IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	2,450.80 Jul 10,2025 EOD	2,451.20 Jul 10,2025 EOD
Today's Change( )	-47.95 (-1.92%)	-47.70 (-1.91%)
Open( )	2,519.95	2,507.30
Prev Close( )	2,498.75	2,498.90
Volume	32,312.00	932,978.00
Today's Range( )	2,519.95 - 2,445.85	2,512.00 - 2,445.10
52-Week Range( )	3,394.00 - 2,125.00	3,394.90 - 2,124.75
Buy (Size)	N.A	N.A
Sell (Size)	N.A	2,451.20(×482)

Company Background


Incorporation Year	1945
Registered Office	6A Shantinagar,Santacruz (East), Mumbai, Maharashtra-400055
Telephone	91-22-62181000
Fax	91-22-62181111
Chairman	R Seshasayee
Managing Director	Amit Syngle
Company Secretary	NA
Auditor	Deloitte Haskins & Sells LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	TSR Consultants P Ltd C-101 1st Floor,247 Park Vikhroli W,Lal Bahadur Marg,Mumbai - 400 083

Board of Directors


Vice Chairman	Manish Choksi
Managing Director & CEO	Amit Syngle
Non Executive Director	Malav A Dani Amrita Vakil Nehal A Vakil
Chairman & Independent Directo	R Seshasayee
Independent Director	Milind Sarwate Ireena Vittal Gopichand Katragadda Soumitra Bhattacharya Varun Berry
Non Executive Director	Ashish A Choksi

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	95.92	95.92	95.92	95.92	95.92	95.92
Reserves Total	18887.56	18192.74	15489.64	13253.17	11993.27	9357.37
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	18983.48	18288.66	15585.56	13349.09	12089.19	9453.29
Secured Loans	39.21	53.44	49.36	16.16	22.20	24.40
Unsecured Loans	1159.61	1226.79	842.94	698.02	625.95	638.65
Total Debt	1198.82	1280.23	892.30	714.18	648.15	663.05
Other Liabilities	278.16	229.10	245.48	171.54	168.01	141.88
Total Liabilities	20460.46	19797.99	16723.34	14234.81	12905.35	10258.22
APPLICATION OF FUNDS :
Gross Block	12443.59	9455.65	8078.30	7553.86	6988.27	6849.52
Less : Accumulated Depreciation	4512.92	3961.68	3435.61	2999.92	2224.80	1888.66
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	7930.67	5493.97	4642.69	4553.94	4763.47	4960.86
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	386.15	2561.17	978.04	225.47	118.56	108.09
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	6043.51	5470.96	4911.65	3810.59	5179.33	2657.93
Current Assets, Loans & Advances
Inventories	5848.23	5155.59	5321.79	5277.61	3124.61	2827.47
Sundry Debtors	3197.55	3699.84	3462.61	2915.77	1809.75	1109.22
Cash and Bank Balance	202.28	350.18	362.88	308.57	134.91	376.06
Loans and Advances	1926.21	2400.07	2131.08	2081.63	1698.68	1080.60
Total Current Assets	11174.27	11605.68	11278.36	10583.58	6767.95	5393.35
Less : Current Liabilities and Provisions
Current Liabilities	5808.88	5930.53	5469.42	5329.29	4264.68	2953.99
Provisions	146.55	119.44	159.24	138.93	145.60	92.73
Total Current Liabilities & Provisions	5955.43	6049.97	5628.66	5468.22	4410.28	3046.72
Net Current Assets	5218.84	5555.71	5649.70	5115.36	2357.67	2346.63
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	142.29	91.14	90.38	88.96	68.80	60.17
Deferred Tax Liability	379.51	278.82	268.22	294.26	333.99	342.85
Net Deferred Tax	-237.22	-187.68	-177.84	-205.30	-265.19	-282.68
Other Assets	1118.51	903.86	719.10	734.75	751.51	467.39
Total Assets	20460.46	19797.99	16723.34	14234.81	12905.35	10258.22
Contingent Liabilities	506.24	761.56	571.09	341.42	414.86	291.16

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	29552.65	31226.98	30078.40	25188.51	18516.86	17194.09
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	29552.65	31226.98	30078.40	25188.51	18516.86	17194.09
Other Income	770.15	821.92	518.01	451.89	366.02	357.54
Stock Adjustments	180.47	-367.64	299.74	1208.63	90.70	210.21
Total Income	30503.27	31681.26	30896.15	26849.03	18973.58	17761.84
EXPENDITURE :
Raw Materials	15087.85	15139.07	16495.71	14668.36	8683.95	8322.48
Power & Fuel Cost	132.73	114.93	122.15	104.66	74.71	83.30
Employee Cost	2013.58	1816.19	1513.89	1310.14	1128.66	985.43
Other Manufacturing Expenses	2300.43	2365.25	2519.88	2484.52	1755.10	1660.30
Selling & Administrative Expenses	3502.70	3465.40	3141.26	2610.29	1991.93	2013.64
Miscellaneous Expenses	1523.18	914.68	764.77	685.11	480.43	515.31
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	24560.47	23815.52	24557.66	21863.08	14114.78	13580.46
Operating Profit	5942.80	7865.74	6338.49	4985.95	4858.80	4181.38
Interest	143.77	124.09	93.06	70.25	71.66	78.38
Gross Profit	5799.03	7741.65	6245.43	4915.70	4787.14	4103.00
Depreciation	901.85	742.93	755.83	721.56	697.47	689.97
Profit Before Tax	4897.18	6998.72	5489.60	4194.14	4089.67	3413.03
Tax	1306.70	1678.31	1424.32	1110.45	1059.18	876.81
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.60	5.40	-34.90	-51.02	-21.31	-117.73
Reported Net Profit	3584.88	5315.01	4100.18	3134.71	3051.80	2653.95
Extraordinary Items	-274.90	1.50	8.49	-9.84	13.64	-16.91
Adjusted Net Profit	3859.78	5313.51	4091.69	3144.55	3038.16	2670.86
Adjustment below Net Profit	-0.80	-96.73	0.00	0.00	0.00	-362.89
P & L Balance brought forward	13852.07	11166.17	8974.85	7581.09	4994.52	4424.53
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3107.91	2532.38	1908.86	1740.95	465.23	1740.95
P & L Balance carried down	14328.24	13852.07	11166.17	8974.85	7581.09	4974.64
Dividend	0.00	0.00	0.00	0.00	321.33	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	2480.00	3330.00	2565.00	1915.00	1785.00	1200.00
Dividend Per Share(Rs)	24.80	33.30	25.65	19.15	17.85	12.00
Earnings Per Share-Unit Curr	37.37	55.41	42.75	32.68	31.82	27.67
Earnings Per Share(Adj)-Unit Curr	37.37	55.41	42.75	32.68	31.82	27.67
Book Value-Unit Curr	197.91	190.67	162.48	139.17	126.03	98.55
Book Value(Adj)-Unit Curr	197.91	190.67	162.48	139.17	126.03	98.55

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	7157.14	7383.86	6840.60
Other Operating Income	35.27	33.97	27.77
Other Income	138.04	226.80	181.56
Total Income	7330.45	7644.63	7049.93
Total Expenditure	6047.99	5909.06	5945.98
PBIDT	1282.46	1735.57	1103.95
Interest	34.04	35.29	39.04
PBDT	1248.42	1700.28	1064.91
Depreciation	269.42	224.06	207.34
Tax	309.69	356.43	245.43
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-24.97	15.74	9.83
Reported Profit After Tax	694.28	1104.05	602.31
Extra-ordinary Items	-122.93	0.00	-140.34
Adjusted Profit After Extra-ordinary item	817.21	1104.05	742.65
EPS (Unit Curr.)	7.24	11.52	6.28
EPS (Adj) (Unit Curr.)	7.24	11.52	6.28
Calculated EPS (Unit Curr.)	7.24	11.51	6.28
Calculated EPS (Adj) (Unit Curr.)	7.24	11.51	6.28
Calculated EPS (Ann.) (Unit Curr.)	28.95	46.04	25.12
Calculated EPS (Adj) (Ann.) (Unit Curr.)	28.95	46.04	25.12
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	425.00
Equity	95.92	95.92	95.92
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	17.92	23.50	16.14
PBDTM(%)	17.44	23.03	15.57
PATM(%)	9.70	14.95	8.80

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.07	0.06	0.06	0.05	0.06
Long Term Debt-Equity Ratio	0.05	0.05	0.04	0.04	0.05
Current Ratio	1.73	1.80	1.83	1.61	1.45
Fixed Assets	2.70	3.56	3.85	3.46	2.68
Inventory	5.37	5.96	5.68	6.00	6.22
Debtors	8.57	8.72	9.43	10.66	12.69
Interest Cover Ratio	35.06	57.40	59.99	60.70	58.07
PBIDTM (%)	20.11	25.19	21.07	19.79	26.24
PBITM (%)	17.06	22.81	18.56	16.93	22.47
PBDTM (%)	19.62	24.79	20.76	19.52	25.85
CPM (%)	15.18	19.40	16.14	15.31	20.25
APATM (%)	12.13	17.02	13.63	12.44	16.48
ROCE (%)	25.04	39.01	36.07	31.42	35.93
RONW (%)	19.24	31.38	28.34	24.65	28.33

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	2,367.20	2,175.00	2,341.35	59.48	53.07	58.19	224,581.77
May 2025	2,474.50	2,230.35	2,260.05	62.43	53.74	56.16	216,783.50
Apr 2025	2,490.70	2,205.00	2,423.30	62.55	51.66	60.22	232,442.40
Mar 2025	2,362.70	2,125.00	2,337.70	59.34	51.83	58.09	224,231.67
Feb 2025	2,416.20	2,176.00	2,179.95	44.75	39.21	39.35	209,100.32
Jan 2025	2,362.70	2,208.90	2,301.05	43.17	39.74	41.54	220,716.21
Share Prices Of 2024
Dec 2024	2,495.00	2,256.90	2,282.05	45.51	40.22	41.20	218,893.73
Nov 2024	2,968.05	2,422.00	2,479.95	54.09	42.72	44.77	237,876.26
Oct 2024	3,326.95	2,919.30	2,938.10	60.97	52.36	53.04	281,821.90
Sep 2024	3,394.00	3,139.10	3,328.40	62.36	56.44	60.08	319,259.39
Aug 2024	3,201.90	2,966.65	3,126.80	58.51	52.26	56.45	299,921.96
Jul 2024	3,098.25	2,848.15	3,082.30	56.22	49.97	55.64	295,653.53
Jun 2024	3,025.00	2,778.10	2,917.30	55.80	48.74	52.66	279,826.77
May 2024	2,998.00	2,671.00	2,877.70	55.42	46.45	51.95	276,028.35
Apr 2024	2,942.35	2,766.05	2,877.05	53.54	49.18	51.94	275,966.00
Mar 2024	2,899.75	2,777.80	2,846.00	52.76	49.26	51.38	272,987.69
Feb 2024	3,038.75	2,777.00	2,825.40	71.97	63.98	66.23	271,011.74
Jan 2024	3,408.40	2,943.50	2,958.00	80.23	68.86	69.34	283,730.71
Share Prices Of 2023
Dec 2023	3,422.00	3,139.15	3,402.10	80.69	72.81	79.75	326,328.68
Nov 2023	3,228.00	2,930.05	3,120.00	77.12	68.56	73.14	299,269.71

Risk Disclosure on Derivatives

ATTENTION INVESTORS

ATTENTION INVESTORS

ATTENTION INVESTORS

	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