IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	413.40 Nov 03,2025 EOD	415.05 Nov 03,2025 EOD
Today's Change( )	-2.65 (-0.64%)	-1.45 (-0.35%)
Open( )	416.00	417.00
Prev Close( )	416.05	416.50
Volume	4,320.00	41,808.00
Today's Range( )	422.00 - 413.00	422.95 - 414.00
52-Week Range( )	660.00 - 360.90	656.85 - 386.00
Buy (Size)	N.A	415.05(×200)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1988
Registered Office	T-10 3rd Floor Jairam Complex,Mala Neugi Nagar, Panaji, Goa-403001
Telephone	91-832-2434973
Fax	NA
Chairman	Nikunj Dhanuka
Managing Director	NA
Company Secretary	Sudhir R Singh
Auditor	S M M P & Associates/MSKA & Associates
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Chairman & Managing Director & Director (Finance)	Nikunj Dhanuka
Company Sec. & Compli. Officer	Sudhir R Singh
Executive Director	Sagar Jadhav
Independent Director	Shrikant Somani Girija Balakrishnan
Executive Director & Chief Executive Officer	MAYANK DHANUKA
Independent Director	Jyotin Mehta

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	30.80	30.80	30.80	30.80	30.80	30.80
Reserves Total	1296.64	1208.61	1199.84	1030.29	787.32	603.31
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	1327.44	1239.41	1230.64	1061.09	818.12	634.11
Secured Loans	171.72	283.15	187.24	121.04	127.81	196.69
Unsecured Loans	66.46	54.18	30.07	15.98	1.22	0.00
Total Debt	238.18	337.33	217.31	137.02	129.03	196.69
Other Liabilities	9.40	5.26	4.64	4.26	13.06	23.96
Total Liabilities	1575.02	1582.00	1452.59	1202.37	960.21	854.76
APPLICATION OF FUNDS :
Gross Block	1655.15	1625.85	1281.59	1264.05	1209.28	950.19
Less : Accumulated Depreciation	638.88	595.61	564.31	527.87	507.71	478.86
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1016.27	1030.24	717.28	736.18	701.57	471.33
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	40.95	3.04	232.33	18.11	40.58	267.23
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	242.07	252.02	268.72	123.46	58.20	55.15
Current Assets, Loans & Advances
Inventories	293.83	199.63	164.95	152.10	143.84	95.08
Sundry Debtors	285.29	336.66	324.55	346.77	198.75	143.34
Cash and Bank Balance	182.94	175.29	178.15	107.70	43.48	35.80
Loans and Advances	60.91	36.03	23.43	12.74	10.89	26.63
Total Current Assets	822.98	747.62	691.07	619.31	396.96	300.86
Less : Current Liabilities and Provisions
Current Liabilities	492.38	415.78	410.60	332.17	252.99	209.69
Provisions	1.50	0.91	0.91	2.07	0.99	2.16
Total Current Liabilities & Provisions	493.87	416.69	411.51	334.23	253.97	211.86
Net Current Assets	329.10	330.93	279.56	285.07	142.98	89.00
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	0.00	0.00	0.90
Deferred Tax Liability	98.87	95.16	85.33	77.84	69.64	63.81
Net Deferred Tax	-98.87	-95.16	-85.33	-77.84	-69.64	-62.91
Other Assets	45.50	60.93	40.01	117.39	86.51	34.97
Total Assets	1575.02	1581.99	1452.58	1202.37	960.20	854.77
Contingent Liabilities	63.66	59.47	93.24	101.88	99.43	93.78

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	2206.23	2099.07	2352.33	1882.77	1123.62	1058.58
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2206.23	2099.07	2352.33	1882.77	1123.62	1058.58
Other Income	27.74	30.78	22.22	9.14	14.53	6.53
Stock Adjustments	26.08	14.96	5.60	-6.37	10.81	-2.62
Total Income	2260.05	2144.81	2380.15	1885.54	1148.96	1062.49
EXPENDITURE :
Raw Materials	1713.49	1748.74	1787.34	1233.33	662.25	814.54
Power & Fuel Cost	61.03	46.65	42.25	41.79	24.96	25.30
Employee Cost	95.92	81.18	81.75	75.14	70.70	60.16
Other Manufacturing Expenses	53.36	48.82	47.18	47.85	28.91	32.47
Selling & Administrative Expenses	71.61	71.00	67.38	65.09	45.22	44.39
Miscellaneous Expenses	16.25	12.29	14.32	6.58	14.21	7.69
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2011.66	2008.68	2040.22	1469.79	846.25	984.56
Operating Profit	248.38	136.13	339.94	415.74	302.72	77.93
Interest	38.80	30.41	23.91	12.88	14.56	15.95
Gross Profit	209.58	105.72	316.03	402.86	288.16	61.98
Depreciation	65.26	52.11	47.41	44.35	34.10	29.90
Profit Before Tax	144.32	53.61	268.62	358.51	254.06	32.08
Tax	28.15	4.07	60.80	83.60	57.80	3.74
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.71	9.83	7.49	8.20	6.73	7.29
Reported Net Profit	112.47	39.71	200.33	266.72	189.52	21.04
Extraordinary Items	3.04	2.00	2.72	0.10	-0.28	1.07
Adjusted Net Profit	109.43	37.71	197.61	266.62	189.80	19.97
Adjustment below Net Profit	-1.34	-0.15	0.01	-0.65	0.00	-2.88
P & L Balance brought forward	1114.69	1105.92	936.38	693.41	511.14	505.30
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	23.10	30.79	30.79	23.10	6.16	12.32
P & L Balance carried down	1202.73	1114.69	1105.92	936.38	694.50	511.14
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 %	100.00	75.00	100.00	100.00	75.00	20.00
Dividend Per Share(Rs)	10.00	7.50	10.00	10.00	7.50	2.00
Earnings Per Share-Unit Curr	36.52	12.89	65.05	86.60	61.54	6.83
Earnings Per Share(Adj)-Unit Curr	36.52	12.89	65.05	86.60	61.54	6.83
Book Value-Unit Curr	431.01	402.43	399.58	344.53	265.64	205.89
Book Value(Adj)-Unit Curr	431.01	402.43	399.58	344.53	265.64	205.89

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	465.34	470.05	480.08
Other Operating Income	0.00	0.00	0.00
Other Income	6.27	10.85	4.96
Total Income	471.61	480.89	485.03
Total Expenditure	444.26	467.85	431.22
PBIDT	27.34	13.05	53.81
Interest	10.18	8.23	10.71
PBDT	17.16	4.82	43.10
Depreciation	15.15	15.63	16.36
Tax	0.00	0.00	5.24
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.59	-2.60	0.53
Reported Profit After Tax	1.42	-8.21	20.98
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1.42	-8.21	20.98
EPS (Unit Curr.)	0.46	-2.67	6.81
EPS (Adj) (Unit Curr.)	0.46	-2.67	6.81
Calculated EPS (Unit Curr.)	0.46	-2.67	6.81
Calculated EPS (Adj) (Unit Curr.)	0.46	-2.67	6.81
Calculated EPS (Ann.) (Unit Curr.)	1.84	-10.67	27.24
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.84	-10.67	27.24
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	30.80	30.80	30.80
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(%)	5.88	2.78	11.21
PBDTM(%)	3.69	1.03	8.98
PATM(%)	0.31	-1.75	4.37

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.22	0.22	0.15	0.14	0.22
Long Term Debt-Equity Ratio	0.15	0.16	0.13	0.11	0.16
Current Ratio	1.22	1.24	1.34	1.28	1.02
Fixed Assets	1.34	1.44	1.85	1.52	1.04
Inventory	8.94	11.52	14.84	12.72	9.41
Debtors	7.09	6.35	7.01	6.90	6.57
Interest Cover Ratio	4.72	2.76	12.23	28.84	18.45
PBIDTM (%)	11.26	6.49	14.45	22.08	26.94
PBITM (%)	8.30	4.00	12.44	19.73	23.91
PBDTM (%)	9.50	5.04	13.43	21.40	25.65
CPM (%)	8.06	4.37	10.53	16.52	19.90
APATM (%)	5.10	1.89	8.52	14.17	16.87
ROCE (%)	11.60	5.54	22.04	34.35	29.60
RONW (%)	8.76	3.22	17.48	28.39	26.10

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	431.60	407.20	416.05	12.28	11.16	11.71	1,281.22
Sep 2025	448.35	415.00	420.05	12.69	11.62	11.82	1,293.54
Aug 2025	486.70	420.60	429.50	13.92	11.78	12.09	1,322.64
Jul 2025	519.00	459.95	481.95	15.07	12.55	13.56	1,484.16
Jun 2025	506.50	451.65	477.95	14.85	11.81	13.45	1,471.84
May 2025	499.30	408.05	459.30	14.42	11.08	12.93	1,414.41
Apr 2025	482.30	360.90	408.40	14.09	8.63	11.49	1,257.66
Mar 2025	456.00	399.90	424.55	13.13	10.98	11.95	1,307.40
Feb 2025	470.60	411.30	431.25	39.11	32.03	35.22	1,328.03
Jan 2025	587.00	419.85	437.85	50.38	33.81	35.76	1,348.35
Share Prices Of 2024
Dec 2024	618.00	521.60	561.50	51.33	40.89	45.85	1,729.13
Nov 2024	660.00	519.80	611.00	58.22	42.05	49.90	1,881.57
Oct 2024	680.00	513.95	574.85	65.73	40.20	46.94	1,770.24
Sep 2024	687.00	576.50	598.35	59.11	46.91	48.86	1,842.61
Aug 2024	725.60	585.00	673.30	62.41	47.30	54.98	2,073.42
Jul 2024	661.50	574.95	617.10	56.04	45.44	50.39	1,900.35
Jun 2024	625.00	440.95	603.70	52.59	33.93	49.30	1,859.09
May 2024	549.95	471.00	487.20	46.83	37.92	39.79	1,500.33
Apr 2024	553.00	430.75	542.15	46.06	33.43	44.27	1,669.54
Mar 2024	485.00	406.65	430.10	40.84	32.56	35.12	1,324.49

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 47580.95
37.83 0.08%

S&P 500 6861.23
17.89 0.26%

HANG SENG 26158.37
251.72 0.97%

NIKKEI 225 52282.77
957.16 1.86%

FTSE 100 9706.66
-10.59 -0.11%

NIFTY 25763.35
41.25 0.16%

× Ask Your Question