IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	135.65 Aug 29,2025 EOD	134.83 Aug 29,2025 EOD
Today's Change( )	1.55 (1.16%)	0.82 (0.61%)
Open( )	134.15	133.90
Prev Close( )	134.10	134.01
Volume	239,373.00	3,180,042.00
Today's Range( )	138.70 - 131.25	139.56 - 131.05
52-Week Range( )	192.44 - 104.59	182.54 - 103.76
Buy (Size)	N.A	134.83(×22869)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1984
Registered Office	UGF-6 Indraprakash,21 Barakhamba Road, New Delhi, New Delhi-110001
Telephone	91-11-23311924
Fax	NA
Chairman	Minoru Sugisawa
Managing Director	Minoru Sugisawa
Company Secretary	Saurabh Agarwal
Auditor	B S R & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Independent Director	Hiroko Nose Masahiko Morimoto
Whole Time Director	Rajiv Chanana
Chairman & Managing Director	Minoru Sugisawa
Company Sec. & Compli. Officer	Saurabh Agarwal
Independent Director	Hiroshi Daikoku Deepika Gera.
Non Executive Director	Deepak Thukral
Whole Time Director	Yosuke Fujiwara

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	25.43	25.43	24.45	24.45	24.45	24.45
Reserves Total	854.45	796.25	651.62	582.24	552.79	549.35
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	879.88	821.68	676.07	606.69	577.24	573.80
Secured Loans	25.00	8.58	0.01	12.38	18.00	52.51
Unsecured Loans	131.03	106.81	61.75	58.61	30.51	25.62
Total Debt	156.03	115.39	61.76	70.99	48.51	78.13
Other Liabilities	10.42	9.41	8.95	9.96	9.43	8.90
Total Liabilities	1046.33	946.48	746.78	687.64	635.18	660.83
APPLICATION OF FUNDS :
Gross Block	1221.06	1092.74	993.59	819.18	787.58	808.50
Less : Accumulated Depreciation	640.34	589.59	546.43	452.09	396.92	358.76
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	580.72	503.15	447.16	367.09	390.66	449.74
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	302.84	93.06	23.80	93.35	5.92	1.51
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	5.10	5.10	5.10	5.10
Current Assets, Loans & Advances
Inventories	194.14	205.64	182.68	138.50	125.07	108.24
Sundry Debtors	322.94	330.35	283.67	245.15	259.19	196.39
Cash and Bank Balance	16.31	75.36	36.72	61.52	64.87	46.86
Loans and Advances	18.66	18.09	18.73	17.02	15.92	16.10
Total Current Assets	552.05	629.44	521.79	462.18	465.05	367.59
Less : Current Liabilities and Provisions
Current Liabilities	393.62	315.97	257.77	253.91	245.39	172.02
Provisions	27.86	16.81	17.67	5.31	6.11	3.34
Total Current Liabilities & Provisions	421.48	332.77	275.43	259.22	251.50	175.35
Net Current Assets	130.57	296.67	246.36	202.96	213.55	192.24
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	13.39	12.98	13.29	9.49	4.69	3.95
Deferred Tax Liability	0.73	1.14	1.05	0.41	0.48	4.74
Net Deferred Tax	12.66	11.84	12.24	9.08	4.21	-0.79
Other Assets	19.54	41.76	12.13	10.04	15.74	13.02
Total Assets	1046.33	946.48	746.79	687.63	635.18	660.82
Contingent Liabilities	27.54	9.72	65.82	73.93	72.22	70.54

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	2399.34	2245.49	2073.24	1610.50	1350.20	1530.90
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2399.34	2245.49	2073.24	1610.50	1350.20	1530.90
Other Income	10.41	18.89	12.55	10.34	7.78	10.99
Stock Adjustments	-0.96	8.23	3.86	7.64	7.47	-2.94
Total Income	2408.79	2272.61	2089.65	1628.48	1365.45	1538.95
EXPENDITURE :
Raw Materials	1739.42	1604.69	1525.23	1174.03	973.78	1071.87
Power & Fuel Cost	26.96	25.06	23.05	19.52	17.15	19.76
Employee Cost	247.07	226.02	201.06	189.54	180.58	201.81
Other Manufacturing Expenses	95.10	85.39	76.43	64.32	47.79	55.17
Selling & Administrative Expenses	97.56	85.61	78.03	57.08	42.69	54.55
Miscellaneous Expenses	7.45	11.81	10.67	9.19	3.21	6.75
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2213.55	2038.58	1914.46	1513.69	1265.18	1409.91
Operating Profit	195.24	234.02	175.18	114.79	100.27	129.04
Interest	10.32	6.12	4.72	3.67	4.66	9.89
Gross Profit	184.92	227.90	170.46	111.12	95.61	119.15
Depreciation	82.58	81.44	67.62	65.91	77.93	86.51
Profit Before Tax	102.34	146.46	102.84	45.21	17.68	32.64
Tax	27.90	39.76	26.21	16.94	10.39	12.37
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.81	-0.18	-3.16	-4.87	-5.02	-7.24
Reported Net Profit	75.26	106.86	79.79	33.14	12.32	27.51
Extraordinary Items	1.44	6.24	-1.78	-4.05	0.08	-0.06
Adjusted Net Profit	73.82	100.62	81.57	37.19	12.24	27.57
Adjustment below Net Profit	-1.81	-0.96	-0.63	-0.02	-0.37	-7.50
P & L Balance brought forward	605.38	517.41	395.28	365.83	362.44	361.99
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	15.26	17.95	9.78	3.67	8.56	19.56
P & L Balance carried down	663.57	605.38	464.66	395.28	365.83	362.44
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 %	70.00	60.00	50.00	40.00	15.00	35.00
Dividend Per Share(Rs)	0.70	0.60	0.50	0.40	0.15	0.35
Earnings Per Share-Unit Curr	2.96	4.20	3.26	1.36	0.50	1.13
Earnings Per Share(Adj)-Unit Curr	2.90	4.11	3.19	1.33	0.49	1.11
Book Value-Unit Curr	34.60	32.31	27.65	24.82	23.61	23.47
Book Value(Adj)-Unit Curr	33.85	31.61	27.05	24.28	23.10	22.96

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	566.02	649.19	591.93
Other Operating Income	0.00	0.00	0.00
Other Income	8.87	2.21	1.59
Total Income	574.89	651.40	593.52
Total Expenditure	535.16	592.58	548.35
PBIDT	39.72	58.81	45.16
Interest	4.20	3.26	2.72
PBDT	35.52	55.55	42.45
Depreciation	20.99	21.80	20.24
Tax	3.95	9.32	6.20
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.22	-0.21	-0.25
Reported Profit After Tax	10.82	24.65	16.26
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.82	24.65	16.26
EPS (Unit Curr.)	0.43	0.97	0.64
EPS (Adj) (Unit Curr.)	0.42	0.95	0.63
Calculated EPS (Unit Curr.)	0.43	0.97	0.64
Calculated EPS (Adj) (Unit Curr.)	0.42	0.95	0.63
Calculated EPS (Ann.) (Unit Curr.)	1.70	3.88	2.56
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.66	3.80	2.50
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	25.43	25.43	25.43
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	7.02	9.06	7.63
PBDTM(%)	6.28	8.56	7.17
PATM(%)	1.91	3.80	2.75

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.16	0.12	0.10	0.10	0.11
Long Term Debt-Equity Ratio	0.08	0.07	0.06	0.05	0.04
Current Ratio	1.37	1.71	1.69	1.65	1.62
Fixed Assets	2.07	2.15	2.29	2.00	1.69
Inventory	12.00	11.57	12.91	12.22	11.57
Debtors	7.35	7.31	7.84	6.39	5.93
Interest Cover Ratio	10.92	24.93	22.79	15.08	4.79
PBIDTM (%)	8.14	10.42	8.45	7.53	7.43
PBITM (%)	4.70	6.79	5.19	3.44	1.65
PBDTM (%)	7.71	10.15	8.22	7.30	7.08
CPM (%)	6.58	8.39	7.11	6.40	6.68
APATM (%)	3.14	4.76	3.85	2.31	0.91
ROCE (%)	11.31	18.02	15.00	8.37	3.45
RONW (%)	8.85	14.27	12.44	6.28	2.14

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2025	147.73	125.35	129.10	53.68	45.09	48.51	3,581.19
Jun 2025	146.95	133.20	142.64	53.34	45.05	50.22	3,707.41
May 2025	140.69	125.96	135.55	51.24	41.47	47.72	3,523.06
Apr 2025	141.96	106.64	138.93	50.64	31.44	48.91	3,610.78
Mar 2025	135.01	104.59	121.22	49.12	35.18	42.68	3,150.54
Feb 2025	153.65	110.06	111.83	41.33	27.98	28.89	2,906.43
Jan 2025	179.14	137.75	149.98	50.16	34.31	38.74	3,898.12
Share Prices Of 2024
Dec 2024	172.19	154.29	158.15	45.43	39.00	40.85	4,110.44
Nov 2024	173.17	152.04	168.96	45.69	38.93	43.64	4,391.42
Oct 2024	179.18	153.26	169.79	47.41	38.13	43.86	4,413.04
Sep 2024	192.44	158.39	171.85	55.67	39.78	44.39	4,466.44
Aug 2024	215.19	163.63	166.56	60.86	41.84	43.02	4,329.13
Jul 2024	220.37	193.32	207.07	58.36	48.16	53.49	5,381.85
Jun 2024	216.31	146.46	208.05	58.49	35.27	53.74	5,407.27
May 2024	172.39	155.02	165.19	45.70	37.85	42.67	4,293.53
Apr 2024	180.99	148.81	170.23	47.44	34.73	43.97	4,424.48
Mar 2024	180.99	135.50	172.14	49.16	34.45	44.46	4,474.07
Feb 2024	163.33	139.70	148.90	53.17	42.51	47.45	3,870.15
Jan 2024	178.21	152.92	157.42	58.19	42.83	50.16	4,091.37
Share Prices Of 2023
Dec 2023	156.14	128.75	155.31	48.09	39.32	47.58	3,881.13

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 45566.70
-91.21 -0.20%

S&P 500 6481.27
-41.59 -0.64%

HANG SENG 25077.63
78.80 0.32%

NIKKEI 225 42764.54
-64.25 -0.15%

FTSE 100 9187.34
-29.48 -0.32%

NIFTY 24426.85
-74.05 -0.30%

× Ask Your Question