IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	4,618.20 May 16,2025 EOD	4,626.20 May 16,2025 EOD
Today's Change( )	0.35 (0.01%)	4.90 (0.11%)
Open( )	4,592.45	4,695.00
Prev Close( )	4,617.85	4,621.30
Volume	181.00	7,258.00
Today's Range( )	4,757.00 - 4,580.00	4,794.80 - 4,552.80
52-Week Range( )	5,425.00 - 3,239.65	5,426.00 - 3,205.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	4,626.20(×2)

Company Background


Incorporation Year	1958
Registered Office	Gat No 922 & 923 Sanaswadi,Shirur Taluka, Pune, Maharashtra-412208
Telephone	91-2137-668100
Fax	91-2137-668160
Chairman	Ravi Kirpalani
Managing Director	Prasad Chavare
Company Secretary	Mahendra Dutia
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd BNo 202 Akshay Compl,Off Dhole Patil Road,Near Ganesh Mandir ,Pune-411001

Board of Directors


Company Sec. & Compli. Officer	Mahendra Dutia
Chairman & Independent Directo	Ravi Kirpalani
Independent Director	ANITA BELANI
Managing Director & CEO	Prasad Chavare
Independent Director	Amitabha Mukhopadhyay
Non Executive Director	Mark Russell Collis
Additional Director	Patrick Georges Felix Andre

Balance Sheet

Particulars (Sources Of Funds)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)	Dec 2018 ( Cr)
Share Capital	6.39	6.39	6.39	6.39	6.39	6.39
Reserves Total	280.23	232.63	202.28	176.26	165.00	149.72
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	286.62	239.02	208.67	182.65	171.39	156.11
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	1.15	0.00	0.00	0.00	0.00	0.00
Total Debt	1.15	0.00	0.00	0.00	0.00	0.00
Other Liabilities	0.92	0.97	0.63	0.58	0.81	2.34
Total Liabilities	288.69	239.99	209.30	183.23	172.20	158.45
APPLICATION OF FUNDS :
Gross Block	68.96	54.71	56.02	46.73	45.39	29.24
Less : Accumulated Depreciation	29.78	23.84	20.60	16.02	11.07	9.54
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	39.18	30.87	35.42	30.71	34.32	19.70
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.49	0.94	0.25	4.91	1.62	5.96
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	32.92	20.02	22.57	12.51	19.40	20.98
Sundry Debtors	101.55	85.14	74.20	64.91	72.85	87.01
Cash and Bank Balance	229.91	189.22	149.81	137.01	111.85	93.16
Loans and Advances	8.32	12.07	7.76	4.43	2.04	3.12
Total Current Assets	372.69	306.45	254.33	218.85	206.14	204.27
Less : Current Liabilities and Provisions
Current Liabilities	127.70	101.20	82.97	77.05	73.45	77.71
Provisions	3.13	3.94	2.20	2.80	3.01	2.30
Total Current Liabilities & Provisions	130.83	105.13	85.17	79.85	76.46	80.01
Net Current Assets	241.86	201.32	169.16	139.00	129.68	124.26
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.66	3.34	2.59	2.62	1.89	3.05
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.03	0.00
Net Deferred Tax	3.66	3.34	2.59	2.62	1.86	3.05
Other Assets	2.49	3.51	1.87	5.99	4.71	5.48
Total Assets	288.68	239.98	209.29	183.23	172.19	158.45
Contingent Liabilities	0.30	0.23	0.29	0.43	1.74	2.04

Profit and Loss

Particulars(INCOME)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)	Dec 2018 ( Cr)
Sales Turnover	477.41	406.74	338.01	251.15	322.52	362.16
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	477.41	406.74	338.01	251.15	322.52	362.16
Other Income	33.48	7.48	5.61	6.21	7.81	4.43
Stock Adjustments	5.37	0.79	2.11	-5.30	4.89	-0.21
Total Income	516.26	415.01	345.73	252.06	335.22	366.38
EXPENDITURE :
Raw Materials	264.54	229.66	194.00	135.85	184.99	214.92
Power & Fuel Cost	10.31	9.69	7.90	5.62	6.32	7.10
Employee Cost	56.36	43.32	38.54	35.19	34.13	34.48
Other Manufacturing Expenses	13.63	9.17	9.47	7.16	9.19	8.03
Selling & Administrative Expenses	65.41	50.22	44.56	37.42	41.23	43.13
Miscellaneous Expenses	2.86	2.54	1.84	3.67	5.33	3.69
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	413.10	344.60	296.32	224.90	281.19	311.36
Operating Profit	103.16	70.40	49.41	27.17	54.03	55.01
Interest	0.21	0.17	0.21	0.17	0.21	0.40
Gross Profit	102.95	70.23	49.20	27.00	53.82	54.61
Depreciation	7.79	8.90	5.88	5.91	4.20	4.54
Profit Before Tax	95.16	61.33	43.32	21.09	49.62	50.07
Tax	22.34	16.07	10.48	6.11	13.62	18.42
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.17	-0.71	0.17	-0.46	1.47	-0.38
Reported Net Profit	72.98	45.97	32.67	15.44	34.53	32.04
Extraordinary Items	9.07	-0.32	0.10	-0.02	0.06	0.01
Adjusted Net Profit	63.91	46.29	32.57	15.46	34.47	32.03
Adjustment below Net Profit	-0.43	-0.12	-0.43	-0.89	-1.67	-2.37
P & L Balance brought forward	175.88	145.99	120.14	108.79	93.87	83.41
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	25.55	15.97	6.39	3.19	17.94	19.21
P & L Balance carried down	222.88	175.88	145.99	120.14	108.79	93.87
Dividend	0.00	0.00	0.00	3.19	9.58	9.58
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	250.00	400.00	250.00	150.00	250.00	250.00
Dividend Per Share(Rs)	25.00	40.00	25.00	15.00	25.00	25.00
Earnings Per Share-Unit Curr	114.28	71.98	51.16	24.17	54.07	50.16
Earnings Per Share(Adj)-Unit Curr	114.28	71.98	51.16	24.17	54.07	50.16
Book Value-Unit Curr	448.78	374.25	326.73	285.99	268.36	244.43
Book Value(Adj)-Unit Curr	448.78	374.25	326.73	285.99	268.36	244.43

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	148.51	136.47	140.75
Other Operating Income	0.00	0.00	0.00
Other Income	4.22	6.35	4.26
Total Income	152.74	142.82	145.01
Total Expenditure	121.22	113.57	116.80
PBIDT	31.52	29.25	28.22
Interest	0.04	0.04	0.04
PBDT	31.48	29.21	28.17
Depreciation	2.34	2.91	2.37
Tax	7.37	6.76	6.71
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.11	0.00	-0.04
Reported Profit After Tax	21.67	19.55	19.13
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	21.67	19.55	19.13
EPS (Unit Curr.)	33.93	30.61	29.95
EPS (Adj) (Unit Curr.)	33.93	30.61	29.95
Calculated EPS (Unit Curr.)	33.93	30.61	29.95
Calculated EPS (Adj) (Unit Curr.)	33.93	30.61	29.95
Calculated EPS (Ann.) (Unit Curr.)	135.72	122.43	119.82
Calculated EPS (Adj) (Ann.) (Unit Curr.)	135.72	122.43	119.82
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	6.39	6.39	6.39
Reserve & Surplus	0.00	0.00	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(%)	21.22	21.43	20.05
PBDTM(%)	21.20	21.40	20.01
PATM(%)	14.59	14.33	13.59

Financial Ratios

Particulars	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.90	2.98	2.90	2.75	2.65
Fixed Assets	7.72	7.35	6.58	5.45	8.64
Inventory	18.04	19.10	19.27	15.74	15.97
Debtors	5.11	5.11	4.86	3.65	4.04
Interest Cover Ratio	397.62	361.76	207.29	125.06	237.29
PBIDTM (%)	19.12	17.31	14.62	10.82	16.75
PBITM (%)	17.49	15.12	12.88	8.47	15.45
PBDTM (%)	19.08	17.27	14.56	10.75	16.69
CPM (%)	15.02	13.49	11.40	8.50	12.01
APATM (%)	13.39	11.30	9.67	6.15	10.71
ROCE (%)	31.59	27.38	22.18	11.96	30.14
RONW (%)	24.32	20.54	16.70	8.72	21.09

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	4,060.00	3,268.25	3,665.95	42.22	31.75	36.63	2,341.24
Mar 2025	3,935.00	3,286.00	3,430.20	42.92	31.14	34.28	2,190.68
Feb 2025	3,953.55	3,239.65	3,488.50	39.95	30.06	34.86	2,227.92
Jan 2025	4,320.55	3,690.00	3,840.00	45.03	36.33	38.37	2,452.40
Share Prices Of 2024
Dec 2024	4,758.30	3,971.00	4,024.00	49.85	39.16	40.21	2,569.91
Nov 2024	4,686.00	3,809.00	4,431.00	46.95	32.54	44.28	2,829.84
Oct 2024	4,898.00	4,224.10	4,663.20	50.96	40.65	46.60	2,978.13
Sep 2024	5,002.90	4,350.00	4,719.70	50.70	41.52	47.16	3,014.22
Aug 2024	5,425.00	4,635.90	4,904.80	58.98	46.12	49.01	3,132.43
Jul 2024	5,050.90	4,034.00	4,758.70	52.04	39.55	47.55	3,039.12
Jun 2024	4,350.65	3,286.50	4,203.50	43.71	31.81	42.01	2,684.55
May 2024	3,900.00	3,229.05	3,597.90	42.24	31.73	35.95	2,297.78
Apr 2024	3,796.00	2,965.00	3,713.10	38.78	28.74	37.10	2,371.36
Mar 2024	3,598.95	2,852.40	2,909.70	36.92	27.10	29.08	1,858.27
Feb 2024	3,912.00	3,435.50	3,479.85	40.92	33.89	34.77	2,222.39
Jan 2024	3,990.00	3,501.90	3,697.40	42.69	34.47	36.95	2,361.33
Share Prices Of 2023
Dec 2023	4,149.25	3,424.90	3,821.75	41.85	33.36	38.19	2,440.74
Nov 2023	3,700.00	3,371.55	3,463.25	53.13	45.15	47.78	2,211.79
Oct 2023	3,619.95	3,165.45	3,332.05	53.12	42.86	45.97	2,128.00
Sep 2023	3,900.00	3,202.05	3,406.80	61.65	41.17	47.00	2,175.74

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 42674.05
330.30 0.78%

S&P 500 5978.97
41.04 0.69%

HANG SENG 23345.06
-108.10 -0.46%

NIKKEI 225 37763.30
7.79 0.02%

FTSE 100 8684.56
50.81 0.59%

NIFTY 25019.80
-42.30 -0.17%

× Ask Your Question