IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	338.85 Sep 12,2025 EOD	338.70 Sep 12,2025 EOD
Today's Change( )	-1.20 (-0.35%)	-1.60 (-0.47%)
Open( )	340.05	341.90
Prev Close( )	340.05	340.30
Volume	10,881.00	135,973.00
Today's Range( )	341.10 - 338.00	342.20 - 337.10
52-Week Range( )	571.15 - 257.85	571.00 - 257.90
Buy (Size)	N.A	338.70(×228)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1989
Registered Office	Sun Magnetica 5th Floor,Nr LIC Serivce Road Louiswadi, Thane, Maharashtra-400604
Telephone	91-22-41703200
Fax	91-22-25835159
Chairman	VASANT RATHI
Managing Director	NA
Company Secretary	Sanjay Basantani
Auditor	MSKA & Associates
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Whole-time director	MUKUND MADHUSUDAN KABRA
Chairman (Non-Executive)	VASANT RATHI
Independent Director	Pramod Kasat
Company Sec. & Compli. Officer	Sanjay Basantani
Non-Executive & Non-Independent Director	Rasika Rathi
Independent Director	Vindokumar Hiralal Jajoo
Non-Executive & Non-Independent Director	Sunny Sharma
Independent Director	Rajshree Patel NITIN JAGANNATH DESHMUKH Vandana Tilak.

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	22.38	22.37	22.37	22.36	22.35	22.34
Reserves Total	606.97	558.11	502.97	457.99	413.10	348.15
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	629.35	580.48	525.34	480.35	435.45	370.49
Secured Loans	0.00	0.00	0.01	0.18	0.19	8.07
Unsecured Loans	2.76	1.50	2.24	1.41	1.27	1.70
Total Debt	2.76	1.50	2.25	1.59	1.46	9.77
Other Liabilities	0.82	0.66	0.32	0.86	0.99	6.56
Total Liabilities	632.93	582.64	527.91	482.80	437.90	386.82
APPLICATION OF FUNDS :
Gross Block	237.85	212.87	203.62	183.45	174.10	160.06
Less : Accumulated Depreciation	81.35	70.74	60.76	51.42	41.89	33.11
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	156.50	142.13	142.86	132.03	132.21	126.95
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	20.75	21.86	11.03	8.68	7.34	9.96
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	290.36	256.29	201.47	189.37	184.48	120.85
Current Assets, Loans & Advances
Inventories	101.45	96.88	76.79	80.08	63.42	59.65
Sundry Debtors	78.17	75.17	66.67	49.09	54.74	51.89
Cash and Bank Balance	5.83	2.02	24.72	17.98	1.87	3.03
Loans and Advances	10.10	23.47	5.37	12.86	7.27	9.80
Total Current Assets	195.55	197.54	173.55	160.00	127.30	124.37
Less : Current Liabilities and Provisions
Current Liabilities	40.08	36.77	33.81	33.53	37.97	24.71
Provisions	3.83	2.83	2.28	2.14	2.13	2.12
Total Current Liabilities & Provisions	43.91	39.60	36.10	35.67	40.10	26.83
Net Current Assets	151.64	157.94	137.46	124.33	87.20	97.54
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.74	1.36	1.12	1.12	1.10	3.78
Deferred Tax Liability	13.54	12.06	12.93	12.27	12.70	12.82
Net Deferred Tax	-11.80	-10.70	-11.81	-11.15	-11.60	-9.04
Other Assets	25.47	15.12	46.89	39.54	38.26	40.56
Total Assets	632.92	582.64	527.89	482.80	437.90	386.82
Contingent Liabilities	7.72	5.35	5.28	5.28	11.28	13.55

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	351.41	365.47	311.53	272.80	283.47	247.35
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	351.41	365.47	311.53	272.80	283.47	247.35
Other Income	61.49	58.81	9.81	9.08	6.82	9.00
Stock Adjustments	6.47	7.83	-1.48	13.52	-1.27	5.68
Total Income	419.37	432.11	319.86	295.40	289.02	262.03
EXPENDITURE :
Raw Materials	148.80	139.56	121.43	112.72	95.03	94.44
Power & Fuel Cost	18.52	22.73	19.58	16.19	11.53	10.95
Employee Cost	56.04	49.39	41.42	39.32	34.23	32.61
Other Manufacturing Expenses	19.94	18.57	14.52	13.53	9.25	9.08
Selling & Administrative Expenses	38.39	33.64	32.37	28.66	28.49	25.74
Miscellaneous Expenses	5.25	22.95	5.64	3.08	2.81	3.26
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	286.93	286.83	234.97	213.49	181.35	176.08
Operating Profit	132.44	145.28	84.89	81.90	107.67	85.96
Interest	0.51	0.39	0.33	0.27	0.24	1.29
Gross Profit	131.93	144.89	84.56	81.63	107.43	84.67
Depreciation	11.41	10.90	10.28	9.56	9.01	8.81
Profit Before Tax	120.52	133.99	74.28	72.07	98.42	75.86
Tax	16.89	26.95	18.25	18.02	24.84	19.39
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.22	-1.08	0.50	-0.46	2.57	-1.49
Reported Net Profit	102.42	108.12	55.53	54.51	71.01	57.96
Extraordinary Items	0.05	-15.13	-0.59	0.89	0.51	0.00
Adjusted Net Profit	102.37	123.25	56.12	53.62	70.50	57.96
Adjustment below Net Profit	-0.34	-0.10	0.49	0.02	-0.03	-1.31
P & L Balance brought forward	469.61	417.50	372.66	328.19	263.91	213.96
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	57.03	55.91	11.18	10.06	6.70	6.70
P & L Balance carried down	514.66	469.61	417.50	372.66	328.19	263.91
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	260.00	255.00	50.00	50.00	45.00	30.00
Dividend Per Share(Rs)	5.20	5.10	1.00	1.00	0.90	0.60
Earnings Per Share-Unit Curr	9.15	9.67	4.97	4.88	6.36	5.19
Earnings Per Share(Adj)-Unit Curr	9.15	9.67	4.97	4.88	6.36	5.19
Book Value-Unit Curr	56.25	51.91	46.98	42.97	38.97	33.17
Book Value(Adj)-Unit Curr	56.25	51.91	46.98	42.97	38.97	33.17

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	125.02	87.21	100.87
Other Operating Income	0.00	0.00	0.00
Other Income	53.85	4.53	1.43
Total Income	178.88	91.74	102.30
Total Expenditure	94.50	73.04	78.81
PBIDT	84.38	18.70	23.49
Interest	0.05	0.08	0.06
PBDT	84.33	18.62	23.43
Depreciation	2.93	3.11	2.89
Tax	7.44	3.55	5.33
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.03	0.91	0.03
Reported Profit After Tax	73.98	11.05	15.18
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	73.98	11.05	15.18
EPS (Unit Curr.)	6.61	0.99	1.36
EPS (Adj) (Unit Curr.)	6.61	0.99	1.36
Calculated EPS (Unit Curr.)	6.61	0.99	1.36
Calculated EPS (Adj) (Unit Curr.)	6.61	0.99	1.36
Calculated EPS (Ann.) (Unit Curr.)	26.45	3.95	5.43
Calculated EPS (Adj) (Ann.) (Unit Curr.)	26.45	3.95	5.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	22.38	22.38	22.38
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	67.49	21.44	23.29
PBDTM(%)	67.45	21.35	23.23
PATM(%)	59.17	12.67	15.05

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.01
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	3.59	3.67	3.41	2.83	2.51
Fixed Assets	1.56	1.76	1.61	1.53	1.70
Inventory	3.54	4.21	3.97	3.80	4.61
Debtors	4.58	5.15	5.38	5.25	5.32
Interest Cover Ratio	237.33	393.10	226.09	267.93	411.13
PBIDTM (%)	37.69	44.93	27.25	30.02	37.98
PBITM (%)	34.44	41.95	23.95	26.52	34.80
PBDTM (%)	37.54	44.82	27.14	29.92	37.90
CPM (%)	32.39	36.71	21.12	23.49	28.23
APATM (%)	29.15	33.72	17.82	19.98	25.05
ROCE (%)	19.91	27.61	14.76	15.71	23.93
RONW (%)	16.93	22.29	11.04	11.90	17.62

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	366.55	292.45	346.15	40.76	29.95	37.83	3,872.77
Jul 2025	358.70	319.15	350.75	40.09	34.15	38.33	3,924.23
Jun 2025	363.00	295.55	321.50	42.01	31.00	35.14	3,596.98
May 2025	322.60	273.95	305.10	36.79	29.18	33.34	3,413.49
Apr 2025	306.45	260.00	286.05	34.07	27.32	31.26	3,200.36
Mar 2025	304.95	257.85	278.90	35.98	27.18	30.48	3,120.37
Feb 2025	350.70	258.20	259.90	32.53	23.28	23.59	2,907.78
Jan 2025	364.10	312.35	330.00	33.59	26.86	29.96	3,692.06
Share Prices Of 2024
Dec 2024	411.80	336.70	348.80	39.62	29.50	31.66	3,902.40
Nov 2024	509.30	365.35	377.90	47.70	33.05	34.30	4,227.97
Oct 2024	524.50	416.35	472.95	47.91	36.05	42.93	5,291.40
Sep 2024	571.15	435.30	502.55	53.83	39.27	45.60	5,619.72
Aug 2024	486.00	381.65	445.70	45.41	32.75	40.44	4,984.00
Jul 2024	437.00	355.80	417.50	41.17	30.80	37.88	4,668.66
Jun 2024	409.60	334.05	382.20	38.86	28.74	34.68	4,273.92
May 2024	402.15	358.15	363.15	36.78	32.31	32.95	4,060.89
Apr 2024	397.00	349.00	395.00	36.20	30.77	35.84	4,417.05
Mar 2024	396.35	340.15	347.50	40.42	30.66	31.53	3,885.89
Feb 2024	425.10	366.60	385.85	87.44	70.27	76.88	4,314.73
Jan 2024	391.90	359.10	380.55	80.73	69.73	75.83	4,255.47

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 45857.35
271.66 -0.59%

S&P 500 6605.38
-3.09 -0.05%

HANG SENG 26388.17
301.84 1.16%

NIKKEI 225 44778.02
405.52 0.91%

FTSE 100 9283.29
-14.29 -0.15%

NIFTY 25114.00
108.50 0.43%

× Ask Your Question