IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	28.99 Nov 04,2025 EOD	29.01 Nov 04,2025 EOD
Today's Change( )	-3.08 (-9.60%)	-3.04 (-9.49%)
Open( )	29.90	29.15
Prev Close( )	32.07	32.05
Volume	2,601,296.00	23,782,753.00
Today's Range( )	30.21 - 28.43	30.19 - 28.42
52-Week Range( )	38.42 - 19.21	38.39 - 20.70
Buy (Size)	N.A	N.A
Sell (Size)	N.A	29.01(×87234)

Company Background


Incorporation Year	2004
Registered Office	42 & 43 Manorama Chambers,S V Road Bandra (West), Mumbai, Maharashtra-400050
Telephone	91-22-26559174/75
Fax	91-22-26559178
Chairman	Surendra Kumar Tibrewala
Managing Director	Surendra Kumar Tibrewala
Company Secretary	Sunny Parmar
Auditor	ASL & Co
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Chairman & Managing Director	Surendra Kumar Tibrewala
Executive Director	Sanjay S Tibrewala Aarti Jhunjhunwala
Independent Director	Navin Mittal Bindu Shah Sunil Vasant Waghmare
Company Sec. & Compli. Officer	Sunny Parmar
Independent Director	Amit Prabhakar Pratap

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	22.92	22.15	22.15	22.15	22.15	22.26
Reserves Total	606.15	335.99	247.44	199.61	158.96	125.26
Equity Share Warrants	0.27	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	629.34	358.14	269.59	221.76	181.11	147.52
Secured Loans	0.05	5.19	7.28	1.88	3.41	2.74
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.10
Total Debt	0.05	5.19	7.28	1.88	3.41	2.84
Other Liabilities	2.10	1.32	1.07	0.90	0.58	0.55
Total Liabilities	631.49	364.65	277.94	224.54	185.10	150.91
APPLICATION OF FUNDS :
Gross Block	148.17	104.34	91.01	74.20	56.55	36.31
Less : Accumulated Depreciation	25.32	14.72	10.29	6.92	4.67	3.25
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	122.85	89.62	80.72	67.28	51.88	33.06
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.69	0.00	0.36	0.00	2.65	0.48
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	346.71	148.53	76.29	27.58	42.69	61.81
Current Assets, Loans & Advances
Inventories	53.27	37.40	37.35	48.48	21.74	12.93
Sundry Debtors	96.53	108.71	73.12	75.15	57.92	39.08
Cash and Bank Balance	26.36	21.40	32.63	23.73	11.21	2.45
Loans and Advances	27.53	12.48	12.61	21.04	17.64	13.84
Total Current Assets	203.69	179.97	155.71	168.40	108.50	68.30
Less : Current Liabilities and Provisions
Current Liabilities	57.38	62.95	42.54	44.77	26.69	20.20
Provisions	0.33	0.40	0.33	0.24	0.24	0.22
Total Current Liabilities & Provisions	57.71	63.35	42.87	45.01	26.93	20.41
Net Current Assets	145.98	116.62	112.84	123.39	81.57	47.89
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.44	0.41	0.47	0.76	1.42
Deferred Tax Liability	5.65	3.68	2.32	1.51	1.42	0.87
Net Deferred Tax	-5.65	-3.24	-1.91	-1.04	-0.66	0.55
Other Assets	14.90	13.12	9.63	7.33	6.97	7.13
Total Assets	631.48	364.65	277.93	224.54	185.10	150.93
Contingent Liabilities	13.02	14.56	1.13	0.11	0.26	0.20

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	439.22	418.93	295.55	250.08	129.48	128.85
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	439.22	418.93	295.55	250.08	129.48	128.85
Other Income	27.49	32.42	10.66	6.14	15.52	3.26
Stock Adjustments	14.14	3.38	1.93	1.60	1.47	0.87
Total Income	480.85	454.73	308.14	257.82	146.47	132.98
EXPENDITURE :
Raw Materials	270.72	239.57	172.07	140.96	66.85	70.33
Power & Fuel Cost	1.48	1.14	1.15	0.93	0.58	0.38
Employee Cost	21.10	18.23	15.64	11.50	6.96	6.92
Other Manufacturing Expenses	19.13	19.63	18.63	17.84	11.10	10.13
Selling & Administrative Expenses	32.30	26.76	26.14	25.28	12.30	12.54
Miscellaneous Expenses	2.95	3.52	2.85	1.79	1.94	14.24
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	347.69	308.85	236.48	198.29	99.74	114.54
Operating Profit	133.17	145.88	71.65	59.52	46.74	18.43
Interest	0.59	0.81	0.57	0.51	0.32	0.29
Gross Profit	132.58	145.07	71.08	59.01	46.42	18.14
Depreciation	7.16	4.52	3.37	2.25	1.42	1.11
Profit Before Tax	125.42	140.55	67.71	56.76	45.00	17.03
Tax	25.78	28.51	14.81	12.39	7.80	6.99
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.41	1.41	0.88	0.39	1.22	-0.74
Reported Net Profit	97.23	110.63	52.02	43.98	35.99	10.78
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	-7.25
Adjusted Net Profit	97.23	110.63	52.02	43.98	35.99	18.03
Adjustment below Net Profit	-0.02	-0.24	0.00	-0.05	-0.58	-0.01
P & L Balance brought forward	327.52	239.29	191.69	151.09	115.68	106.58
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	9.01	22.15	4.43	3.32	0.00	1.67
P & L Balance carried down	415.72	327.52	239.29	191.69	151.09	115.68
Dividend	4.58	13.29	0.00	0.00	0.00	0.56
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	40.00	80.00	40.00	20.00	15.00	2.50
Dividend Per Share(Rs)	0.80	1.60	0.80	0.40	0.30	0.05
Earnings Per Share-Unit Curr	8.49	9.99	4.70	3.97	3.25	0.97
Earnings Per Share(Adj)-Unit Curr	0.85	1.00	0.47	0.40	0.33	0.10
Book Value-Unit Curr	54.90	32.33	24.34	20.02	16.35	13.25
Book Value(Adj)-Unit Curr	5.49	3.23	2.43	2.00	1.64	1.33

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	98.26	107.95	109.31
Other Operating Income	0.00	0.00	0.00
Other Income	9.97	7.65	4.53
Total Income	108.22	115.60	113.84
Total Expenditure	81.26	87.79	79.67
PBIDT	26.96	27.80	34.17
Interest	0.11	0.21	0.17
PBDT	26.86	27.59	34.00
Depreciation	2.01	1.86	1.89
Tax	3.76	5.40	6.95
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.19	0.89	0.68
Reported Profit After Tax	19.89	19.44	24.49
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	19.89	19.44	24.49
EPS (Unit Curr.)	1.74	1.71	2.16
EPS (Adj) (Unit Curr.)	0.17	0.17	0.22
Calculated EPS (Unit Curr.)	1.74	1.70	2.11
Calculated EPS (Adj) (Unit Curr.)	0.17	0.17	0.21
Calculated EPS (Ann.) (Unit Curr.)	6.95	6.79	8.45
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.70	0.68	0.85
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	22.92	22.92	23.19
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	27.44	25.75	31.26
PBDTM(%)	27.34	25.56	31.10
PATM(%)	20.24	18.01	22.40

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.02	0.02	0.01	0.02
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.83	2.70	3.22	3.47	3.20
Fixed Assets	3.48	4.29	3.58	3.83	2.79
Inventory	9.69	11.21	6.89	7.12	7.47
Debtors	4.28	4.61	3.99	3.76	2.67
Interest Cover Ratio	213.58	174.52	119.79	112.29	141.66
PBIDTM (%)	30.32	34.82	24.24	23.80	36.10
PBITM (%)	28.69	33.74	23.10	22.90	35.00
PBDTM (%)	30.19	34.63	24.05	23.60	35.85
CPM (%)	23.77	27.49	18.74	18.49	28.89
APATM (%)	22.14	26.41	17.60	17.59	27.80
ROCE (%)	25.30	44.00	27.18	27.96	26.98
RONW (%)	19.69	35.25	21.17	21.83	21.90

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	29.80	23.41	29.80	31.36	26.22	35.12	3,414.34
Sep 2025	27.10	23.10	25.01	35.40	27.06	29.47	2,864.95
Aug 2025	26.48	22.60	23.81	32.40	26.40	28.05	2,727.46
Jul 2025	28.70	25.66	26.09	35.29	29.74	30.74	2,988.69
Jun 2025	29.10	23.70	27.99	35.91	26.64	32.98	3,206.38
May 2025	26.97	22.20	23.88	32.27	25.21	28.13	2,735.48
Apr 2025	25.48	20.70	23.77	30.51	23.59	28.01	2,723.34
Mar 2025	24.58	21.51	22.98	30.71	25.16	27.07	2,632.36
Feb 2025	32.90	22.46	22.85	35.02	22.86	23.66	2,617.47
Jan 2025	35.40	27.74	32.49	37.97	28.43	33.65	3,722.54
Share Prices Of 2024
Dec 2024	36.28	32.28	33.07	37.97	32.78	34.24	3,788.43
Nov 2024	38.42	32.05	35.20	40.42	32.29	36.46	4,033.04
Oct 2024	43.86	35.70	37.46	48.05	36.35	38.78	4,290.47
Sep 2024	42.53	35.71	40.54	45.12	36.70	41.97	4,643.29
Aug 2024	39.57	34.67	37.04	41.85	35.38	38.35	4,242.36
Jul 2024	40.10	34.62	38.14	41.34	34.32	39.49	4,368.37
Jun 2024	40.49	30.38	38.31	42.56	28.52	38.69	4,280.01
May 2024	38.40	34.03	35.41	39.60	31.86	35.76	3,955.98
Apr 2024	41.13	35.91	37.82	43.29	35.20	37.86	4,188.58
Mar 2024	44.55	33.48	36.85	46.58	31.21	36.89	4,081.14

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 47102.64
-255.05 -0.54%

S&P 500 6792.56
-80.41 -1.17%

HANG SENG 25935.42
-16.99 -0.07%

NIKKEI 225 50042.66
-1454.54 -2.82%

FTSE 100 9700.69
-0.68 -0.01%

NIFTY 25597.65
-165.70 -0.64%

× Ask Your Question