IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	40.69 Jul 15,2025 EOD	39.82 Jul 15,2025 EOD
Today's Change( )	0.48 (1.19%)	-0.19 (-0.47%)
Open( )	39.80	40.02
Prev Close( )	40.21	40.01
Volume	2,650.00	22,047.00
Today's Range( )	41.63 - 38.72	40.98 - 39.01
52-Week Range( )	64.00 - 22.24	63.95 - 21.96
Buy (Size)	N.A	39.82(×705)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1994
Registered Office	201 & 202 Fitwell House 2nd Fl,LBS Marg Vikhroli-West, Mumbai, Maharashtra-400083
Telephone	91-022-25780272/21022072
Fax	91-022-21022072
Chairman	NA
Managing Director	Manish Ravilal Patel
Company Secretary	NA
Auditor	Bilimoria Mehta and Co
Face Value	5
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Satellite Corporate Ser. P Ltd Unit-49 Bldg-13 AB ,Off Andheri Kurla Rd,MTNL Lane Sakinaka ,Mumbai-400072

Board of Directors


Managing Director	Manish Ravilal Patel
Whole Time Director & CFO	Tarak Bipinchandra Gor
Independent Director	Rajesh Ladhad
Whole Time Director	Jayesh Sheshmal Rawal
Independent Director	Anurag Pathak Namita Talele
Executive Director	Dhairya Patel
Independent Director	Vishesh Mahesh Nihalani

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	26.52	26.52	21.07	21.07	21.07	20.17
Reserves Total	231.93	220.93	172.70	158.73	156.16	126.42
Equity Share Warrants	4.41	4.41	4.49	0.00	0.00	4.28
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	262.86	251.86	198.26	179.80	177.23	150.87
Secured Loans	66.88	59.23	52.17	47.09	40.38	14.23
Unsecured Loans	0.79	0.00	0.00	0.00	0.19	0.00
Total Debt	67.67	59.23	52.17	47.09	40.57	14.23
Other Liabilities	0.89	0.93	0.87	0.83	3.69	3.58
Total Liabilities	331.42	312.02	251.30	227.72	221.49	168.68
APPLICATION OF FUNDS :
Gross Block	141.70	136.89	123.99	104.19	88.02	41.09
Less : Accumulated Depreciation	50.71	39.94	28.41	20.39	12.75	7.87
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	90.99	96.95	95.58	83.80	75.27	33.22
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.58	4.70	1.44	1.44	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	79.96	83.93	68.09	49.23	44.03	14.75
Sundry Debtors	117.10	86.63	88.25	63.33	72.24	73.65
Cash and Bank Balance	11.07	14.14	4.82	8.24	9.47	34.17
Loans and Advances	132.63	73.76	30.72	35.94	29.82	23.36
Total Current Assets	340.76	258.47	191.88	156.74	155.56	145.93
Less : Current Liabilities and Provisions
Current Liabilities	128.98	71.67	65.67	41.29	30.96	37.08
Provisions	2.87	1.90	1.05	0.00	3.53	3.57
Total Current Liabilities & Provisions	131.85	73.57	66.72	41.29	34.49	40.64
Net Current Assets	208.91	184.90	125.17	115.45	121.07	105.28
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	8.06	5.36	1.47	0.00	0.00	0.00
Deferred Tax Liability	2.31	2.31	0.00	1.70	1.92	1.40
Net Deferred Tax	5.75	3.05	1.47	-1.70	-1.92	-1.40
Other Assets	21.19	22.41	27.62	28.74	27.07	31.57
Total Assets	331.43	312.01	251.29	227.73	221.49	168.66
Contingent Liabilities	54.09	42.10	35.34	20.41	17.55	5.81

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	289.36	272.54	260.37	130.74	235.83	237.52
Excise Duty	0.00	0.00	0.00	0.00	35.47	35.51
Net Sales	289.36	272.54	260.37	130.74	200.36	202.01
Other Income	3.94	1.37	2.19	1.17	0.87	1.64
Stock Adjustments	-3.97	15.84	18.86	5.20	29.28	-1.69
Total Income	289.33	289.75	281.42	137.11	230.51	201.96
EXPENDITURE :
Raw Materials	87.08	121.69	107.05	50.04	106.49	90.58
Power & Fuel Cost	0.10	0.09	0.14	0.09	0.13	0.08
Employee Cost	2.35	3.65	6.02	5.23	6.88	4.65
Other Manufacturing Expenses	154.45	103.53	122.13	53.62	80.58	69.61
Selling & Administrative Expenses	5.96	6.45	6.80	6.36	6.31	5.89
Miscellaneous Expenses	7.44	11.52	5.95	3.26	0.05	0.12
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	257.38	246.93	248.09	118.60	200.44	170.94
Operating Profit	31.96	42.82	33.32	18.50	30.06	31.01
Interest	9.94	11.41	7.72	6.29	5.29	4.29
Gross Profit	22.02	31.41	25.60	12.21	24.77	26.72
Depreciation	10.77	11.37	8.18	7.99	5.47	4.05
Profit Before Tax	11.25	20.04	17.42	4.22	19.30	22.67
Tax	2.85	6.31	6.69	1.65	4.25	6.30
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.74	-1.58	-3.19	-0.21	0.51	0.75
Reported Net Profit	11.14	15.31	13.92	2.78	14.54	15.62
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	11.14	15.31	13.92	2.78	14.54	15.62
Adjustment below Net Profit	0.12	0.03	0.00	0.00	-0.75	-0.37
P & L Balance brought forward	72.76	57.43	43.46	40.89	27.35	12.33
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.27	0.00	0.00	0.21	0.24	0.23
P & L Balance carried down	83.76	72.76	57.38	43.46	40.89	27.35
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 %	1.00	1.00	1.00	1.00	1.00	1.00
Dividend Per Share(Rs)	0.05	0.05	0.05	0.05	0.05	0.05
Earnings Per Share-Unit Curr	2.10	2.89	3.30	0.66	3.45	3.87
Earnings Per Share(Adj)-Unit Curr	2.10	2.89	3.30	0.66	3.45	3.87
Book Value-Unit Curr	48.73	46.66	45.98	42.67	42.06	36.34
Book Value(Adj)-Unit Curr	48.73	46.66	45.98	42.67	42.06	36.34

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	106.80	93.29	51.38
Other Operating Income	0.00	0.00	0.00
Other Income	6.87	0.63	0.44
Total Income	113.67	93.93	51.82
Total Expenditure	95.62	85.21	42.22
PBIDT	18.05	8.71	9.60
Interest	3.23	2.50	4.16
PBDT	14.83	6.21	5.43
Depreciation	4.77	3.19	2.42
Tax	1.79	1.07	0.75
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.06	0.13	0.11
Reported Profit After Tax	6.21	1.82	2.15
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	6.21	1.82	2.15
EPS (Unit Curr.)	1.07	0.34	0.41
EPS (Adj) (Unit Curr.)	1.07	0.34	0.41
Calculated EPS (Unit Curr.)	1.09	0.34	0.41
Calculated EPS (Adj) (Unit Curr.)	1.09	0.34	0.41
Calculated EPS (Ann.) (Unit Curr.)	4.36	1.37	1.62
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.36	1.37	1.62
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	28.49	26.52	26.52
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(%)	16.90	9.34	18.68
PBDTM(%)	13.89	6.66	10.57
PATM(%)	5.81	1.95	4.18

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.25	0.25	0.26	0.25	0.17
Long Term Debt-Equity Ratio	0.01	0.03	0.04	0.02	0.00
Current Ratio	1.85	1.89	1.79	1.94	2.27
Fixed Assets	2.08	2.09	2.28	1.36	3.65
Inventory	3.53	3.59	4.44	2.80	8.02
Debtors	2.84	3.12	3.44	1.93	3.23
Interest Cover Ratio	2.13	2.76	3.26	1.67	4.65
PBIDTM (%)	11.05	15.71	12.80	14.15	12.75
PBITM (%)	7.32	11.54	9.66	8.04	10.43
PBDTM (%)	7.61	11.52	9.83	9.34	10.50
CPM (%)	7.57	9.79	8.49	8.24	8.48
APATM (%)	3.85	5.62	5.35	2.13	6.17
ROCE (%)	6.59	11.17	10.50	4.68	12.61
RONW (%)	4.33	6.80	7.36	1.56	8.86

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	48.00	35.90	41.04	25.77	17.82	20.99	233.87
May 2025	41.67	30.05	37.39	23.36	14.89	19.13	213.07
Apr 2025	36.48	26.61	32.10	19.41	12.66	16.42	182.93
Mar 2025	34.00	22.24	28.81	21.28	10.54	14.74	164.18
Feb 2025	40.48	26.60	27.74	21.95	13.05	14.19	158.08
Jan 2025	45.90	36.57	38.46	24.17	18.04	19.67	219.17
Share Prices Of 2024
Dec 2024	54.20	39.00	40.53	30.78	19.58	20.73	230.97
Nov 2024	44.96	36.40	40.10	24.36	17.95	20.51	228.51
Oct 2024	45.89	36.27	40.94	25.73	18.10	20.94	233.30
Sep 2024	49.99	41.55	44.25	25.75	19.91	22.64	252.16
Aug 2024	55.99	47.55	47.86	27.32	24.17	24.48	272.74
Jul 2024	71.00	45.71	55.89	35.09	21.65	26.61	296.42
Jun 2024	56.35	32.55	47.10	28.84	13.75	22.42	249.80
May 2024	42.90	37.55	38.94	21.97	17.56	18.54	206.52
Apr 2024	50.45	38.99	41.89	26.12	18.32	19.94	222.17
Mar 2024	50.90	37.35	37.64	24.36	17.64	17.92	199.63
Feb 2024	64.52	47.74	48.95	23.41	16.16	16.96	259.61
Jan 2024	52.25	39.33	52.10	18.15	13.07	18.05	276.32
Share Prices Of 2023
Dec 2023	44.99	39.60	42.20	15.83	12.94	14.62	223.81
Nov 2023	57.05	35.59	44.00	20.40	11.16	15.24	233.36

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 44472.11
79.59 0.18%

S&P 500 6289.33
8.58 0.14%

HANG SENG 24590.12
386.79 1.60%

NIKKEI 225 39646.81
187.19 0.47%

FTSE 100 8938.32
-59.74 -0.66%

NIFTY 25195.80
113.50 0.45%

× Ask Your Question