IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,081.10 Jul 08,2025 EOD	1,078.60 Jul 08,2025 EOD
Today's Change( )	-34.00 (-3.05%)	-37.30 (-3.34%)
Open( )	1,102.25	1,109.00
Prev Close( )	1,115.10	1,115.90
Volume	2,499.00	19,811.00
Today's Range( )	1,110.00 - 1,078.00	1,109.00 - 1,070.10
52-Week Range( )	1,485.70 - 777.00	1,489.00 - 788.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	1,078.60(×16)

Company Background


Incorporation Year	1951
Registered Office	Ador House 4th Floor,6 K Dubash Marg Fort, Mumbai, Maharashtra-400001
Telephone	91-022-22842525/66239300
Fax	91-022-22873083
Chairman	N Malkani Nagpal
Managing Director	A T Malkani
Company Secretary	V M Bhide
Auditor	Walker Chandiok & Co LLP/BSR & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Sharex Dynamic (India) Pvt Ltd C-101 247 Park ,L B S Marg ,Vikhroli West ,Mumbai - 400083

Board of Directors


Executive Chairman	N Malkani Nagpal
Non Executive Director	R A Mirchandani
Managing Director	A T Malkani
Company Sec. & Compli. Officer	V M Bhide
Non Executive Director	Tanya Advani
Independent Director	Nita Dempo Mirchandani
Non Executive Director	D A Lalvani
Independent Director	N S Marshall Mihir Jayaraman Santosh Janakiram Jitendra Panjabi

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	17.40	13.60	13.60	13.60	13.60	13.60
Reserves Total	498.30	484.61	309.91	268.32	223.83	235.30
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	515.70	498.21	323.51	281.92	237.43	248.90
Secured Loans	1.09	43.07	15.73	0.60	28.00	43.00
Unsecured Loans	1.31	1.50	1.55	1.61	1.19	38.91
Total Debt	2.40	44.57	17.28	2.21	29.19	81.91
Other Liabilities	9.68	7.90	6.37	4.90	3.94	5.39
Total Liabilities	527.78	550.68	347.16	289.03	270.56	336.20
APPLICATION OF FUNDS :
Gross Block	419.85	372.39	301.93	291.74	283.97	297.53
Less : Accumulated Depreciation	223.90	216.22	178.79	174.27	167.55	173.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	195.95	156.17	123.14	117.47	116.42	124.53
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.11	25.37	1.92	7.10	3.27	0.33
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	31.93	56.25	20.28	19.88	11.78	6.35
Current Assets, Loans & Advances
Inventories	126.32	144.65	116.21	89.97	62.46	62.21
Sundry Debtors	192.35	179.09	125.17	93.15	105.33	129.77
Cash and Bank Balance	66.88	46.68	6.89	7.63	18.00	6.40
Loans and Advances	34.67	47.11	17.85	19.34	16.30	69.01
Total Current Assets	420.22	417.53	266.12	210.09	202.09	267.39
Less : Current Liabilities and Provisions
Current Liabilities	157.82	138.43	94.63	96.70	99.59	93.73
Provisions	12.61	11.48	9.89	6.92	4.93	4.68
Total Current Liabilities & Provisions	170.43	149.91	104.52	103.62	104.52	98.41
Net Current Assets	249.79	267.62	161.60	106.47	97.57	168.98
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	24.91	12.87	11.93	10.19	8.60	4.01
Deferred Tax Liability	10.44	10.16	7.29	7.51	7.74	8.24
Net Deferred Tax	14.47	2.71	4.64	2.68	0.86	-4.23
Other Assets	31.53	42.56	35.58	35.43	40.66	40.24
Total Assets	527.78	550.68	347.16	289.03	270.56	336.20
Contingent Liabilities	112.01	86.60	48.88	51.62	45.43	63.21

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	1116.83	1067.27	776.76	661.48	447.28	525.56
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1116.83	1067.27	776.76	661.48	447.28	525.56
Other Income	20.69	20.68	6.67	14.46	7.31	9.08
Stock Adjustments	9.31	-17.79	13.96	9.90	11.89	0.58
Total Income	1146.83	1070.16	797.39	685.84	466.48	535.22
EXPENDITURE :
Raw Materials	732.50	668.37	537.08	479.75	335.67	368.72
Power & Fuel Cost	18.68	17.34	16.18	14.55	10.36	11.33
Employee Cost	108.09	97.54	56.85	48.66	37.56	42.41
Other Manufacturing Expenses	56.70	55.79	30.17	25.00	18.25	19.71
Selling & Administrative Expenses	83.67	74.78	49.38	33.17	20.51	25.70
Miscellaneous Expenses	64.58	14.69	13.21	9.80	40.55	16.56
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1064.22	928.51	702.87	610.93	462.90	484.43
Operating Profit	82.61	141.65	94.52	74.91	3.58	50.79
Interest	6.17	5.53	3.80	5.80	8.16	10.04
Gross Profit	76.44	136.12	90.72	69.11	-4.58	40.75
Depreciation	17.90	15.43	11.61	10.90	11.10	10.68
Profit Before Tax	58.54	120.69	79.11	58.21	-15.68	30.07
Tax	26.56	30.01	21.55	14.87	1.58	8.55
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-11.48	1.33	-1.73	-1.68	-5.27	-4.10
Reported Net Profit	43.46	89.35	59.29	45.02	-11.99	25.62
Extraordinary Items	-23.55	0.34	-0.50	6.63	-27.26	-0.07
Adjusted Net Profit	67.01	89.01	59.79	38.39	15.27	25.69
Adjustment below Net Profit	-0.82	-0.35	-0.68	-0.61	0.52	-1.47
P & L Balance brought forward	231.83	213.06	118.00	73.59	89.21	88.77
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	31.47	70.23	21.52	0.00	2.83	23.71
P & L Balance carried down	243.00	231.83	155.09	118.00	74.91	89.21
Dividend	0.00	0.00	0.00	0.00	0.00	8.84
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	200.00	245.00	175.00	125.00	0.00	65.00
Dividend Per Share(Rs)	20.00	24.50	17.50	12.50	0.00	6.50
Earnings Per Share-Unit Curr	24.98	65.70	43.60	33.10	-8.82	18.84
Earnings Per Share(Adj)-Unit Curr	24.98	65.70	43.60	33.10	-8.82	18.84
Book Value-Unit Curr	296.38	366.33	237.88	207.29	174.58	183.01
Book Value(Adj)-Unit Curr	296.38	366.33	237.88	207.29	174.58	183.01

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	307.99	272.93	267.76
Other Operating Income	0.00	0.00	0.00
Other Income	5.29	4.14	5.48
Total Income	313.28	277.07	273.24
Total Expenditure	278.26	248.76	288.87
PBIDT	35.02	28.31	-15.63
Interest	0.86	1.07	1.36
PBDT	34.16	27.24	-16.99
Depreciation	4.63	4.56	4.44
Tax	8.53	6.27	3.86
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.99	-0.40	-9.20
Reported Profit After Tax	21.99	16.81	-16.09
Extra-ordinary Items	-0.98	0.00	-37.86
Adjusted Profit After Extra-ordinary item	22.97	16.81	21.77
EPS (Unit Curr.)	12.64	9.67	-11.84
EPS (Adj) (Unit Curr.)	12.64	9.67	-11.84
Calculated EPS (Unit Curr.)	12.64	9.66	-11.83
Calculated EPS (Adj) (Unit Curr.)	12.64	9.66	-11.83
Calculated EPS (Ann.) (Unit Curr.)	50.55	38.64	-47.32
Calculated EPS (Adj) (Ann.) (Unit Curr.)	50.55	38.64	-47.32
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	17.40	17.40	13.60
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	11.37	10.37	-5.84
PBDTM(%)	11.09	9.98	-6.35
PATM(%)	7.14	6.16	-6.01

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.05	0.08	0.03	0.06	0.23
Long Term Debt-Equity Ratio	0.00	0.00	0.01	0.01	0.00
Current Ratio	2.28	2.14	2.09	1.71	1.47
Fixed Assets	2.82	3.17	2.62	2.30	1.54
Inventory	8.24	8.18	7.53	8.68	7.18
Debtors	6.01	7.02	7.12	6.67	3.81
Interest Cover Ratio	17.47	22.82	21.82	9.51	2.25
PBIDTM (%)	11.26	13.27	12.17	9.98	6.59
PBITM (%)	9.65	11.83	10.67	8.33	4.11
PBDTM (%)	10.70	12.75	11.68	9.11	4.77
CPM (%)	7.60	9.82	9.13	7.45	5.90
APATM (%)	6.00	8.37	7.63	5.80	3.41
ROCE (%)	20.00	28.12	26.06	19.70	6.06
RONW (%)	13.22	21.75	19.59	14.78	6.28

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	1,075.00	965.30	1,018.50	29.03	25.01	26.45	1,772.48
May 2025	1,076.95	825.30	981.30	30.70	20.97	25.48	1,707.74
Apr 2025	944.50	790.00	875.30	26.12	18.91	22.73	1,523.27
Mar 2025	949.60	831.75	837.40	26.85	21.49	21.75	1,457.31
Feb 2025	1,005.00	777.00	859.70	19.95	13.06	16.81	1,496.12
Jan 2025	1,159.85	967.05	995.60	23.18	18.37	19.47	1,732.62
Share Prices Of 2024
Dec 2024	1,255.95	1,102.40	1,106.05	24.92	21.48	21.62	1,924.84
Nov 2024	1,380.45	1,115.00	1,198.20	28.38	21.11	23.43	2,085.21
Oct 2024	1,407.55	1,218.20	1,317.40	27.96	23.52	25.76	2,292.65
Sep 2024	1,445.15	1,271.00	1,373.60	22.79	19.28	20.99	1,867.89
Aug 2024	1,468.00	1,283.80	1,311.80	22.74	19.52	20.04	1,783.85
Jul 2024	1,487.50	1,350.95	1,431.90	23.62	20.16	21.88	1,947.16
Jun 2024	1,459.00	1,107.85	1,413.65	23.25	15.73	21.60	1,922.35
May 2024	1,448.25	1,200.00	1,252.20	22.83	17.46	19.13	1,702.80
Apr 2024	1,644.05	1,365.00	1,492.95	27.61	20.25	22.81	2,030.18
Mar 2024	1,580.80	1,300.10	1,370.40	24.88	19.66	20.94	1,863.53
Feb 2024	1,663.80	1,415.50	1,443.65	38.19	31.89	32.83	1,963.14
Jan 2024	1,770.00	1,487.75	1,605.55	45.76	33.02	36.52	2,183.30
Share Prices Of 2023
Dec 2023	1,565.00	1,400.00	1,510.00	36.27	29.54	34.34	2,053.37
Nov 2023	1,619.85	1,189.15	1,537.30	39.12	26.90	34.96	2,090.49

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
SEBI SCORES 2.0
Voluntary Freezing/Blocking Policy
Client Collateral Segregation & Monitoring
Online Account Closure
Vernacular Client Registration Documents -
Equity | Commodity

KRA Status and Validation

Contact

	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar Sinha (NSE, BSE & MCX)
	011-43074317
	compliance@integratedmaster.com
Mr. Gopal Singh Kathayat (CDSL & NSDL)
	011-43074310
	dp@integratedmaster.com
	Investor Grievance (IG): suggestions@integratedmaster.com

"We also do Pro trading in Commodity/Equity/Equity Derivatives/CDS Segment"

Risk Disclosure on Derivatives

9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
On an average, loss makers registered net trading loss close to ₹ 50,000.
Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source: SEBI study dated January 25, 2023 on "Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment", wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.

ATTENTION INVESTORS

The Stock Exchange, Mumbai is not in any manner answerable, responsible or liable to any person or persons for any acts of omission or commission, errors, mistakes and/or violation, actual or perceived, by us or our partners, agents, associates etc., of any of the Rules, Regulations, Bye-laws of the Stock Exchange, Mumbai, SEBI Act or any other laws in force from time to time.
The Stock Exchange, Mumbai is not answerable, responsible or liable for any information on this Website or for any services rendered by our employees, our servants, and us.

ATTENTION INVESTORS

URGENT !!

All clients are requested to update below 6 mandatory KYC at-tributes before 31st March, 2022 to avoid blocking of Trading Account and freezing of Demat Account

NAME
MOBILE NUMBER
COMPLETE ADDRESS (including Pin code if resident of India)
VALID EMAIL ID
PAN NUMBER
INCOME DETAILS

UPDATE NOW!

ATTENTION INVESTORS

URGENT !!

All clients are requested to ensure that their PAN Numbers are mapped with the Aadhar card for seamless Trading. As per Circular Ref No: NSE/ISC/49477 clients who do not have their PAN linked with Aadhar won't be able to trade post September 30,2021.

Know More

Integrated Master Securities Pvt Ltd: Member of NSE & BSE- SEBI Registration No-INZ000175931 | CDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-CDSL-97-2000 | NDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-499-2020 | MCX - SEBI Registration No-INZ000175931

Please read the Risk Disclosure Document prescribed by the Stock Exchanges carefully before investing. There is no assurance or guarantee of the returns. Investment in securities market are subject to market risk, read all the related documents carefully before investing.

ATTENTION INVESTORS:
1. Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w. e. f. September 01, 2020.
2. Update your email id and mobile number with your stock broker / depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge.
3. Check your securities / MF / bonds in the consolidated account statement issued by NSDL/CDSL every month
4. Prevent Unauthorized Transactions in your demat account. Update your Mobile Number / Email ID with Integrated Master Securities Pvt. Ltd. To receive alerts on your Registered Mobile for all debit and other important transactions in your demat account and information of your transactions directly from NSDL\CDSL on the same day. Issued in the interest of investors.
5. No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account.

Designed, Developed and Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 44419.70
-429.83 -0.96%

S&P 500 6250.56
-49.79 -0.79%

HANG SENG 24148.08
260.24 1.09%

NIKKEI 225 39701.12
113.44 0.29%

FTSE 100 8806.53
-16.38 -0.19%

NIFTY 25522.50
61.20 0.24%

× Ask Your Question