IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	667.00 Oct 20,2025 15:31:26
Today's Change( )	N.A	25.00 (3.89%)
Open( )	N.A	667.00
Prev Close( )	N.A	642.00
Volume	N.A	300.00
Today's Range( )	N.A	667.00 - 667.00
52-Week Range( )	N.A	680.00 - 284.50
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2012
Registered Office	# 7 Ground Floor Kumtha Street,Ballard Estate Fort Mumbai GPO, Mumbai, Maharashtra-400001
Telephone	+91 022-4749 9811
Fax	NA
Chairman	NA
Managing Director	Manish Mohan Tibrewal
Company Secretary	Jatin Amareliya
Auditor	Jay Gupta & Associates
Face Value	10
Market Lot	600
Listing	NSE - SMENSE - SME
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Managing Director	Manish Mohan Tibrewal
Executive Director	Ekta Tibrewal Rajat Vijender Singhal
Non Executive Director	Rahul Jhunjhunwala
Independent Director	Gopal Krishna Tharad Rupa Lachhiramka
Company Sec. & Compli. Officer	Jatin Amareliya

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	7.00	7.00	1.72	1.72	1.72
Reserves Total	59.51	49.19	8.24	2.34	1.29
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	66.51	56.19	9.96	4.06	3.01
Secured Loans	28.53	1.37	3.52	3.72	3.05
Unsecured Loans	0.00	0.00	10.88	9.25	5.99
Total Debt	28.53	1.37	14.40	12.97	9.04
Other Liabilities	0.21	0.22	0.07	0.05	0.02
Total Liabilities	95.25	57.78	24.43	17.08	12.07
APPLICATION OF FUNDS :
Gross Block	21.14	6.01	4.63	3.62	2.15
Less : Accumulated Depreciation	2.77	1.72	1.30	0.79	0.44
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00
Net Block	18.37	4.29	3.33	2.83	1.71
Lease Adjustment	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	7.08	0.33	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00
Investments	0.26	10.01	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	46.91	31.79	17.50	12.36	9.01
Sundry Debtors	15.99	10.41	7.20	0.89	1.47
Cash and Bank Balance	0.48	1.94	0.49	0.50	0.12
Loans and Advances	8.60	3.32	1.63	2.16	2.00
Total Current Assets	71.98	47.45	26.82	15.92	12.60
Less : Current Liabilities and Provisions
Current Liabilities	3.91	2.41	4.89	2.13	2.54
Provisions	3.43	3.00	1.59	0.27	0.13
Total Current Liabilities & Provisions	7.33	5.41	6.48	2.40	2.68
Net Current Assets	64.64	42.04	20.34	13.52	9.93
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.21	0.05	0.05	0.05	0.04
Net Deferred Tax	-0.21	-0.05	-0.05	-0.05	-0.04
Other Assets	5.10	1.15	0.80	0.78	0.47
Total Assets	95.24	57.78	24.42	17.07	12.07
Contingent Liabilities	0.00	0.00	0.01	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	54.03	32.25	24.86	20.38	6.79
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	54.03	32.25	24.86	20.38	6.79
Other Income	0.22	0.11	0.63	0.09	0.41
Stock Adjustments	14.96	13.92	4.79	0.00	0.00
Total Income	69.21	46.28	30.28	20.47	7.20
EXPENDITURE :
Raw Materials	40.14	24.44	13.91	3.61	3.12
Power & Fuel Cost	0.78	1.05	1.09	0.43	0.18
Employee Cost	4.84	3.08	1.74	0.61	0.54
Other Manufacturing Expenses	1.41	1.23	0.95	1.71	1.07
Selling & Administrative Expenses	5.64	3.27	2.25	0.85	0.64
Miscellaneous Expenses	0.29	0.25	0.30	0.08	0.02
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	-10.49	-0.36
Total Expenditure	53.11	33.32	20.23	17.78	5.94
Operating Profit	16.11	12.96	10.05	2.70	1.26
Interest	0.87	1.43	1.44	0.91	0.42
Gross Profit	15.24	11.53	8.61	1.79	0.84
Depreciation	1.06	0.42	0.50	0.35	0.24
Profit Before Tax	14.18	11.11	8.11	1.44	0.60
Tax	3.69	3.10	2.07	0.38	0.16
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.16	0.00	-0.01	0.01	0.00
Reported Net Profit	10.33	8.01	6.04	1.04	0.43
Extraordinary Items	0.10	-0.14	0.11	0.00	0.15
Adjusted Net Profit	10.23	8.15	5.93	1.04	0.28
Adjustment below Net Profit	0.00	-7.22	-0.03	0.00	0.00
P & L Balance brought forward	9.03	8.24	2.22	1.29	0.86
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	19.36	9.03	8.24	2.34	1.29
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	14.76	11.46	35.24	6.09	2.53
Earnings Per Share(Adj)-Unit Curr	14.76	11.46	35.24	6.09	2.53
Book Value-Unit Curr	95.07	80.31	58.03	23.62	17.53
Book Value(Adj)-Unit Curr	95.07	80.31	58.03	23.62	17.53

Quarterly Results

Quarters :

Particulars	Mar 2024 ( Cr)	Dec 2023 ( Cr)
Gross Sales	13.83	12.64
Other Operating Income	0.00	0.00
Other Income	0.00	0.04
Total Income	13.83	12.68
Total Expenditure	7.18	9.44
PBIDT	6.65	3.24
Interest	0.32	0.61
PBDT	6.33	2.63
Depreciation	0.00	0.14
Tax	1.81	0.66
Fringe Benefit Tax	0.00	0.00
Deferred Tax	0.05	-0.02
Reported Profit After Tax	4.47	1.85
Extra-ordinary Items	-0.09	-0.02
Adjusted Profit After Extra-ordinary item	4.56	1.87
EPS (Unit Curr.)	6.39	3.59
EPS (Adj) (Unit Curr.)	6.39	3.59
Calculated EPS (Unit Curr.)	6.39	3.59
Calculated EPS (Adj) (Unit Curr.)	6.39	3.59
Calculated EPS (Ann.) (Unit Curr.)	25.55	14.36
Calculated EPS (Adj) (Ann.) (Unit Curr.)	25.55	14.36
Book Value (Unit Curr.)	0.00	0.00
Dividend (%)	0.00	0.00
Equity	7.00	5.15
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(%)	48.08	25.63
PBDTM(%)	45.77	20.81
PATM(%)	32.32	14.64

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.24	0.24	1.95	3.11
Long Term Debt-Equity Ratio	0.13	0.02	0.81	2.49
Current Ratio	4.39	2.83	1.71	2.98
Fixed Assets	3.98	6.06	6.03	7.06
Inventory	1.37	1.31	1.67	1.91
Debtors	4.09	3.66	6.15	17.27
Interest Cover Ratio	17.31	8.76	6.63	2.57
PBIDTM (%)	29.82	40.19	40.43	13.25
PBITM (%)	27.85	38.88	38.42	11.53
PBDTM (%)	28.21	35.75	34.63	8.78
CPM (%)	21.08	26.14	26.31	6.82
APATM (%)	19.12	24.84	24.30	5.10
ROCE (%)	19.68	30.49	45.98	16.05
RONW (%)	16.84	24.22	86.16	29.42

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	633.00	550.00	620.00	44.12	36.71	42.40	433.71
Aug 2025	560.00	490.00	555.20	38.62	33.51	37.97	388.38
Jul 2025	548.00	484.50	525.00	38.38	31.91	35.90	367.26
Jun 2025	550.00	485.15	505.00	39.03	30.46	34.53	353.27
May 2025	507.00	425.10	497.50	36.09	27.34	34.02	348.02
Apr 2025	470.00	402.15	460.45	32.81	26.47	31.49	322.10
Mar 2025	457.80	286.40	420.00	32.57	19.03	28.72	293.81
Feb 2025	340.00	287.55	311.90	29.18	22.25	26.77	218.19
Jan 2025	350.00	284.50	305.00	31.86	23.87	26.18	213.36
Share Prices Of 2024
Dec 2024	340.00	285.00	330.00	30.07	24.04	28.32	230.85
Nov 2024	340.00	300.55	311.95	30.53	23.97	26.78	218.22
Sep 2024	360.00	260.00	343.50	33.31	22.32	29.48	240.29
Aug 2024	289.00	243.00	261.10	26.75	20.15	22.41	182.65
Jul 2024	316.00	245.10	270.95	29.92	20.22	23.26	189.54
Jun 2024	292.70	201.00	249.60	28.80	13.87	21.42	174.61
May 2024	300.05	260.00	269.00	26.46	21.81	23.09	188.18
Apr 2024	315.00	267.95	295.50	28.45	22.75	25.36	206.71
Mar 2024	282.85	210.00	266.30	24.87	15.25	22.86	186.29
Feb 2024	297.65	263.00	269.95	37.62	30.23	31.85	188.84

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 46210.66
237.41 0.52%

S&P 500 6685.53
35.46 0.53%

HANG SENG 25858.84
611.73 2.42%

NIKKEI 225 49002.20
1420.05 2.98%

FTSE 100 9354.57
-81.52 -0.86%

NIFTY 25843.15
133.30 0.52%

× Ask Your Question