IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	437.85 Jun 04,2025 11:42:00	438.25 Jun 04,2025 11:39:59
Today's Change( )	-3.90 (-0.88%)	-3.75 (-0.85%)
Open( )	441.75	437.60
Prev Close( )	441.75	442.00
Volume	7,485.00	157,302.00
Today's Range( )	446.15 - 436.65	446.00 - 434.95
52-Week Range( )	495.00 - 235.10	513.95 - 239.00
Buy (Size)	437.25(×20)	437.80(×35)
Sell (Size)	438.10(×7)	438.25(×35)

Company Background


Incorporation Year	1991
Registered Office	2nd Floor City Point,Dhole Patel Road, Pune, Maharashtra-411001
Telephone	91-20-66226500
Fax	91-20-66226511
Chairman	Rajesh Patil
Managing Director	Rajesh Patil
Company Secretary	Vinod Patil
Auditor	S R B C & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd E-2/3 Ansa Indl Est,Saki Vihar Road ,Sakinaka Andheri(E) ,Mumbai - 400072 Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Chairman & Managing Director	Rajesh Patil
Vice Chairman	Naresh Patil
Executive Director	Milind Kolte
Company Sec. & Compli. Officer	Vinod Patil
Independent Director	Umesh Joshi
Joint Managing Director	Yashvardhan Patil
Independent Director	Achyut Watve Sudha Navandar Girish Paman Vanvari
Executive Director	Nirmal Kolte
Independent Director	Dhanajay Ramkrishna Barve

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	76.00	76.00	76.00	76.00	75.81	75.81
Reserves Total	672.28	753.87	728.86	785.20	787.26	728.53
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	748.28	829.87	804.86	861.20	863.07	804.34
Secured Loans	707.27	418.66	352.04	327.20	380.52	457.59
Unsecured Loans	386.61	66.69	171.07	127.41	33.77	0.00
Total Debt	1093.88	485.35	523.11	454.61	414.29	457.59
Other Liabilities	30.63	4.47	4.04	13.01	10.66	13.43
Total Liabilities	1872.79	1319.69	1332.01	1328.82	1288.02	1275.36
APPLICATION OF FUNDS :
Gross Block	116.85	76.47	64.96	51.68	61.31	36.71
Less : Accumulated Depreciation	42.20	38.08	35.46	28.19	28.92	19.59
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	74.65	38.39	29.50	23.49	32.39	17.12
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	5.09	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	496.62	408.20	420.96	415.92	415.73	320.04
Current Assets, Loans & Advances
Inventories	2057.39	1476.00	1447.25	1340.26	1451.24	1533.56
Sundry Debtors	17.74	10.62	7.20	17.24	41.76	102.70
Cash and Bank Balance	187.36	149.75	157.94	51.18	27.13	14.84
Loans and Advances	148.32	81.57	78.82	32.06	40.59	85.13
Total Current Assets	2410.81	1717.94	1691.21	1440.74	1560.72	1736.23
Less : Current Liabilities and Provisions
Current Liabilities	1565.91	1239.53	1131.44	908.06	1082.70	1182.88
Provisions	12.72	11.00	8.99	7.61	24.18	26.82
Total Current Liabilities & Provisions	1578.63	1250.53	1140.43	915.67	1106.88	1209.70
Net Current Assets	832.18	467.41	550.78	525.07	453.84	526.53
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	110.64	76.18	94.28	82.07	77.41	105.47
Deferred Tax Liability	0.00	0.00	6.55	4.56	3.13	4.86
Net Deferred Tax	110.64	76.18	87.73	77.51	74.28	100.61
Other Assets	358.70	324.42	243.04	286.83	311.78	311.06
Total Assets	1872.79	1319.69	1332.01	1328.82	1288.02	1275.36
Contingent Liabilities	118.16	35.69	285.09	263.09	250.58	232.34

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	579.14	902.73	377.60	501.99	712.26	461.37
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	579.14	902.73	377.60	501.99	712.26	461.37
Other Income	55.14	29.12	20.34	25.35	33.04	54.39
Stock Adjustments	575.78	-35.14	0.00	0.00	0.00	0.00
Total Income	1210.06	896.71	397.94	527.34	745.30	515.76
EXPENDITURE :
Raw Materials	1044.30	652.17	272.30	380.19	455.14	255.97
Power & Fuel Cost	3.44	2.70	1.97	2.06	1.04	1.20
Employee Cost	77.36	69.27	53.74	47.31	47.38	43.04
Other Manufacturing Expenses	13.61	12.79	10.61	7.22	7.69	6.64
Selling & Administrative Expenses	67.78	52.29	30.82	22.49	43.86	48.05
Miscellaneous Expenses	27.76	8.30	24.34	14.04	10.99	10.60
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1234.25	797.52	393.78	473.31	566.10	365.50
Operating Profit	-24.19	99.19	4.16	54.03	179.20	150.26
Interest	66.52	37.08	48.06	55.74	53.15	38.28
Gross Profit	-90.71	62.11	-43.90	-1.71	126.05	111.98
Depreciation	11.53	9.20	7.63	9.39	11.40	6.12
Profit Before Tax	-102.24	52.91	-51.53	-11.10	114.65	105.86
Tax	2.81	4.93	15.67	0.00	24.17	48.82
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-33.79	7.61	-10.32	-3.41	26.28	-20.68
Reported Net Profit	-71.26	40.37	-56.88	-7.69	64.20	77.72
Extraordinary Items	0.58	0.05	0.00	0.00	0.12	7.38
Adjusted Net Profit	-71.84	40.32	-56.88	-7.69	64.08	70.34
Adjustment below Net Profit	31.49	-0.16	0.34	0.55	0.15	-141.95
P & L Balance brought forward	384.30	359.29	414.75	419.21	362.44	452.44
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	30.40	15.20	-1.08	-2.68	7.58	25.77
P & L Balance carried down	314.13	384.30	359.29	414.75	419.21	362.44
Dividend	0.00	0.00	0.00	0.00	0.00	10.61
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	40.00	40.00	20.00	0.00	0.00	24.00
Dividend Per Share(Rs)	4.00	4.00	2.00	0.00	0.00	2.40
Earnings Per Share-Unit Curr	-9.38	5.31	-7.48	-1.01	8.47	10.25
Earnings Per Share(Adj)-Unit Curr	-9.38	5.31	-7.48	-1.01	8.47	10.25
Book Value-Unit Curr	98.46	109.19	105.90	113.32	113.85	106.10
Book Value(Adj)-Unit Curr	98.46	109.19	105.90	113.32	113.85	106.10

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	461.96	294.44	267.70
Other Operating Income	0.00	0.00	0.00
Other Income	2.91	10.28	36.45
Total Income	464.87	304.72	304.15
Total Expenditure	400.02	255.93	236.88
PBIDT	64.85	48.79	67.27
Interest	13.83	12.54	11.15
PBDT	51.02	36.25	56.12
Depreciation	3.25	2.40	1.50
Tax	1.17	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	13.80	6.02	6.71
Reported Profit After Tax	32.80	27.83	47.91
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	32.80	27.83	47.91
EPS (Unit Curr.)	4.32	3.66	6.30
EPS (Adj) (Unit Curr.)	4.32	3.66	6.30
Calculated EPS (Unit Curr.)	4.32	3.66	6.30
Calculated EPS (Adj) (Unit Curr.)	4.32	3.66	6.30
Calculated EPS (Ann.) (Unit Curr.)	17.26	14.65	25.22
Calculated EPS (Adj) (Ann.) (Unit Curr.)	17.26	14.65	25.22
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	76.00	76.00	76.00
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(%)	14.04	16.57	25.13
PBDTM(%)	11.04	12.31	20.96
PATM(%)	7.10	9.45	17.90

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	1.00	0.62	0.59	0.50	0.52
Long Term Debt-Equity Ratio	0.29	0.26	0.22	0.24	0.27
Current Ratio	1.09	1.20	1.24	1.27	1.27
Fixed Assets	5.99	12.77	6.47	8.89	14.53
Inventory	0.33	0.62	0.27	0.36	0.48
Debtors	40.84	101.32	30.90	17.02	9.86
Interest Cover Ratio	-0.54	2.43	-0.07	0.80	3.16
PBIDTM (%)	-4.18	10.99	1.10	10.76	25.16
PBITM (%)	-6.17	9.97	-0.92	8.89	23.56
PBDTM (%)	-15.66	6.88	-11.63	-0.34	17.70
CPM (%)	-10.31	5.49	-13.04	0.34	10.61
APATM (%)	-12.30	4.47	-15.06	-1.53	9.01
ROCE (%)	-2.24	6.79	-0.26	3.41	13.09
RONW (%)	-9.03	4.94	-6.83	-0.89	7.70

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	427.55	312.05	407.90	0.00	0.00	0.00	3,100.22
Apr 2025	352.65	310.00	336.55	0.00	0.00	0.00	2,557.93
Mar 2025	360.40	235.10	323.70	0.00	0.00	0.00	2,460.26
Feb 2025	319.95	245.25	249.85	0.00	0.00	0.00	1,898.97
Jan 2025	365.95	271.00	286.35	0.00	0.00	0.00	2,176.39
Share Prices Of 2024
Dec 2024	395.80	350.05	358.15	0.00	0.00	0.00	2,722.10
Nov 2024	392.05	343.40	369.15	0.00	0.00	0.00	2,805.70
Oct 2024	446.35	350.30	368.00	0.00	0.00	0.00	2,796.96
Sep 2024	446.25	391.10	393.50	0.00	0.00	0.00	2,990.77
Aug 2024	464.00	345.00	439.75	0.00	0.00	0.00	3,342.29
Jul 2024	439.00	384.50	386.95	0.00	0.00	0.00	2,940.99
Jun 2024	495.00	367.35	433.70	0.00	0.00	0.00	3,296.31
May 2024	555.55	440.80	442.25	0.00	0.00	0.00	3,361.29
Apr 2024	574.00	452.80	535.15	0.00	0.00	0.00	4,067.38
Mar 2024	509.95	391.30	462.00	0.00	0.00	0.00	3,511.40
Feb 2024	521.25	455.65	466.85	103.98	84.83	88.00	3,548.27
Jan 2024	584.00	495.05	511.45	115.13	89.28	96.41	3,887.25
Share Prices Of 2023
Dec 2023	545.60	466.00	501.95	105.84	83.87	94.62	3,815.04
Nov 2023	562.15	469.25	535.25	107.46	79.92	100.90	4,068.14
Oct 2023	520.00	418.15	479.15	102.19	74.43	90.32	3,641.75

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 42543.92
217.44 0.51%

S&P 500 5991.81
34.87 0.59%

HANG SENG 23512.50
354.52 1.53%

NIKKEI 225 37515.94
45.27 0.12%

FTSE 100 8787.02
12.76 0.15%

NIFTY 24594.90
52.40 0.21%

× Ask Your Question