IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	196.00 May 09,2025 11:38:47
Today's Change( )	N.A	0.00 (0.00%)
Open( )	N.A	196.00
Prev Close( )	N.A	196.00
Volume	N.A	1,750.00
Today's Range( )	N.A	196.00 - 196.00
52-Week Range( )	N.A	564.10 - 188.00
Buy (Size)	N.A	186.20(×250)
Sell (Size)	N.A	196.00(×1750)

Company Background


Incorporation Year	2005
Registered Office	Off No 006/A Wing Ground Floor,Western Edge-2 Borivali (East), Mumbai, Maharashtra-400066
Telephone	91-22-28906356
Fax	NA
Chairman	Krushang Mahesh Shah
Managing Director	Krushang Mahesh Shah
Company Secretary	Mamta Prasad Chaoji
Auditor	RHAD & Co
Face Value	10
Market Lot	1200
Listing	NSE - SMENSE - SME
Registrar	Cameo Corporate Services Ltd Subramanian Building,1ST Floor No 1,Club House Road,Chennai - 600002

Board of Directors


Chairman & Managing Director	Krushang Mahesh Shah
Company Secretary	Mamta Prasad Chaoji
Independent Director	Radhakrishnan Pillai
Executive Director	Prasham Shah
Independent Director	Tina Dass

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	23.92	4.04	3.24	3.24	3.24	3.24
Reserves Total	89.33	56.29	30.91	26.55	23.30	21.71
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	113.25	60.33	34.15	29.79	26.54	24.95
Secured Loans	2.41	5.48	6.99	10.57	11.00	11.08
Unsecured Loans	7.66	14.40	10.89	4.18	6.80	7.09
Total Debt	10.07	19.88	17.88	14.75	17.80	18.17
Other Liabilities	2.55	1.61	5.94	2.15	1.74	1.13
Total Liabilities	125.87	81.82	57.97	46.69	46.08	44.25
APPLICATION OF FUNDS :
Gross Block	12.65	10.51	2.19	1.90	1.90	2.02
Less : Accumulated Depreciation	3.00	1.88	1.40	1.32	1.25	1.20
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	9.65	8.63	0.79	0.58	0.65	0.82
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	11.69	1.99	22.73	25.96	0.86	1.66
Current Assets, Loans & Advances
Inventories	42.88	36.26	26.36	18.42	14.50	18.11
Sundry Debtors	33.04	17.80	9.74	17.30	14.30	18.39
Cash and Bank Balance	7.80	14.78	2.73	2.40	1.38	2.28
Loans and Advances	20.89	11.87	10.88	6.50	16.60	9.07
Total Current Assets	104.62	80.71	49.71	44.63	46.78	47.85
Less : Current Liabilities and Provisions
Current Liabilities	43.10	28.31	25.08	28.71	10.98	17.49
Provisions	3.00	1.20	1.21	0.94	0.35	0.83
Total Current Liabilities & Provisions	46.10	29.51	26.29	29.65	11.33	18.31
Net Current Assets	58.52	51.20	23.43	14.98	35.46	29.53
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.01	0.01	0.01
Deferred Tax Liability	0.21	0.13	0.01	0.00	0.00	0.00
Net Deferred Tax	-0.21	-0.13	-0.01	0.01	0.01	0.01
Other Assets	46.22	20.14	11.04	5.16	9.10	12.22
Total Assets	125.86	81.83	57.98	46.69	46.08	44.24
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

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	134.67	95.13	94.67	71.58	27.43	49.43
Excise Duty	0.00	0.00	11.59	8.01	2.99	5.60
Net Sales	134.67	95.13	83.08	63.57	24.44	43.83
Other Income	2.47	1.17	0.79	0.33	0.95	0.72
Stock Adjustments	2.88	9.76	7.39	4.69	-3.90	3.15
Total Income	140.02	106.06	91.26	68.59	21.49	47.70
EXPENDITURE :
Raw Materials	79.09	71.95	81.18	58.07	12.45	32.59
Power & Fuel Cost	5.16	2.92	0.19	0.04	0.10	0.19
Employee Cost	6.35	3.12	0.67	0.71	1.00	1.21
Other Manufacturing Expenses	27.46	17.42	1.78	3.65	4.06	7.24
Selling & Administrative Expenses	3.03	1.94	0.45	0.18	0.19	0.40
Miscellaneous Expenses	1.98	0.22	0.14	0.41	0.17	0.16
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	123.07	97.57	84.41	63.06	17.97	41.78
Operating Profit	16.96	8.50	6.85	5.53	3.51	5.91
Interest	2.66	2.11	1.75	1.83	2.05	2.65
Gross Profit	14.30	6.39	5.10	3.70	1.46	3.26
Depreciation	1.12	0.48	0.08	0.08	0.10	0.12
Profit Before Tax	13.18	5.91	5.02	3.62	1.36	3.14
Tax	2.97	1.28	1.22	0.95	0.33	0.84
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.08	0.13	0.01	0.01	0.00	0.00
Reported Net Profit	10.12	4.50	3.79	2.67	1.03	2.30
Extraordinary Items	0.79	0.55	0.18	-0.20	0.13	-0.05
Adjusted Net Profit	9.33	3.95	3.61	2.87	0.90	2.35
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	25.77	21.91	19.12	16.70	15.77	13.72
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-0.50	-0.35	0.30	0.25	0.10	0.25
P & L Balance carried down	36.39	26.77	22.61	19.12	16.70	15.77
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	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	4.23	11.14	11.69	8.23	3.19	7.08
Earnings Per Share(Adj)-Unit Curr	4.23	2.23	2.34	1.65	3.19	1.42
Book Value-Unit Curr	47.34	149.20	105.28	91.84	81.82	76.91
Book Value(Adj)-Unit Curr	47.34	29.84	21.06	18.37	81.82	15.38

Quarterly Results

Quarters :

Particulars	Mar 2018 ( Cr)	Dec 2017 ( Cr)
Gross Sales	21.96	6.21
Other Operating Income	0.00	0.00
Other Income	0.30	0.26
Total Income	22.26	6.48
Total Expenditure	20.42	5.10
PBIDT	1.84	1.38
Interest	0.76	0.82
PBDT	1.08	0.56
Depreciation	0.02	0.02
Tax	0.30	0.23
Fringe Benefit Tax	0.00	0.00
Deferred Tax	0.00	0.00
Reported Profit After Tax	0.77	0.31
Extra-ordinary Items	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.77	0.31
EPS (Unit Curr.)	2.37	1.06
EPS (Adj) (Unit Curr.)	2.37	1.06
Calculated EPS (Unit Curr.)	2.37	1.06
Calculated EPS (Adj) (Unit Curr.)	2.37	1.06
Calculated EPS (Ann.) (Unit Curr.)	9.47	4.26
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.47	4.26
Book Value (Unit Curr.)	0.00	0.00
Dividend (%)	0.00	0.00
Equity	3.24	2.94
Reserve & Surplus	0.00	0.00
Face Value	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00
PBIDTM(%)	8.38	22.22
PBDTM(%)	4.92	9.02
PATM(%)	3.51	4.99

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.17	0.40	0.51	0.58	0.70
Long Term Debt-Equity Ratio	0.01	0.00	0.00	0.01	0.04
Current Ratio	1.78	1.39	1.07	1.25	1.49
Fixed Assets	11.63	14.98	46.29	37.67	13.99
Inventory	3.40	3.04	4.23	4.35	1.68
Debtors	5.30	6.91	7.00	4.53	1.68
Interest Cover Ratio	5.95	3.46	3.87	2.98	1.58
PBIDTM (%)	12.59	8.18	7.24	7.73	12.14
PBITM (%)	11.76	7.67	7.15	7.61	11.78
PBDTM (%)	10.62	5.96	5.39	5.17	4.67
CPM (%)	8.35	4.66	4.09	3.84	3.65
APATM (%)	7.51	4.15	4.00	3.73	3.28
ROCE (%)	15.24	10.44	12.94	11.77	7.15
RONW (%)	11.66	8.36	11.85	9.48	3.50

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	265.50	195.50	196.00	68.07	49.99	50.25	468.84
Mar 2025	309.75	242.25	265.50	79.41	59.00	68.07	635.09
Feb 2025	280.00	266.00	266.00	71.79	68.20	68.20	636.29
Jan 2025	315.00	268.10	275.50	81.04	63.55	70.63	659.01
Share Prices Of 2024
Dec 2024	392.50	300.00	314.90	126.47	72.79	80.73	753.26
Nov 2024	408.00	321.25	385.00	104.60	66.31	98.71	920.94
Oct 2024	415.00	326.00	399.30	109.03	67.28	102.37	955.15
Sep 2024	412.00	355.00	383.90	108.80	83.06	98.43	918.31
Aug 2024	420.00	330.00	400.00	116.71	79.78	102.55	956.82
Jul 2024	491.25	343.00	379.00	139.19	87.68	97.17	906.59
Jun 2024	524.00	332.50	385.00	140.23	80.98	98.71	920.94
May 2024	564.10	401.00	453.00	151.36	102.81	116.14	1,083.60
Apr 2024	567.85	418.60	428.00	160.90	104.96	109.73	1,023.80
Mar 2024	565.55	416.90	540.85	160.24	101.42	138.66	1,293.74
Feb 2024	858.90	569.05	569.05	520.13	344.61	344.61	1,361.20
Jan 2024	1,001.70	459.40	904.10	606.61	278.20	547.51	2,162.65
Share Prices Of 2023
Dec 2023	459.00	325.80	437.55	277.96	178.53	264.97	1,046.64
Nov 2023	593.10	380.11	483.15	261.03	247.83	292.59	1,155.72
Oct 2023	395.99	308.00	392.79	241.76	153.68	237.87	939.57
Sep 2023	308.00	153.00	308.00	157.67	74.59	157.67	622.79

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 24023.65
-250.15 -1.03%

× Ask Your Question