IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	33.25 Oct 14,2025 15:40:00	33.72 Oct 14,2025 15:52:36
Today's Change( )	0.26 (0.79%)	0.19 (0.57%)
Open( )	33.00	33.92
Prev Close( )	32.99	33.53
Volume	493.00	6,779.00
Today's Range( )	33.94 - 33.00	34.00 - 33.34
52-Week Range( )	50.00 - 28.07	47.90 - 28.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1987
Registered Office	19/22 & 27/30 Madhu Estate,Pandurang Budhkar Marg Worli, Mumbai, Maharashtra-400013
Telephone	91-22-66610301/66610302
Fax	91-22-66610308
Chairman	Arun Kumar Biyani
Managing Director	Aman Biyani
Company Secretary	Indrajit Kanase
Auditor	Devpura Navlakha & Co
Face Value	5
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)	Arun Kumar Biyani
Non Executive & Independent Director	Ketan K Patel
Independent Director	Pankaj Srivastava
Non Executive & Independent Director	MAMTA ASHOK BIYANI
Company Sec. & Compli. Officer	Indrajit Kanase
Managing Director & Additional Director	Aman Biyani
Additional Director	Aditya Biyani Pankaj Srivastava

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	11.65	11.65	11.65	11.65	11.65	11.65
Reserves Total	132.33	108.20	103.32	103.77	85.20	86.48
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	143.98	119.85	114.97	115.42	96.85	98.13
Secured Loans	126.11	175.90	241.93	254.97	257.61	280.28
Unsecured Loans	62.01	89.64	56.20	59.84	73.47	81.06
Total Debt	188.12	265.54	298.13	314.81	331.08	361.34
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	332.10	385.39	413.10	430.23	427.93	459.47
APPLICATION OF FUNDS :
Gross Block	252.86	383.01	384.57	378.35	379.65	387.06
Less : Accumulated Depreciation	109.07	190.53	180.22	162.77	142.18	124.22
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	143.79	192.48	204.35	215.58	237.47	262.84
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.38	1.01	2.61	0.00	0.52	1.52
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	109.38	118.37	112.30	87.28	78.62	101.76
Sundry Debtors	48.62	64.30	83.18	101.46	80.87	98.47
Cash and Bank Balance	0.62	0.88	0.99	1.78	0.92	0.73
Loans and Advances	47.49	39.58	42.06	41.74	45.25	32.54
Total Current Assets	206.11	223.13	238.53	232.27	205.65	233.51
Less : Current Liabilities and Provisions
Current Liabilities	16.41	24.92	27.43	13.83	17.64	40.36
Provisions	0.00	1.37	0.39	0.42	0.00	0.00
Total Current Liabilities & Provisions	16.41	26.29	27.82	14.25	17.64	40.36
Net Current Assets	189.71	196.84	210.71	218.02	188.02	193.15
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	17.03	15.72	15.27	16.20	19.19	18.29
Deferred Tax Liability	20.93	22.32	22.12	22.26	19.38	18.73
Net Deferred Tax	-3.90	-6.60	-6.85	-6.06	-0.19	-0.44
Other Assets	2.12	1.67	2.28	2.70	2.11	2.39
Total Assets	332.10	385.40	413.10	430.23	427.93	459.47
Contingent Liabilities	19.03	24.81	24.58	25.70	29.62	19.87

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	421.44	715.38	682.79	908.60	567.64	767.92
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	421.44	715.38	682.79	908.60	567.64	767.92
Other Income	25.21	25.20	13.67	2.76	7.43	2.70
Stock Adjustments	2.77	-1.67	33.02	17.85	-19.90	13.33
Total Income	449.42	738.91	729.48	929.21	555.17	783.95
EXPENDITURE :
Raw Materials	337.18	583.22	569.57	719.72	426.13	637.18
Power & Fuel Cost	15.95	27.85	28.46	28.99	22.11	27.53
Employee Cost	21.87	33.98	38.57	38.02	26.05	34.17
Other Manufacturing Expenses	7.03	15.22	16.40	18.36	12.04	14.58
Selling & Administrative Expenses	21.00	20.15	23.57	40.10	20.73	23.43
Miscellaneous Expenses	2.23	0.93	2.18	2.33	1.95	1.39
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	405.26	681.34	678.76	847.53	509.02	738.28
Operating Profit	44.16	57.57	50.72	81.68	46.14	45.67
Interest	20.81	29.57	25.83	28.88	30.72	33.80
Gross Profit	23.35	28.00	24.89	52.80	15.42	11.87
Depreciation	19.95	21.77	22.98	23.58	24.10	23.04
Profit Before Tax	3.40	6.23	1.91	29.22	-8.68	-11.17
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.01	1.01	1.11	10.86	-2.48	-4.22
Reported Net Profit	5.40	5.22	0.80	18.35	-6.20	-6.94
Extraordinary Items	13.11	1.72	0.47	1.09	5.09	0.01
Adjusted Net Profit	-7.71	3.50	0.33	17.26	-11.29	-6.95
Adjustment below Net Profit	18.90	-0.23	-0.02	0.06	-0.05	-0.45
P & L Balance brought forward	59.69	56.69	57.08	40.67	48.91	59.97
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	1.17	2.00	2.00	3.67
P & L Balance carried down	83.98	61.69	56.69	57.08	40.67	48.91
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 %	0.00	0.00	0.00	10.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.50	0.00	0.00
Earnings Per Share-Unit Curr	2.32	2.24	0.34	7.88	-2.66	-2.98
Earnings Per Share(Adj)-Unit Curr	2.32	2.24	0.34	7.88	-2.66	-2.98
Book Value-Unit Curr	61.79	51.44	49.34	49.54	41.57	42.11
Book Value(Adj)-Unit Curr	61.79	51.44	49.34	49.54	41.57	42.11

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	103.35	85.15	120.27
Other Operating Income	0.00	0.00	0.00
Other Income	2.98	13.58	3.07
Total Income	106.33	98.73	123.34
Total Expenditure	95.81	84.71	110.60
PBIDT	10.52	14.02	12.74
Interest	4.64	4.44	5.18
PBDT	5.88	9.58	7.57
Depreciation	4.21	4.50	5.10
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.65	1.88	0.86
Reported Profit After Tax	2.32	3.21	1.61
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.32	3.21	1.61
EPS (Unit Curr.)	1.00	1.38	0.69
EPS (Adj) (Unit Curr.)	1.00	1.38	0.69
Calculated EPS (Unit Curr.)	1.00	1.38	0.69
Calculated EPS (Adj) (Unit Curr.)	1.00	1.38	0.69
Calculated EPS (Ann.) (Unit Curr.)	3.99	5.51	2.76
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.99	5.51	2.76
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.65	11.65	11.65
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	10.18	16.47	10.59
PBDTM(%)	5.69	11.25	6.29
PATM(%)	2.24	3.77	1.34

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.72	2.40	2.66	3.04	3.55
Long Term Debt-Equity Ratio	0.51	0.95	1.29	1.57	1.80
Current Ratio	1.14	1.12	1.25	1.23	1.09
Fixed Assets	1.33	1.86	1.79	2.40	1.48
Inventory	3.70	6.20	6.84	10.95	6.29
Debtors	7.46	9.70	7.40	9.97	6.33
Interest Cover Ratio	0.50	1.12	1.01	2.01	0.55
PBIDTM (%)	7.23	7.68	7.17	8.99	7.23
PBITM (%)	2.49	4.64	3.81	6.39	2.99
PBDTM (%)	2.29	3.55	3.39	5.81	1.82
CPM (%)	2.90	3.53	3.41	4.61	2.26
APATM (%)	-1.83	0.49	0.05	2.02	-1.99
ROCE (%)	2.93	8.32	6.16	13.54	3.82
RONW (%)	-5.84	2.98	0.29	17.29	-11.58

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	39.00	34.00	34.72	0.00	0.00	0.00	80.90
Aug 2025	39.25	34.25	36.50	0.00	0.00	0.00	85.05
Jul 2025	41.20	35.21	36.29	0.00	0.00	0.00	84.56
Jun 2025	39.60	34.33	36.37	0.00	0.00	0.00	84.74
May 2025	40.53	30.21	38.24	0.00	0.00	0.00	89.10
Apr 2025	37.78	30.01	31.70	0.00	0.00	0.00	73.86
Mar 2025	37.70	28.07	30.58	0.00	0.00	0.00	71.25
Feb 2025	42.77	30.00	30.01	31.76	19.96	19.98	69.92
Jan 2025	50.00	35.01	38.52	36.48	21.79	25.64	89.75
Share Prices Of 2024
Dec 2024	48.95	40.80	43.25	34.98	26.59	28.79	100.77
Nov 2024	45.49	38.28	40.82	31.03	24.78	27.17	95.11
Oct 2024	48.00	41.46	44.70	33.96	26.80	29.76	104.15
Sep 2024	54.79	44.90	45.56	41.66	28.31	30.33	106.15
Aug 2024	53.10	46.55	48.55	36.40	30.38	32.32	113.12
Jul 2024	55.00	48.00	50.41	38.20	31.64	33.56	117.46
Jun 2024	54.99	41.09	51.94	44.60	24.43	34.58	121.02
May 2024	57.90	48.60	49.69	44.44	31.59	33.08	115.78
Apr 2024	56.20	43.21	52.89	40.80	28.72	35.21	123.23
Mar 2024	56.95	41.15	41.36	38.36	26.98	27.53	96.37
Feb 2024	68.05	51.50	54.35	520.89	343.73	383.74	126.64

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 & NSDL: 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 46089.04
588.43 1.29%

S&P 500 6674.95
101.44 1.54%

HANG SENG 25441.36
-448.13 -1.73%

NIKKEI 225 46768.58
-1320.22 -2.75%

FTSE 100 9442.87
15.40 0.16%

NIFTY 25145.50
-81.85 -0.32%

× Ask Your Question