IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	85.00 May 09,2025 13:45:00	84.99 May 09,2025 13:39:44
Today's Change( )	-3.54 (-4.00%)	-3.42 (-3.87%)
Open( )	81.61	86.69
Prev Close( )	88.54	88.41
Volume	154,954.00	1,136,435.00
Today's Range( )	87.75 - 81.61	87.80 - 84.81
52-Week Range( )	154.95 - 76.73	154.90 - 76.66
Buy (Size)	85.01(×23)	84.99(×537)
Sell (Size)	85.09(×219)	85.00(×538)

Company Background


Incorporation Year	1990
Registered Office	10 Kumar Place,2408 General Thimayya Road, Pune, Maharashtra-411001
Telephone	91-20-26137739
Fax	91-20-66063229
Chairman	Jaydev Mody
Managing Director	Ashish Kapadia
Company Secretary	Dilip Vaidya
Auditor	Walker Chandiok & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Freedom Registry Ltd Plot No. 101/102,MIDC, 19th Street,Satpur,Nasik - 422007

Board of Directors


Chairman (Non-Executive)	Jaydev Mody
Managing Director	Ashish Kapadia
Independent Director	Vrajesh Udani
Company Sec. & Compli. Officer	Dilip Vaidya
Non Executive Director	Chetan Desai
Independent Director	Tara Subramaniam Pankaj Razdan

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	26.78	26.76	26.73	26.68	27.09	27.09
Reserves Total	2445.63	2143.43	1993.02	1985.83	1889.92	1907.95
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	2472.41	2170.19	2019.75	2012.51	1917.01	1935.04
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	30.61	18.00	17.32	3.13	0.00	0.00
Total Debt	30.61	18.00	17.32	3.13	0.00	0.00
Other Liabilities	2.12	0.00	0.48	0.98	3.20	1.41
Total Liabilities	2505.14	2188.19	2037.55	2016.62	1920.21	1936.45
APPLICATION OF FUNDS :
Gross Block	994.44	939.69	913.35	421.14	420.34	399.64
Less : Accumulated Depreciation	291.63	257.82	231.44	100.28	85.05	71.44
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	702.81	681.87	681.91	320.86	335.29	328.20
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	66.34	19.66	5.29	4.29	4.85	6.48
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1606.38	1321.50	1237.18	1407.93	1349.37	1350.07
Current Assets, Loans & Advances
Inventories	13.53	14.43	13.28	13.36	13.12	11.92
Sundry Debtors	6.40	4.14	2.35	2.71	0.85	6.55
Cash and Bank Balance	40.50	38.48	27.75	21.72	54.76	27.81
Loans and Advances	149.70	163.03	102.00	279.67	174.51	249.25
Total Current Assets	210.13	220.08	145.38	317.46	243.24	295.53
Less : Current Liabilities and Provisions
Current Liabilities	59.12	42.62	37.43	32.50	32.92	38.79
Provisions	55.09	48.18	46.68	27.95	8.77	10.52
Total Current Liabilities & Provisions	114.21	90.80	84.11	60.45	41.69	49.31
Net Current Assets	95.92	129.28	61.27	257.01	201.55	246.22
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	12.30	12.25	62.74	0.95	1.17	5.82
Deferred Tax Liability	64.78	56.70	65.89	18.81	13.85	22.49
Net Deferred Tax	-52.48	-44.45	-3.15	-17.86	-12.68	-16.67
Other Assets	86.17	80.33	55.05	44.39	41.83	22.15
Total Assets	2505.14	2188.19	2037.55	2016.62	1920.21	1936.45
Contingent Liabilities	11792.01	28.43	28.43	26.71	27.43	27.43

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	635.66	594.06	441.81	247.75	559.74	582.26
Excise Duty	0.00	0.00	82.75	45.94	101.39	106.94
Net Sales	635.66	594.06	359.06	201.81	458.35	475.32
Other Income	97.95	32.01	18.94	82.65	34.00	66.28
Stock Adjustments	-0.89	1.06	-0.28	0.46	0.74	0.08
Total Income	732.72	627.13	377.72	284.92	493.09	541.68
EXPENDITURE :
Raw Materials	42.09	38.61	23.46	14.70	28.42	25.89
Power & Fuel Cost	23.62	25.74	15.37	9.61	17.03	17.37
Employee Cost	94.22	82.77	66.23	51.48	71.39	76.78
Other Manufacturing Expenses	13.91	15.18	11.48	9.08	14.45	16.05
Selling & Administrative Expenses	160.77	136.11	97.86	75.39	112.70	107.70
Miscellaneous Expenses	19.76	24.12	19.51	11.28	78.91	21.06
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	354.37	322.53	233.91	171.54	322.90	264.85
Operating Profit	378.35	304.60	143.81	113.38	170.19	276.83
Interest	10.94	8.51	5.21	0.86	1.51	0.80
Gross Profit	367.41	296.09	138.60	112.52	168.68	276.03
Depreciation	37.04	30.50	31.00	15.94	19.38	16.18
Profit Before Tax	330.37	265.59	107.60	96.58	149.30	259.85
Tax	77.46	2.16	37.98	4.82	48.93	74.33
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.53	47.53	-7.35	5.01	0.81	2.20
Reported Net Profit	253.44	215.90	76.97	86.75	99.56	183.32
Extraordinary Items	44.77	-3.63	-9.54	68.43	-26.83	11.79
Adjusted Net Profit	208.67	219.53	86.51	18.32	126.39	171.53
Adjustment below Net Profit	0.00	0.00	-96.43	0.00	-11.39	0.00
P & L Balance brought forward	672.47	487.74	518.31	431.97	402.05	342.71
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	13.25	31.17	11.11	0.41	58.25	123.98
P & L Balance carried down	912.66	672.47	487.74	518.31	431.97	402.05
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 %	125.00	125.00	125.00	100.00	150.00	65.00
Dividend Per Share(Rs)	1.25	1.25	1.25	1.00	1.50	0.65
Earnings Per Share-Unit Curr	9.46	8.07	2.88	3.25	3.68	6.77
Earnings Per Share(Adj)-Unit Curr	9.46	8.07	2.88	3.25	3.68	6.77
Book Value-Unit Curr	92.32	81.10	75.56	75.43	70.76	71.43
Book Value(Adj)-Unit Curr	92.32	81.10	75.56	75.43	70.76	71.43

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	136.06	150.17	145.78
Other Operating Income	0.00	0.00	0.00
Other Income	67.62	8.99	15.28
Total Income	203.68	159.16	161.06
Total Expenditure	96.47	95.49	93.39
PBIDT	107.21	63.67	67.67
Interest	0.86	0.87	0.99
PBDT	106.35	62.80	66.68
Depreciation	8.69	8.39	8.30
Tax	38.31	12.80	14.51
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	59.35	41.61	43.87
Extra-ordinary Items	34.73	0.00	0.00
Adjusted Profit After Extra-ordinary item	24.62	41.61	43.87
EPS (Unit Curr.)	2.22	1.55	1.64
EPS (Adj) (Unit Curr.)	2.22	1.55	1.64
Calculated EPS (Unit Curr.)	2.22	1.55	1.64
Calculated EPS (Adj) (Unit Curr.)	2.22	1.55	1.64
Calculated EPS (Ann.) (Unit Curr.)	8.86	6.22	6.55
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.86	6.22	6.55
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	26.78	26.78	26.78
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(%)	78.80	42.40	46.42
PBDTM(%)	78.16	41.82	45.74
PATM(%)	43.62	27.71	30.09

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.01	0.01	0.01	0.00	0.00
Long Term Debt-Equity Ratio	0.01	0.01	0.00	0.00	0.00
Current Ratio	1.34	1.44	2.25	4.11	4.29
Fixed Assets	0.66	0.64	0.66	0.59	1.37
Inventory	45.47	42.88	33.17	18.71	44.71
Debtors	120.62	183.07	174.63	139.19	151.28
Interest Cover Ratio	25.87	32.21	24.25	23.07	126.63
PBIDTM (%)	50.35	51.27	35.62	14.44	37.62
PBITM (%)	44.52	46.14	28.60	8.01	34.16
PBDTM (%)	48.63	49.84	34.44	14.09	37.35
CPM (%)	38.65	41.48	26.60	13.83	26.04
APATM (%)	32.83	36.34	19.58	7.39	22.58
ROCE (%)	12.06	12.97	6.23	1.01	9.92
RONW (%)	8.99	10.31	4.29	0.93	6.56

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	96.15	76.73	92.58	12.81	9.54	11.88	2,479.02
Mar 2025	92.94	82.45	83.24	12.42	10.48	10.68	2,228.93
Feb 2025	104.00	86.70	92.45	13.89	10.78	11.86	2,475.54
Jan 2025	130.80	96.85	101.85	18.46	12.15	13.07	2,727.25
Share Prices Of 2024
Dec 2024	131.40	109.60	110.80	17.34	13.91	14.22	2,966.90
Nov 2024	124.95	111.40	117.55	16.51	14.21	15.08	3,147.65
Oct 2024	131.55	110.20	116.20	17.27	13.94	14.91	3,111.50
Sep 2024	141.85	127.50	129.90	19.31	16.29	16.67	3,478.35
Aug 2024	141.15	123.70	133.50	18.91	15.52	17.13	3,574.74
Jul 2024	149.35	127.70	135.80	20.04	15.96	17.43	3,636.33
Jun 2024	154.95	104.30	129.85	20.94	12.71	16.66	3,477.01
May 2024	125.60	113.00	114.10	17.00	14.36	14.64	3,055.27
Apr 2024	127.70	112.25	122.30	16.58	12.95	15.69	3,274.84
Mar 2024	140.25	110.00	110.65	18.34	14.03	14.20	2,962.89
Feb 2024	154.35	132.00	135.75	19.15	15.87	16.56	3,634.99
Jan 2024	159.75	134.35	140.65	19.87	16.06	17.16	3,766.20
Share Prices Of 2023
Dec 2023	154.15	135.35	145.90	19.85	15.78	17.80	3,906.78
Nov 2023	147.30	124.90	142.65	18.55	15.21	17.40	3,819.75
Oct 2023	148.95	124.60	127.80	19.17	14.83	15.59	3,422.11
Sep 2023	190.80	133.10	142.70	23.85	15.14	17.41	3,821.09

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 37492.25
563.62 1.53%

FTSE 100 8531.61
-27.72 -0.32%

NIFTY 23979.45
-294.35 -1.21%

× Ask Your Question