IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	928.20 Sep 15,2025 EOD	927.90 Sep 15,2025 EOD
Today's Change( )	-17.75 (-1.88%)	-20.30 (-2.14%)
Open( )	940.00	952.80
Prev Close( )	945.95	948.20
Volume	2,768.00	19,927.00
Today's Range( )	942.10 - 920.35	955.00 - 920.00
52-Week Range( )	1,383.15 - 767.05	1,380.00 - 766.85
Buy (Size)	N.A	927.90(×72)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1995
Registered Office	Eastern Court Unit No 201-202,Plot 12 VN Purav Marg Chembur, Mumbai, Maharashtra-400071
Telephone	91-22-25251149/50
Fax	91-22-25291147
Chairman	NA
Managing Director	Jaiprakash Agarwal
Company Secretary	NA
Auditor	Ladha Singhal & Associates
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar

Board of Directors


Managing Director	Jaiprakash Agarwal
Whole-time Director	Lalitkumar Agarwal
Non Executive Director	Mahendra Agarwal
Whole-time Director	Ramachandra Agarwal
Independent Director	Suresh Nair MAHENDRA PIMPALE Dinesh Muddu Kotian Khushboo Lalji

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	14.96	14.96	13.21	10.26	10.26	10.26
Reserves Total	328.59	282.75	219.67	155.26	135.17	122.69
Equity Share Warrants	0.00	0.00	4.60	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	343.55	297.71	237.48	165.52	145.43	132.95
Secured Loans	132.08	59.74	123.74	105.22	90.27	76.65
Unsecured Loans	15.49	20.52	24.26	19.44	0.00	0.00
Total Debt	147.57	80.26	148.00	124.66	90.27	76.65
Other Liabilities	0.70	0.55	0.42	0.39	0.41	0.27
Total Liabilities	491.82	378.52	385.90	290.57	236.11	209.87
APPLICATION OF FUNDS :
Gross Block	127.42	114.49	112.61	105.37	75.79	76.47
Less : Accumulated Depreciation	52.99	47.81	39.84	34.62	28.98	22.11
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	74.43	66.68	72.77	70.75	46.81	54.36
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	6.95	2.87	0.76	3.33	0.52
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	54.45	42.39	29.21	10.28	11.02	11.71
Current Assets, Loans & Advances
Inventories	124.11	107.57	61.78	45.33	25.24	27.00
Sundry Debtors	216.79	164.87	132.83	122.71	137.79	113.00
Cash and Bank Balance	47.61	28.00	45.63	6.29	6.13	2.89
Loans and Advances	31.04	20.09	20.39	61.39	40.39	15.96
Total Current Assets	419.55	320.53	260.63	235.72	209.55	158.85
Less : Current Liabilities and Provisions
Current Liabilities	112.18	112.75	38.51	24.17	31.19	11.87
Provisions	2.53	3.35	3.63	2.49	0.01	0.41
Total Current Liabilities & Provisions	114.72	116.10	42.14	26.66	31.20	12.28
Net Current Assets	304.84	204.43	218.49	209.05	178.35	146.56
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.23	1.00	0.39	0.41	0.29	0.09
Deferred Tax Liability	4.33	3.83	3.99	4.25	4.61	4.43
Net Deferred Tax	-3.10	-2.83	-3.60	-3.84	-4.32	-4.34
Other Assets	61.20	60.90	66.17	3.56	0.92	1.05
Total Assets	491.82	378.52	385.91	290.55	236.11	209.87
Contingent Liabilities	80.29	91.80	31.87	30.96	5.91	5.73

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	1794.32	1761.45	1405.30	833.29	751.60	528.69
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1794.32	1761.45	1405.30	833.29	751.60	528.69
Other Income	11.38	15.41	9.56	5.66	4.54	0.75
Stock Adjustments	15.67	42.95	13.29	25.11	-4.57	-13.01
Total Income	1821.37	1819.81	1428.15	864.06	751.57	516.43
EXPENDITURE :
Raw Materials	1637.88	1646.34	1258.83	747.75	643.91	408.56
Power & Fuel Cost	2.13	2.26	0.75	0.55	0.57	0.45
Employee Cost	5.79	4.99	4.10	3.46	3.73	3.58
Other Manufacturing Expenses	73.01	66.02	64.35	50.52	56.42	60.85
Selling & Administrative Expenses	8.88	8.81	9.60	6.12	7.24	4.62
Miscellaneous Expenses	1.76	2.07	13.24	4.36	2.53	0.80
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1729.45	1730.49	1350.86	812.75	714.40	478.86
Operating Profit	91.91	89.32	77.29	51.32	37.16	37.57
Interest	13.53	10.18	11.66	9.88	8.99	9.31
Gross Profit	78.38	79.14	65.63	41.44	28.17	28.26
Depreciation	11.45	12.77	13.50	11.80	7.93	8.33
Profit Before Tax	66.93	66.37	52.13	29.64	20.24	19.93
Tax	17.05	17.78	13.81	8.59	5.47	6.14
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.28	-0.76	-0.25	-0.50	0.00	0.58
Reported Net Profit	49.61	49.35	38.57	21.55	14.76	13.21
Extraordinary Items	1.14	1.10	0.24	0.25	0.00	0.00
Adjusted Net Profit	48.47	48.25	38.33	21.30	14.76	13.21
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-0.38	-0.32
P & L Balance brought forward	182.46	136.01	99.69	79.67	67.14	55.78
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.74	2.89	2.24	1.54	1.85	1.54
P & L Balance carried down	228.33	182.46	136.01	99.69	79.67	67.14
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 %	30.00	25.00	20.00	18.00	15.00	18.00
Dividend Per Share(Rs)	3.00	2.50	2.00	1.80	1.50	1.80
Earnings Per Share-Unit Curr	33.17	32.99	29.20	21.01	14.39	12.88
Earnings Per Share(Adj)-Unit Curr	33.17	32.99	29.20	21.01	14.39	12.88
Book Value-Unit Curr	229.68	199.03	176.31	161.34	141.76	129.59
Book Value(Adj)-Unit Curr	229.68	199.03	176.31	161.34	141.76	129.59

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	509.35	734.34	445.40
Other Operating Income	0.00	0.00	0.00
Other Income	3.03	6.04	3.87
Total Income	512.38	740.38	449.27
Total Expenditure	491.75	709.26	419.66
PBIDT	20.63	31.12	29.61
Interest	4.22	4.31	3.33
PBDT	16.41	26.81	26.28
Depreciation	2.87	2.95	2.95
Tax	3.48	6.03	6.06
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	10.05	17.83	17.27
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.05	17.83	17.27
EPS (Unit Curr.)	6.72	11.92	11.54
EPS (Adj) (Unit Curr.)	6.72	11.92	11.54
Calculated EPS (Unit Curr.)	6.72	11.92	11.54
Calculated EPS (Adj) (Unit Curr.)	6.72	11.92	11.54
Calculated EPS (Ann.) (Unit Curr.)	26.89	47.67	46.17
Calculated EPS (Adj) (Ann.) (Unit Curr.)	26.89	47.67	46.17
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	14.96	14.96	14.96
Reserve & Surplus	0.00	377.79	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(%)	4.05	4.24	6.65
PBDTM(%)	3.22	3.65	5.90
PATM(%)	1.97	2.43	3.88

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.36	0.43	0.68	0.69	0.60
Long Term Debt-Equity Ratio	0.04	0.07	0.10	0.06	0.02
Current Ratio	1.69	1.63	1.60	1.70	1.73
Fixed Assets	14.83	15.51	12.89	9.20	9.87
Inventory	15.49	20.80	26.24	23.62	28.77
Debtors	9.40	11.83	11.00	6.40	5.99
Interest Cover Ratio	5.95	7.52	5.47	4.00	3.25
PBIDTM (%)	5.12	5.07	5.50	6.16	4.94
PBITM (%)	4.48	4.35	4.54	4.74	3.89
PBDTM (%)	4.37	4.49	4.67	4.97	3.75
CPM (%)	3.40	3.53	3.71	4.00	3.02
APATM (%)	2.76	2.80	2.74	2.59	1.96
ROCE (%)	18.49	20.03	18.86	15.01	13.10
RONW (%)	15.47	18.44	19.14	13.86	10.60

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	989.20	767.05	783.80	31.31	23.17	24.19	1,172.39
Jul 2025	993.50	905.05	981.60	31.09	27.37	30.29	1,468.26
Jun 2025	1,023.40	935.20	996.80	33.14	28.70	30.76	1,490.99
May 2025	1,083.10	927.00	965.15	33.81	28.12	29.78	1,443.65
Apr 2025	1,080.00	840.05	980.90	35.04	23.69	30.27	1,467.21
Mar 2025	1,099.75	838.45	973.70	34.73	24.74	30.05	1,456.44
Feb 2025	1,147.05	864.60	885.35	36.38	26.06	27.32	1,324.29
Jan 2025	1,314.95	1,011.45	1,132.55	42.18	29.04	34.95	1,694.04
Share Prices Of 2024
Dec 2024	1,383.15	1,166.55	1,284.55	43.50	35.47	39.64	1,921.40
Nov 2024	1,207.40	967.95	1,188.80	37.84	29.46	36.69	1,778.18
Oct 2024	1,174.75	966.05	1,081.50	37.32	28.39	33.37	1,617.68
Sep 2024	1,263.75	1,108.00	1,151.85	39.76	33.61	35.55	1,722.91
Aug 2024	1,339.00	1,118.00	1,230.75	43.19	34.31	37.98	1,840.93
Jul 2024	1,297.00	1,089.80	1,175.85	41.70	31.57	36.29	1,758.81
Jun 2024	1,234.00	787.70	1,151.30	38.69	22.51	35.53	1,722.09
May 2024	1,010.00	794.05	875.45	34.71	24.23	27.02	1,309.48
Apr 2024	955.25	787.80	885.45	31.50	23.79	27.32	1,324.44
Mar 2024	979.85	770.95	800.50	30.93	23.24	24.70	1,197.37
Feb 2024	1,154.25	932.15	951.90	37.79	28.34	29.51	1,423.83
Jan 2024	1,145.60	919.15	1,135.10	35.84	27.29	35.19	1,697.86

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 26446.57
58.40 0.22%

NIKKEI 225 44778.02
405.52 0.91%

FTSE 100 9277.03
-6.26 -0.07%

NIFTY 25069.20
-44.80 -0.18%

× Ask Your Question