IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	658.40 Jul 04,2025 EOD
Today's Change( )	40.20 (6.50%)
Open( )	625.00
Prev Close( )	618.20
Volume	135,400.00
Today's Range( )	671.75 - 616.10
52-Week Range( )	932.95 - 392.00
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	2012
Registered Office	Plot No 01 Survey No 96,KumbhivliMadap KhopoliKhalapur, Raigarh., Maharashtra-410203
Telephone	91-22-40021599
Fax	NA
Chairman	Gautam Makkar
Managing Director	Sunil Menon
Company Secretary	Sonika Mehta
Auditor	V N Purohit & Co
Face Value	10
Market Lot	800
Listing	BSE - SMEBSE - SME
Registrar	Cameo Corporate Services Ltd Subramanian Building,1ST Floor No 1,Club House Road,Chennai - 600002

Board of Directors


Chairman (Non-Executive)	Gautam Makkar
Managing Director	Sunil Menon
Independent Director	Priyanka Moondra Rathi PRAKASH RAJNISH
Company Sec. & Compli. Officer	Sonika Mehta

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	19.47	19.47	14.27	0.71	0.71	0.71
Reserves Total	128.36	106.46	10.72	14.14	6.34	6.09
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	147.83	125.93	24.99	14.85	7.05	6.80
Secured Loans	21.11	23.48	23.34	7.17	15.52	14.26
Unsecured Loans	0.00	0.00	22.55	9.42	7.09	0.07
Total Debt	21.11	23.48	45.89	16.59	22.61	14.33
Other Liabilities	0.49	0.15	0.11	0.08	0.07	0.06
Total Liabilities	169.43	149.56	70.99	31.52	29.73	21.19
APPLICATION OF FUNDS :
Gross Block	53.48	42.05	33.66	14.19	14.19	14.19
Less : Accumulated Depreciation	17.96	11.83	7.38	6.06	5.15	4.07
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	35.52	30.22	26.28	8.13	9.04	10.12
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.14	8.49	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	59.85	52.68	37.28	20.83	20.05	18.30
Sundry Debtors	59.66	8.82	8.13	13.14	6.60	3.57
Cash and Bank Balance	2.60	17.27	1.58	4.05	2.02	2.81
Loans and Advances	38.06	42.82	14.92	9.51	4.56	9.80
Total Current Assets	160.17	121.60	61.91	47.54	33.23	34.49
Less : Current Liabilities and Provisions
Current Liabilities	18.05	7.02	14.05	21.99	12.52	22.83
Provisions	11.53	4.57	3.63	2.44	0.09	0.53
Total Current Liabilities & Provisions	29.58	11.60	17.68	24.43	12.61	23.36
Net Current Assets	130.59	110.00	44.23	23.11	20.63	11.13
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.30	0.29	0.03	0.08	0.11	0.06
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.04	0.10
Net Deferred Tax	0.30	0.29	0.03	0.08	0.07	-0.04
Other Assets	0.91	0.56	0.46	0.20	0.00	0.00
Total Assets	169.45	149.56	71.00	31.52	29.74	21.20
Contingent Liabilities	3.94	3.94	1.11	0.00	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	145.56	106.86	70.67	46.99	14.52	31.78
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	145.56	106.86	70.67	46.99	14.52	31.78
Other Income	0.54	0.12	0.43	0.14	0.29	0.19
Stock Adjustments	-13.35	35.12	0.00	0.00	0.00	0.00
Total Income	132.75	142.10	71.10	47.13	14.81	31.97
EXPENDITURE :
Raw Materials	44.72	89.84	44.34	31.13	9.81	23.69
Power & Fuel Cost	0.75	0.49	0.36	0.49	0.41	0.29
Employee Cost	11.10	4.14	2.51	0.96	1.01	1.28
Other Manufacturing Expenses	27.33	8.88	1.67	0.37	0.14	0.63
Selling & Administrative Expenses	7.16	7.47	3.21	1.41	0.33	0.32
Miscellaneous Expenses	0.34	0.38	0.14	0.15	0.02	0.59
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	91.39	111.19	52.23	34.52	11.74	26.79
Operating Profit	41.36	30.91	18.87	12.60	3.08	5.18
Interest	2.29	2.46	3.15	1.32	1.74	2.09
Gross Profit	39.07	28.45	15.72	11.28	1.34	3.09
Depreciation	6.13	4.45	1.32	0.91	1.08	1.29
Profit Before Tax	32.94	24.00	14.40	10.37	0.26	1.80
Tax	9.09	7.18	4.22	2.65	0.12	0.51
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	-0.26	0.05	-0.01	-0.11	-0.06
Reported Net Profit	23.85	17.09	10.14	7.73	0.25	1.35
Extraordinary Items	0.00	0.00	-0.01	-0.05	0.00	-0.04
Adjusted Net Profit	23.85	17.09	10.15	7.78	0.25	1.39
Adjustment below Net Profit	0.00	0.00	-10.77	0.00	0.00	0.00
P & L Balance brought forward	26.83	10.72	11.35	3.62	3.31	1.96
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.95	0.97	0.00	0.00	0.00	0.00
P & L Balance carried down	48.73	26.83	10.72	11.35	3.55	3.31
Dividend	1.95	0.97	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	10.00	10.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	1.00	1.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	12.25	8.77	7.10	108.35	3.45	18.86
Earnings Per Share(Adj)-Unit Curr	12.25	8.77	7.10	108.35	3.45	18.86
Book Value-Unit Curr	75.92	64.67	17.51	208.12	98.83	95.38
Book Value(Adj)-Unit Curr	75.92	64.67	17.51	208.12	98.83	95.38

Quarterly Results

Quarters :

Particulars	Mar 2023 ( Cr)	Dec 2022 ( Cr)
Gross Sales	19.89	11.81
Other Operating Income	0.00	0.00
Other Income	0.35	-0.03
Total Income	20.24	11.78
Total Expenditure	13.72	9.63
PBIDT	6.52	2.15
Interest	1.30	0.77
PBDT	5.23	1.38
Depreciation	0.44	0.42
Tax	1.81	0.20
Fringe Benefit Tax	0.00	0.00
Deferred Tax	0.03	-0.02
Reported Profit After Tax	2.95	0.78
Extra-ordinary Items	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.95	0.78
EPS (Unit Curr.)	2.07	0.55
EPS (Adj) (Unit Curr.)	2.07	0.55
Calculated EPS (Unit Curr.)	2.07	0.55
Calculated EPS (Adj) (Unit Curr.)	2.07	0.55
Calculated EPS (Ann.) (Unit Curr.)	8.28	2.20
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.28	2.20
Book Value (Unit Curr.)	0.00	0.00
Dividend (%)	0.00	0.00
Equity	14.27	14.27
Reserve & Surplus	0.00	0.00
Face Value	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00
PBIDTM(%)	32.78	18.20
PBDTM(%)	26.29	11.69
PATM(%)	14.83	6.60

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.16	0.46	1.57	1.79	2.67
Long Term Debt-Equity Ratio	0.04	0.24	1.05	0.67	0.39
Current Ratio	3.79	2.96	1.75	1.31	1.00
Fixed Assets	3.05	2.82	2.95	3.31	1.02
Inventory	2.59	2.38	2.43	2.30	0.76
Debtors	4.25	12.61	6.65	4.76	2.86
Interest Cover Ratio	15.38	10.76	5.57	8.86	1.15
PBIDTM (%)	28.41	28.93	26.70	26.81	21.21
PBITM (%)	24.20	24.76	24.83	24.88	13.77
PBDTM (%)	26.84	26.62	22.24	24.01	9.23
CPM (%)	20.60	20.16	16.22	18.39	9.16
APATM (%)	16.38	15.99	14.35	16.45	1.72
ROCE (%)	22.09	23.99	34.23	38.17	7.85
RONW (%)	17.42	22.65	50.90	70.59	3.61

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	675.00	555.10	636.35	58.04	44.32	51.96	1,239.23
May 2025	566.30	492.60	555.10	47.16	38.65	45.33	1,081.01
Apr 2025	544.80	428.00	523.35	46.29	34.77	42.73	1,019.18
Mar 2025	485.65	392.00	430.20	40.74	31.61	35.13	837.78
Feb 2025	625.95	393.00	408.00	74.05	42.23	46.49	794.54
Jan 2025	740.00	570.00	601.55	91.68	63.02	68.55	1,171.46
Share Prices Of 2024
Dec 2024	765.00	652.00	670.35	89.80	71.07	76.39	1,305.45
Nov 2024	700.00	562.60	676.95	82.08	63.65	77.14	1,318.30
Oct 2024	637.00	524.00	623.25	72.99	56.42	71.02	1,213.72
Sep 2024	777.15	625.00	635.10	90.08	70.09	72.37	1,236.80
Aug 2024	810.00	669.00	704.85	94.79	73.80	80.32	1,372.63
Jul 2024	949.00	750.00	789.15	111.86	81.28	89.92	1,536.80
Jun 2024	909.00	380.05	807.85	111.20	39.50	92.05	1,573.22
May 2024	514.00	404.00	452.30	61.96	44.73	51.54	880.81
Apr 2024	480.00	408.00	437.15	55.17	44.73	49.81	851.31
Mar 2024	484.00	355.00	408.75	58.88	37.57	46.58	796.00
Feb 2024	535.00	458.70	465.55	104.88	86.71	89.32	906.62
Jan 2024	548.95	408.00	514.20	109.02	67.74	98.66	1,001.36
Share Prices Of 2023
Dec 2023	469.00	407.00	418.55	92.80	71.24	80.30	815.09
Nov 2023	474.00	385.20	405.55	94.84	69.19	77.81	789.77

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 44849.54
344.11 0.77%

S&P 500 6300.35
51.93 0.83%

HANG SENG 23916.07
-153.88 -0.64%

NIKKEI 225 39792.23
6.33 0.02%

FTSE 100 8822.91
-0.29 0.00%

NIFTY 25461.00
55.70 0.22%

× Ask Your Question