IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	87.73 Sep 15,2025 EOD	87.45 Sep 15,2025 EOD
Today's Change( )	-2.29 (-2.54%)	-2.87 (-3.18%)
Open( )	91.00	91.50
Prev Close( )	90.02	90.32
Volume	2,858.00	48,252.00
Today's Range( )	91.95 - 86.15	91.50 - 86.41
52-Week Range( )	141.15 - 76.30	140.95 - 78.06
Buy (Size)	N.A	87.45(×1394)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1987
Registered Office	21 & 22 Bommasandra Indl Area,Hosur Road, Bangalore, Karnataka-560092
Telephone	NA
Fax	NA
Chairman	NA
Managing Director	Shailesh Siroya
Company Secretary	Abdul Basith
Auditor	SSJNB & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	TSR Consultants P Ltd C-101 1st Floor,247 Park Vikhroli W,Lal Bahadur Marg,Mumbai - 400 083

Board of Directors


Managing Director	Shailesh Siroya
Executive Director	Himesh Virupakshaya
Independent Director	H S Venkatesh Nicola Neeladri Jatish Sheth
Whole-time Director	Kotian Chittananda Damodar
Company Sec. & Compli. Officer	Abdul Basith

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	15.92	15.80	15.69	14.82	14.82	14.17
Reserves Total	82.90	77.03	80.34	71.56	63.56	51.77
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.94	0.94	0.00
Total Shareholders Funds	98.82	92.83	96.03	87.32	79.32	65.94
Secured Loans	144.61	133.83	125.23	98.01	104.04	98.63
Unsecured Loans	0.00	0.00	0.00	0.00	0.21	0.80
Total Debt	144.61	133.83	125.23	98.01	104.25	99.43
Other Liabilities	6.88	6.37	6.13	6.86	7.01	6.22
Total Liabilities	250.31	233.03	227.39	192.19	190.58	171.59
APPLICATION OF FUNDS :
Gross Block	156.94	139.90	107.22	92.12	86.13	82.36
Less : Accumulated Depreciation	70.17	60.52	44.15	39.22	33.48	26.23
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	86.77	79.38	63.07	52.90	52.65	56.13
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.79	0.47	0.00	1.16	0.00	0.11
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	4.63	8.92	8.40	8.40	8.40	7.42
Current Assets, Loans & Advances
Inventories	102.78	87.53	97.69	73.97	60.12	67.55
Sundry Debtors	94.85	101.85	94.84	77.91	69.44	51.66
Cash and Bank Balance	7.94	13.15	7.35	5.09	3.72	2.95
Loans and Advances	39.62	37.25	70.07	61.23	59.92	46.55
Total Current Assets	245.19	239.79	269.94	218.20	193.20	168.71
Less : Current Liabilities and Provisions
Current Liabilities	99.08	96.49	110.82	89.97	65.59	63.17
Provisions	1.16	3.16	6.63	5.14	0.97	0.49
Total Current Liabilities & Provisions	100.24	99.65	117.45	95.12	66.56	63.66
Net Current Assets	144.94	140.14	152.49	123.08	126.64	105.05
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.08	3.51	2.61	2.72	0.00	0.00
Deferred Tax Liability	5.69	5.04	5.46	5.18	4.40	4.05
Net Deferred Tax	0.39	-1.53	-2.85	-2.46	-4.40	-4.05
Other Assets	10.80	5.67	6.29	9.10	7.29	6.94
Total Assets	250.32	233.05	227.40	192.18	190.58	171.60
Contingent Liabilities	17.10	16.96	16.44	16.25	13.86	12.99

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	302.50	338.54	303.10	280.37	249.31	170.67
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	302.50	338.54	303.10	280.37	249.31	170.67
Other Income	2.15	2.30	2.19	6.49	2.69	3.63
Stock Adjustments	7.08	1.06	17.90	4.85	-5.13	-3.32
Total Income	311.73	341.90	323.19	291.71	246.87	170.98
EXPENDITURE :
Raw Materials	164.85	192.80	187.83	171.35	145.45	81.39
Power & Fuel Cost	8.29	8.73	6.87	5.37	4.70	4.68
Employee Cost	61.83	59.57	51.56	44.46	39.62	48.78
Other Manufacturing Expenses	10.70	12.95	20.20	14.64	9.12	7.07
Selling & Administrative Expenses	33.21	32.27	26.21	21.64	15.44	17.59
Miscellaneous Expenses	0.42	1.56	1.90	4.35	3.24	0.82
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	279.30	307.89	294.56	261.82	217.57	160.34
Operating Profit	32.42	34.01	28.62	29.89	29.30	10.64
Interest	17.04	14.64	12.59	10.60	12.25	12.69
Gross Profit	15.38	19.37	16.03	19.29	17.05	-2.05
Depreciation	9.65	10.05	7.48	7.24	7.26	7.03
Profit Before Tax	5.73	9.32	8.55	12.05	9.79	-9.08
Tax	-0.14	0.76	2.03	5.42	0.38	-0.15
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.93	0.84	0.39	-1.94	0.32	-0.03
Reported Net Profit	7.80	7.73	6.13	8.58	9.10	-8.90
Extraordinary Items	0.00	0.05	0.03	0.78	0.04	0.00
Adjusted Net Profit	7.80	7.68	6.10	7.80	9.06	-8.90
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.29
P & L Balance brought forward	42.90	36.74	42.37	35.27	26.18	36.79
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.91	1.57	1.56	1.48	0.00	1.42
P & L Balance carried down	48.79	42.90	46.94	42.37	35.27	26.17
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 %	12.00	12.00	10.00	10.00	10.00	0.00
Dividend Per Share(Rs)	1.20	1.20	1.00	1.00	1.00	0.00
Earnings Per Share-Unit Curr	4.90	4.89	3.90	5.79	6.14	-6.28
Earnings Per Share(Adj)-Unit Curr	4.90	4.89	3.90	5.79	6.14	-6.28
Book Value-Unit Curr	62.07	58.74	61.21	58.28	52.88	46.53
Book Value(Adj)-Unit Curr	62.07	58.74	61.21	58.28	52.88	46.53

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	65.64	81.78	72.89
Other Operating Income	0.00	0.00	0.00
Other Income	0.74	0.99	0.51
Total Income	66.38	82.77	73.39
Total Expenditure	59.48	73.95	64.95
PBIDT	6.89	8.82	8.45
Interest	4.05	3.94	5.02
PBDT	2.84	4.88	3.42
Depreciation	2.52	2.07	2.68
Tax	0.00	-1.30	0.14
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	-1.49	-0.10
Reported Profit After Tax	0.32	5.61	0.69
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.32	5.61	0.69
EPS (Unit Curr.)	0.20	3.51	0.73
EPS (Adj) (Unit Curr.)	0.20	3.51	0.73
Calculated EPS (Unit Curr.)	0.20	3.52	0.43
Calculated EPS (Adj) (Unit Curr.)	0.20	3.52	0.43
Calculated EPS (Ann.) (Unit Curr.)	0.81	14.09	1.74
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.81	14.09	1.74
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.92	15.92	15.92
Reserve & Surplus	0.00	82.90	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(%)	10.50	10.79	11.59
PBDTM(%)	4.33	5.97	4.69
PATM(%)	0.49	6.86	0.95

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.45	1.37	1.22	1.21	1.40
Long Term Debt-Equity Ratio	0.35	0.35	0.31	0.28	0.30
Current Ratio	1.17	1.23	1.27	1.27	1.21
Fixed Assets	2.04	2.74	3.04	3.15	2.96
Inventory	3.18	3.66	3.53	4.18	3.91
Debtors	3.08	3.44	3.51	3.81	4.12
Interest Cover Ratio	1.34	1.64	1.68	2.02	1.80
PBIDTM (%)	10.72	10.05	9.44	10.22	11.75
PBITM (%)	7.53	7.08	6.97	7.64	8.84
PBDTM (%)	5.08	5.72	5.29	6.44	6.84
CPM (%)	5.77	5.25	4.49	5.36	6.56
APATM (%)	2.58	2.28	2.02	2.78	3.65
ROCE (%)	9.42	10.41	10.08	11.20	12.18
RONW (%)	8.14	8.19	6.69	9.36	12.53

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	112.97	85.10	87.26	20.87	13.12	13.59	138.93
Jul 2025	104.30	93.30	99.60	16.29	13.98	15.52	158.57
Jun 2025	109.90	96.40	101.55	17.77	14.60	15.82	161.68
May 2025	104.85	93.00	97.00	16.86	14.00	15.11	154.43
Apr 2025	128.86	88.90	101.98	21.26	13.80	15.89	162.36
Mar 2025	94.10	76.30	83.16	15.59	11.36	12.95	132.40
Feb 2025	117.00	86.20	88.35	18.74	13.10	13.76	140.66
Jan 2025	131.45	103.85	114.25	22.15	15.96	17.80	181.90
Share Prices Of 2024
Dec 2024	126.95	118.00	122.90	20.43	17.72	19.15	195.67
Nov 2024	139.50	111.75	123.10	22.31	16.25	19.18	195.99
Oct 2024	141.15	109.10	124.95	22.41	15.66	19.46	198.93
Sep 2024	144.80	122.05	135.80	23.31	18.12	21.16	216.21
Aug 2024	157.90	111.25	146.40	25.11	16.01	22.64	231.38
Jul 2024	126.75	110.00	120.95	20.36	16.87	18.70	191.15
Jun 2024	125.00	100.00	117.50	20.01	14.75	18.17	185.70
May 2024	131.94	95.10	114.62	22.16	14.24	17.73	181.15
Apr 2024	105.70	93.25	99.15	17.11	13.76	15.33	156.70
Mar 2024	117.25	89.20	91.25	18.40	13.72	14.11	144.21
Feb 2024	132.20	107.40	110.45	35.85	26.62	28.62	174.56
Jan 2024	127.50	99.90	125.10	33.67	25.78	32.41	197.71

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