IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	321.00 May 09,2025 10:43:00	323.00 May 09,2025 10:39:57
Today's Change( )	-5.65 (-1.73%)	-5.15 (-1.57%)
Open( )	326.05	322.00
Prev Close( )	326.65	328.15
Volume	906.00	9,719.00
Today's Range( )	327.85 - 317.90	327.50 - 319.15
52-Week Range( )	489.00 - 286.65	490.00 - 286.95
Buy (Size)	323.30(×1)	322.65(×1)
Sell (Size)	323.70(×1)	323.40(×1)

Company Background


Incorporation Year	1986
Registered Office	C-403-04 4th Level 6th FlrWing,C Tower I Seawoods Sector 40, Navi Mumbai, Maharashtra-400706
Telephone	NA
Fax	NA
Chairman	Atul C Choksey
Managing Director	Abhiraj Choksey
Company Secretary	Drigesh Mittal
Auditor	Manubhai & Shah LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,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)	Atul C Choksey
Non Executive Director	Amit C Choksey
Independent Director	S Sivaram
Vice Chairman & M.D.	Abhiraj Choksey
Independent Director	Shailesh Shankarlal Vaidhya Kamlesh Vikamsey Priyamvada Bhumkar Udayan Choksi
Executive Director	Ravishankar Sharma
Independent Director	Achala Danait Priti Savla DINANATH NARCINVA PRABHUKHOLKAR
Company Sec. & Compli. Officer	Drigesh Mittal
Additional Director	Rajendra Kishore Mariwala

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	10.37	10.37	10.37	10.37	10.37	10.37
Reserves Total	511.37	465.64	385.79	295.03	240.90	267.38
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	521.74	476.01	396.16	305.40	251.27	277.75
Secured Loans	182.77	151.79	50.12	14.39	49.03	3.99
Unsecured Loans	5.58	0.00	0.15	0.20	0.00	0.00
Total Debt	188.35	151.79	50.27	14.59	49.03	3.99
Other Liabilities	10.09	10.44	9.29	7.36	6.67	6.22
Total Liabilities	720.18	638.24	455.72	327.35	306.97	287.96
APPLICATION OF FUNDS :
Gross Block	500.91	469.81	228.08	205.19	171.31	110.00
Less : Accumulated Depreciation	115.16	84.50	71.51	60.42	46.43	33.58
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	385.75	385.31	156.57	144.77	124.88	76.42
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	7.88	12.33	38.60	11.56	19.35	21.19
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	111.11	87.96	97.52	82.38	54.43	68.92
Current Assets, Loans & Advances
Inventories	125.03	105.09	87.12	55.83	59.67	48.17
Sundry Debtors	203.03	137.06	161.76	104.85	89.07	111.19
Cash and Bank Balance	24.23	22.35	8.89	15.02	16.01	10.06
Loans and Advances	51.51	43.22	30.37	23.53	19.42	19.05
Total Current Assets	403.80	307.72	288.13	199.22	184.17	188.47
Less : Current Liabilities and Provisions
Current Liabilities	180.45	151.36	139.47	112.52	83.74	87.26
Provisions	1.52	1.58	1.57	1.32	0.45	0.44
Total Current Liabilities & Provisions	181.97	152.94	141.04	113.84	84.19	87.70
Net Current Assets	221.83	154.78	147.09	85.38	99.98	100.77
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.71	5.35	5.02	4.33	3.61	4.31
Deferred Tax Liability	23.61	17.60	13.12	14.85	9.32	5.68
Net Deferred Tax	-19.90	-12.25	-8.10	-10.52	-5.71	-1.37
Other Assets	13.49	10.13	24.04	13.78	14.06	22.03
Total Assets	720.17	638.26	455.71	327.34	306.98	287.96
Contingent Liabilities	92.08	62.03	54.89	40.81	48.47	63.94

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	1124.55	1079.93	956.89	540.64	495.98	625.67
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1124.55	1079.93	956.89	540.64	495.98	625.67
Other Income	7.72	7.29	7.89	5.19	5.93	7.69
Stock Adjustments	11.84	15.69	8.45	-7.93	2.47	1.89
Total Income	1144.11	1102.91	973.23	537.90	504.38	635.25
EXPENDITURE :
Raw Materials	760.98	697.19	609.51	317.48	337.32	430.84
Power & Fuel Cost	55.55	59.73	42.97	24.94	26.38	29.21
Employee Cost	65.32	56.40	50.87	43.07	39.40	38.29
Other Manufacturing Expenses	51.71	49.71	45.38	30.31	23.16	22.64
Selling & Administrative Expenses	64.39	54.75	54.02	32.66	26.02	25.36
Miscellaneous Expenses	24.49	19.33	22.78	14.37	11.71	11.93
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1022.44	937.11	825.53	462.83	463.97	558.28
Operating Profit	121.66	165.81	147.70	75.06	40.42	76.96
Interest	15.61	5.06	3.25	3.81	2.42	3.50
Gross Profit	106.05	160.75	144.45	71.25	38.00	73.46
Depreciation	31.54	15.23	14.09	14.51	13.40	11.79
Profit Before Tax	74.51	145.52	130.36	56.74	24.60	61.67
Tax	14.70	33.12	34.82	16.83	3.64	23.63
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.94	4.46	-3.27	-4.25	4.33	-8.56
Reported Net Profit	53.88	107.94	98.81	44.16	16.63	46.60
Extraordinary Items	0.05	0.14	0.21	0.16	0.61	-0.12
Adjusted Net Profit	53.83	107.80	98.60	44.00	16.02	46.72
Adjustment below Net Profit	7.21	5.12	5.05	0.31	-7.25	-2.80
P & L Balance brought forward	379.70	292.56	157.22	120.53	145.46	114.09
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	28.51	25.92	-31.48	7.78	34.30	12.44
P & L Balance carried down	412.27	379.70	292.56	157.22	120.53	145.46
Dividend	10.37	10.37	10.37	7.78	15.55	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	275.00	275.00	250.00	175.00	150.00	150.00
Dividend Per Share(Rs)	5.50	5.50	5.00	3.50	3.00	7.50
Earnings Per Share-Unit Curr	10.39	20.82	19.06	8.52	3.21	22.47
Earnings Per Share(Adj)-Unit Curr	10.39	20.82	19.06	8.52	3.21	8.99
Book Value-Unit Curr	100.64	91.81	76.41	58.91	48.47	133.93
Book Value(Adj)-Unit Curr	100.64	91.81	76.41	58.91	48.47	53.57

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	349.40	355.27	351.06
Other Operating Income	0.00	0.00	0.00
Other Income	0.93	4.67	2.74
Total Income	350.33	359.94	353.80
Total Expenditure	310.94	328.20	323.57
PBIDT	39.39	31.73	30.23
Interest	4.38	4.65	4.35
PBDT	35.00	27.08	25.88
Depreciation	10.53	10.66	10.61
Tax	7.92	4.14	4.22
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.20	0.73	0.09
Reported Profit After Tax	16.76	11.56	10.95
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	16.76	11.56	10.95
EPS (Unit Curr.)	3.23	2.23	2.11
EPS (Adj) (Unit Curr.)	3.23	2.23	2.11
Calculated EPS (Unit Curr.)	3.23	2.23	2.11
Calculated EPS (Adj) (Unit Curr.)	3.23	2.23	2.11
Calculated EPS (Ann.) (Unit Curr.)	12.93	8.92	8.45
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.93	8.92	8.45
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	100.00	0.00
Equity	10.37	10.37	10.37
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(%)	11.27	8.93	8.61
PBDTM(%)	10.02	7.62	7.37
PATM(%)	4.80	3.25	3.12

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.34	0.23	0.09	0.11	0.10
Long Term Debt-Equity Ratio	0.22	0.17	0.05	0.05	0.04
Current Ratio	1.46	1.61	1.58	1.52	1.76
Fixed Assets	2.32	3.09	4.42	2.87	3.53
Inventory	9.77	11.24	13.39	9.36	9.20
Debtors	6.61	7.23	7.18	5.58	4.95
Interest Cover Ratio	5.77	29.76	41.11	15.89	11.17
PBIDTM (%)	10.82	15.35	15.44	13.88	8.15
PBITM (%)	8.01	13.94	13.96	11.20	5.45
PBDTM (%)	9.43	14.89	15.10	13.18	7.66
CPM (%)	7.60	11.41	11.80	10.85	6.05
APATM (%)	4.79	10.00	10.33	8.17	3.35
ROCE (%)	13.27	27.53	34.13	19.09	9.09
RONW (%)	10.80	24.75	28.17	15.87	6.29

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	350.60	305.05	306.90	35.59	29.20	29.56	1,591.12
Mar 2025	338.15	286.65	332.80	33.09	27.37	32.05	1,725.40
Feb 2025	361.70	311.30	329.70	35.04	28.34	31.75	1,709.33
Jan 2025	389.95	335.00	340.50	38.52	31.90	32.79	1,765.32
Share Prices Of 2024
Dec 2024	416.00	364.05	375.25	40.86	34.84	36.14	1,945.48
Nov 2024	406.65	360.00	371.85	39.88	34.08	35.81	1,927.85
Oct 2024	453.95	380.90	391.85	48.33	36.55	37.74	2,031.54
Sep 2024	467.60	419.00	423.10	45.74	39.96	40.75	2,193.56
Aug 2024	469.50	416.85	464.30	46.23	39.86	44.72	2,407.16
Jul 2024	489.00	419.25	460.85	49.37	39.14	44.39	2,389.27
Jun 2024	465.70	383.00	435.50	45.19	35.85	41.94	2,257.85
May 2024	454.65	398.15	405.10	44.26	38.21	39.02	2,100.24
Apr 2024	482.35	435.00	450.70	48.05	40.84	43.41	2,336.65
Mar 2024	473.50	400.10	440.65	46.18	38.33	42.44	2,284.55
Feb 2024	489.20	451.70	462.70	23.82	21.39	22.25	2,398.87
Jan 2024	536.70	466.15	479.90	27.89	21.78	23.08	2,488.04
Share Prices Of 2023
Dec 2023	539.60	495.00	509.40	26.35	23.61	24.50	2,640.98
Nov 2023	562.60	479.15	527.75	27.58	22.89	25.38	2,736.12
Oct 2023	536.05	475.45	484.55	26.24	22.27	23.30	2,512.15
Sep 2023	556.55	489.05	509.95	27.78	22.92	24.53	2,643.83

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

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 41380.81
245.84 0.60%

S&P 500 5684.33
32.05 0.57%

HANG SENG 22775.93
84.05 0.37%

NIKKEI 225 36949.24
169.58 0.46%

FTSE 100 8531.61
-27.72 -0.32%

NIFTY 24018.30
-255.50 -1.05%

× Ask Your Question