IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	317.20 Aug 29,2025 EOD	316.85 Aug 29,2025 EOD
Today's Change( )	2.45 (0.78%)	2.80 (0.89%)
Open( )	311.05	314.05
Prev Close( )	314.75	314.05
Volume	5,536.00	102,654.00
Today's Range( )	322.15 - 311.05	322.15 - 313.00
52-Week Range( )	469.13 - 217.70	469.03 - 217.38
Buy (Size)	N.A	316.85(×1)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2007
Registered Office	Mahindra Towers,P K Kurne Chowk Worli, Mumbai, Maharashtra-400018
Telephone	91-22-24901441
Fax	91-22-24900833
Chairman	Anish Shah
Managing Director	HEMANT SIKKA
Company Secretary	Jignesh Parikh
Auditor	Deloitte India Advisory Services Private Limited
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Independent Director	Darius Pandole Ranu Rajkumar Vohra Avani Davda Malvika Sinha
Non Executive Director	Naveen Raju
Independent Director	Dhananjay Mungale
Chairman & Non Executive Director	Anish Shah
Independent Director	Ameet Pratapsinh Hariani
Company Sec. & Compli. Officer	Jignesh Parikh
Managing Director & Chief Executive Officer	HEMANT SIKKA

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	72.13	72.04	71.98	71.87	71.67	71.54
Reserves Total	627.12	603.41	555.94	502.93	493.56	473.77
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.01	0.06	0.06	0.04	0.00
Total Shareholders Funds	699.25	675.46	627.98	574.86	565.27	545.31
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	559.78	463.77	554.72	361.40	239.73	164.85
Total Debt	559.78	463.77	554.72	361.40	239.73	164.85
Other Liabilities	16.22	18.83	19.35	14.90	14.48	14.55
Total Liabilities	1275.25	1158.06	1202.05	951.16	819.48	724.71
APPLICATION OF FUNDS :
Gross Block	1148.39	962.14	903.64	754.53	520.10	323.57
Less : Accumulated Depreciation	556.06	433.29	352.64	280.81	174.31	113.67
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	592.33	528.85	551.00	473.72	345.79	209.90
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	45.76	0.30	3.59	13.82	3.06	15.04
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	418.99	331.99	259.88	137.49	76.48	21.41
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.41	1.43	0.00	0.00
Sundry Debtors	461.81	508.92	451.38	405.67	408.25	475.52
Cash and Bank Balance	43.39	15.33	114.65	131.06	197.15	99.28
Loans and Advances	588.88	505.64	510.41	493.83	441.32	327.59
Total Current Assets	1094.08	1029.89	1076.85	1031.99	1046.72	902.39
Less : Current Liabilities and Provisions
Current Liabilities	1034.95	962.39	949.34	885.34	755.38	601.73
Provisions	8.09	7.79	7.36	12.35	11.72	3.51
Total Current Liabilities & Provisions	1043.04	970.18	956.70	897.69	767.10	605.24
Net Current Assets	51.04	59.71	120.15	134.30	279.62	297.15
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	33.80	29.44	24.99	22.22	20.05	19.13
Deferred Tax Liability	0.79	0.79	0.80	0.80	0.80	0.79
Net Deferred Tax	33.01	28.65	24.19	21.42	19.25	18.34
Other Assets	134.12	208.56	243.24	170.41	95.28	162.87
Total Assets	1275.25	1158.06	1202.05	951.16	819.48	724.71
Contingent Liabilities	334.26	402.04	258.99	33.38	29.49	16.03

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	5012.56	4529.90	4458.90	3631.08	2959.11	3260.90
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	5012.56	4529.90	4458.90	3631.08	2959.11	3260.90
Other Income	11.30	14.81	14.74	9.56	15.50	13.29
Stock Adjustments	0.00	0.00	-0.45	0.45	0.00	0.00
Total Income	5023.86	4544.71	4473.19	3641.09	2974.61	3274.19
EXPENDITURE :
Raw Materials	0.00	0.41	6.58	9.81	0.00	0.00
Power & Fuel Cost	28.62	16.67	15.87	14.61	10.94	8.54
Employee Cost	292.81	284.94	289.04	282.20	280.43	291.14
Other Manufacturing Expenses	4286.31	3819.40	3783.68	3079.62	2492.05	2754.80
Selling & Administrative Expenses	73.94	70.32	57.38	38.46	28.54	37.61
Miscellaneous Expenses	33.64	45.77	29.61	27.25	30.15	21.03
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	4715.32	4237.51	4182.16	3451.95	2842.11	3113.12
Operating Profit	308.54	307.20	291.03	189.14	132.50	161.07
Interest	54.31	44.11	41.42	26.04	17.11	14.43
Gross Profit	254.23	263.09	249.61	163.10	115.39	146.64
Depreciation	196.05	177.54	169.17	130.41	82.75	65.95
Profit Before Tax	58.18	85.55	80.44	32.69	32.64	80.69
Tax	19.04	28.27	18.69	10.42	9.56	24.19
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-4.36	-4.70	-2.78	-2.17	-0.91	1.36
Reported Net Profit	43.50	61.98	64.53	24.44	23.99	55.14
Extraordinary Items	-0.18	-0.44	1.90	-0.05	-3.15	-0.14
Adjusted Net Profit	43.68	62.42	62.63	24.49	27.14	55.28
Adjustment below Net Profit	0.39	0.64	1.17	-0.77	0.07	-5.49
P & L Balance brought forward	468.54	423.93	372.62	366.89	353.57	319.42
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	18.01	18.01	14.39	17.94	10.74	15.50
P & L Balance carried down	494.42	468.54	423.93	372.62	366.89	353.57
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 %	25.00	25.00	25.00	20.00	25.00	15.00
Dividend Per Share(Rs)	2.50	2.50	2.50	2.00	2.50	1.50
Earnings Per Share-Unit Curr	6.03	8.60	8.96	3.40	3.35	7.71
Earnings Per Share(Adj)-Unit Curr	5.50	7.85	8.18	3.10	3.06	7.04
Book Value-Unit Curr	96.94	93.76	87.24	79.98	78.87	76.22
Book Value(Adj)-Unit Curr	88.49	85.58	79.63	72.99	71.99	69.57

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	1345.82	1293.13	1326.85
Other Operating Income	0.00	0.00	0.00
Other Income	1.96	1.43	4.41
Total Income	1347.78	1294.56	1331.26
Total Expenditure	1267.09	1213.43	1249.93
PBIDT	80.69	81.13	81.33
Interest	16.02	13.68	15.05
PBDT	64.67	67.45	66.28
Depreciation	55.99	49.99	50.91
Tax	3.26	5.29	3.75
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.02	-0.95	0.00
Reported Profit After Tax	6.44	13.12	11.62
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	6.44	13.12	11.62
EPS (Unit Curr.)	0.89	1.82	1.62
EPS (Adj) (Unit Curr.)	0.81	1.66	1.48
Calculated EPS (Unit Curr.)	0.89	1.82	1.61
Calculated EPS (Adj) (Unit Curr.)	0.81	1.66	1.47
Calculated EPS (Ann.) (Unit Curr.)	3.57	7.28	6.45
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.26	6.65	5.89
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	72.13	72.13	72.05
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(%)	6.00	6.27	6.13
PBDTM(%)	4.81	5.22	5.00
PATM(%)	0.48	1.01	0.88

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.74	0.78	0.76	0.53	0.36
Long Term Debt-Equity Ratio	0.51	0.43	0.47	0.39	0.27
Current Ratio	0.93	0.91	0.98	1.16	1.34
Fixed Assets	4.75	4.86	5.38	5.70	7.01
Inventory	0.00	22097.07	4846.63	5078.43	0.00
Debtors	10.33	9.43	10.41	8.92	6.70
Interest Cover Ratio	2.07	2.94	2.94	2.26	3.17
PBIDTM (%)	6.16	6.78	6.53	5.21	4.63
PBITM (%)	2.24	2.86	2.73	1.62	1.83
PBDTM (%)	5.07	5.81	5.60	4.49	4.05
CPM (%)	4.78	5.29	5.24	4.26	3.71
APATM (%)	0.87	1.37	1.45	0.67	0.92
ROCE (%)	9.25	10.99	11.32	6.63	7.02
RONW (%)	6.33	9.51	10.73	4.29	4.89

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2025	382.14	305.24	336.05	70.29	74.48	76.30	3,332.97
Jun 2025	324.00	284.79	307.29	60.09	50.04	55.59	2,428.31
May 2025	315.24	246.73	291.46	59.51	41.94	52.73	2,303.16
Apr 2025	298.49	218.20	276.94	55.83	35.86	50.10	2,188.47
Mar 2025	260.01	217.70	238.61	49.79	38.82	43.17	1,885.52
Feb 2025	343.40	222.27	227.10	44.21	27.54	28.75	1,794.63
Jan 2025	356.68	313.18	337.69	45.75	38.44	42.75	2,668.50
Share Prices Of 2024
Dec 2024	361.79	334.59	345.81	46.87	41.83	43.73	2,729.63
Nov 2024	387.94	348.23	349.74	50.32	43.85	44.23	2,760.61
Oct 2024	467.67	369.36	374.57	60.70	46.06	47.37	2,956.59
Sep 2024	469.13	415.32	439.24	61.05	49.12	55.54	3,467.06
Aug 2024	479.08	428.65	454.67	61.70	53.65	57.49	3,588.83
Jul 2024	505.74	452.06	469.45	64.99	54.59	59.36	3,705.55
Jun 2024	484.61	364.85	477.94	62.14	42.80	60.44	3,772.56
May 2024	435.04	384.65	394.42	56.40	47.30	49.88	3,113.30
Apr 2024	449.65	375.48	430.39	59.23	45.75	54.42	3,397.17
Mar 2024	405.28	357.82	373.34	53.04	44.98	47.20	2,946.28
Feb 2024	408.84	334.63	387.48	51.94	40.76	48.83	3,057.93
Jan 2024	419.89	353.57	377.44	54.28	44.07	47.56	2,978.69
Share Prices Of 2023
Dec 2023	369.27	326.87	353.57	46.84	40.95	44.55	2,790.32

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