IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	442.50 Jul 08,2025 EOD	442.70 Jul 08,2025 EOD
Today's Change( )	7.95 (1.83%)	8.20 (1.89%)
Open( )	437.85	434.50
Prev Close( )	434.55	434.50
Volume	68,035.00	706,221.00
Today's Range( )	454.00 - 434.80	453.90 - 434.40
52-Week Range( )	454.10 - 278.90	454.80 - 279.00
Buy (Size)	N.A	442.70(×185)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2008
Registered Office	394-C Lamington Chambers,Lamnington Road, Mumbai, Maharashtra-400004
Telephone	91-22-6777 9777
Fax	NA
Chairman	Kishore Rajaram Chhabria
Managing Director	Alok Gupta
Company Secretary	Sumeet Maheshwari
Auditor	Walker Chandiok & Co LLP
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


Chairman (Non-Executive)	Kishore Rajaram Chhabria
Co-Chairperson	Bina Kishore Chhabria
Vice Chairperson	Resham Chhabria Jeetendra Hemdev
Deputy Chairman	Shekhar Ramamurthy
Managing Director	Alok Gupta
Non Executive Director	Maneck Navel Mulla
Executive Director	Arun Barik
Independent Director	Balaji Viswanathan Swaminathan Paul H Skipworth Vivek Sett Rukhshana Jina Mistry NARAYANAN SADANANDAN MEHLI MANECK GOLVALA Nasser Munjee
Company Sec. & Compli. Officer	Sumeet Maheshwari

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	55.94	48.82	48.82	47.11	53.93	53.93
Reserves Total	1518.14	381.25	375.54	276.63	338.32	332.95
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	95.28	0.00	0.00
Total Shareholders Funds	1574.08	430.07	424.36	419.02	392.25	386.88
Secured Loans	711.87	781.74	705.18	683.85	932.72	929.38
Unsecured Loans	189.38	49.04	83.67	162.90	18.22	99.06
Total Debt	901.25	830.78	788.85	846.75	950.94	1028.44
Other Liabilities	21.43	23.17	13.15	12.36	29.68	24.17
Total Liabilities	2496.76	1284.02	1226.36	1278.13	1372.87	1439.49
APPLICATION OF FUNDS :
Gross Block	1188.42	1092.27	1065.88	1044.13	1034.33	965.45
Less : Accumulated Depreciation	604.90	551.81	503.95	450.21	399.41	344.67
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	583.52	540.46	561.93	593.92	634.92	620.78
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	14.50	11.56	9.69	10.52	12.60	43.38
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	180.63	89.07	2.63	76.53	24.49	2.27
Current Assets, Loans & Advances
Inventories	571.22	428.15	571.28	358.67	345.81	369.64
Sundry Debtors	1746.71	1243.71	957.61	954.03	866.93	934.75
Cash and Bank Balance	115.92	74.68	52.50	53.41	69.82	102.88
Loans and Advances	180.58	163.87	238.62	106.82	137.40	122.95
Total Current Assets	2614.44	1910.42	1820.01	1472.93	1419.96	1530.21
Less : Current Liabilities and Provisions
Current Liabilities	1028.72	1356.06	1256.86	953.66	915.03	948.94
Provisions	25.68	25.18	25.66	20.94	16.92	15.27
Total Current Liabilities & Provisions	1054.40	1381.24	1282.52	974.59	931.94	964.21
Net Current Assets	1560.04	529.18	537.49	498.34	488.01	566.01
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	17.98	18.42	23.72	27.33	28.15	22.49
Deferred Tax Liability	5.85	8.73	11.67	11.91	12.18	0.00
Net Deferred Tax	12.13	9.69	12.05	15.42	15.97	22.49
Other Assets	145.93	104.06	102.56	83.41	196.88	184.56
Total Assets	2496.76	1284.02	1226.36	1278.14	1372.86	1439.49
Contingent Liabilities	828.12	248.66	155.00	241.01	0.00	0.00

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	8072.96	7668.57	7105.68	7196.92	6378.78	8119.06
Excise Duty	4553.27	4340.72	3959.05	4511.27	0.00	0.00
Net Sales	3519.69	3327.85	3146.63	2685.65	6378.78	8119.06
Other Income	21.44	7.29	12.09	12.23	20.00	17.49
Stock Adjustments	56.02	-25.42	27.27	11.13	-26.88	-17.56
Total Income	3597.15	3309.72	3185.99	2709.01	6371.90	8118.99
EXPENDITURE :
Raw Materials	1146.67	1234.09	1121.85	869.27	1394.17	1850.30
Power & Fuel Cost	62.75	62.88	75.48	58.34	27.52	37.55
Employee Cost	167.20	174.72	185.30	192.90	171.50	177.66
Other Manufacturing Expenses	1308.69	1152.45	1186.32	1022.57	83.98	91.22
Selling & Administrative Expenses	436.81	410.50	400.67	328.53	4336.03	5532.25
Miscellaneous Expenses	21.51	29.21	17.51	26.56	142.56	178.37
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3143.63	3063.84	2987.13	2498.18	6155.76	7867.36
Operating Profit	453.52	245.88	198.86	210.83	216.14	251.63
Interest	125.43	173.21	135.20	145.35	142.13	180.24
Gross Profit	328.09	72.67	63.66	65.48	74.01	71.39
Depreciation	57.27	55.00	54.39	57.19	58.23	68.86
Profit Before Tax	270.82	17.67	9.27	8.29	15.78	2.53
Tax	73.36	8.26	1.18	-0.44	3.36	-0.39
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.67	2.70	3.16	2.81	6.70	-11.98
Reported Net Profit	200.13	6.72	4.94	5.93	5.71	14.91
Extraordinary Items	0.25	-1.51	-0.02	0.40	0.00	-0.55
Adjusted Net Profit	199.88	8.23	4.96	5.53	5.71	15.46
Adjustment below Net Profit	0.69	-1.00	0.40	0.56	0.00	0.01
P & L Balance brought forward	122.34	116.63	111.29	104.80	99.44	85.01
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.35	0.49
P & L Balance carried down	323.16	122.34	116.63	111.29	104.80	99.44
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 %	180.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	3.60	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	7.15	0.28	0.20	0.25	0.24	0.63
Earnings Per Share(Adj)-Unit Curr	7.15	0.28	0.20	0.25	0.24	0.63
Book Value-Unit Curr	56.28	17.62	17.38	13.74	16.36	16.13
Book Value(Adj)-Unit Curr	56.28	17.62	17.38	13.74	16.36	16.13

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	1934.72	2342.19	2029.10
Other Operating Income	0.00	0.00	0.00
Other Income	14.04	3.53	2.28
Total Income	934.69	977.27	869.95
Total Expenditure	784.60	856.70	764.04
PBIDT	150.10	120.57	105.91
Interest	28.28	27.42	25.08
PBDT	121.81	93.15	80.83
Depreciation	13.56	12.14	15.80
Tax	25.05	25.47	18.25
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.07	-2.82	-1.67
Reported Profit After Tax	81.13	58.37	48.45
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	81.13	58.37	48.45
EPS (Unit Curr.)	2.90	2.09	1.73
EPS (Adj) (Unit Curr.)	2.90	2.09	1.73
Calculated EPS (Unit Curr.)	2.90	2.09	1.73
Calculated EPS (Adj) (Unit Curr.)	2.90	2.09	1.73
Calculated EPS (Ann.) (Unit Curr.)	11.60	8.35	6.93
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.60	8.35	6.93
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	55.94	55.94	55.94
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(%)	16.30	12.38	12.21
PBDTM(%)	13.23	9.57	9.32
PATM(%)	8.81	5.99	5.58

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.86	1.90	1.94	2.22	2.54
Long Term Debt-Equity Ratio	0.15	0.41	0.41	0.49	0.58
Current Ratio	1.17	0.95	0.94	0.89	0.87
Fixed Assets	7.08	7.11	6.74	6.93	6.38
Inventory	16.16	15.35	15.28	20.43	17.83
Debtors	5.40	6.97	7.43	7.90	7.08
Interest Cover Ratio	3.16	1.13	1.07	1.06	1.11
PBIDTM (%)	5.62	3.26	2.80	2.93	3.39
PBITM (%)	4.91	2.54	2.03	2.13	2.48
PBDTM (%)	4.06	1.00	0.90	0.91	1.16
CPM (%)	3.19	0.82	0.83	0.88	1.00
APATM (%)	2.48	0.11	0.07	0.08	0.09
ROCE (%)	20.96	15.53	11.54	11.59	11.23
RONW (%)	19.97	1.93	1.17	1.47	1.49

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	454.10	389.65	430.35	64.85	52.61	60.22	12,037.33
May 2025	427.50	302.50	399.35	65.58	41.85	55.88	11,170.22
Apr 2025	337.95	278.90	307.10	48.00	35.54	42.98	8,589.90
Mar 2025	359.95	295.00	306.20	56.57	39.77	42.85	8,564.72
Feb 2025	417.50	307.30	312.20	0.00	0.00	0.00	8,732.55
Jan 2025	444.95	356.85	386.70	0.00	0.00	0.00	10,816.39
Share Prices Of 2024
Dec 2024	436.60	333.30	429.70	0.00	0.00	0.00	12,019.15
Nov 2024	343.45	306.30	336.40	0.00	0.00	0.00	9,409.45
Oct 2024	347.10	296.00	324.60	0.00	0.00	0.00	9,079.39
Sep 2024	373.00	333.20	339.10	0.00	0.00	0.00	9,484.97
Aug 2024	374.70	284.75	359.15	0.00	0.00	0.00	10,045.79
Jul 2024	347.90	282.05	308.25	0.00	0.00	0.00	8,622.07

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