IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	60.85 Nov 07,2025 EOD
Today's Change( )	-0.30 (-0.49%)
Open( )	61.16
Prev Close( )	61.15
Volume	15,775.00
Today's Range( )	62.38 - 59.00
52-Week Range( )	79.60 - 43.00
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1977
Registered Office	182 Shiroli,, Kolhapur, Maharashtra-416122
Telephone	91-230-2468041/42
Fax	91-230-2468442
Chairman	Sachin Ram Menon
Managing Director	Sachin Ram Menon
Company Secretary	NA
Auditor	P G Bhagwat LLP
Face Value	1
Market Lot	1
Listing	BSEBSE
Registrar	Link Intime India Pvt Ltd BNo 202 Akshay Compl,Off Dhole Patil Road,Near Ganesh Mandir ,Pune-411001

Board of Directors


Independent Director	Neha Marathe
Chairman & Managing Director	Sachin Ram Menon
Non-Executive & Non-Independent Director	R D Dixit
Independent Director	Shrikant Raghunath Sambhoos CHIDAMBARANATHAN RAMAKRISHNAN
Executive Director	Sharanya Menon Devika Menon
Independent Director	RAVINDRA PRASAD PUROHIT

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	5.10	5.10	5.10	5.10	5.10	5.10
Reserves Total	141.33	129.59	110.63	90.63	78.17	69.47
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	146.43	134.69	115.73	95.73	83.27	74.57
Secured Loans	13.63	15.45	11.44	17.11	10.74	4.03
Unsecured Loans	3.23	5.13	5.38	10.12	0.33	0.00
Total Debt	16.86	20.58	16.82	27.23	11.07	4.03
Other Liabilities	0.73	0.70	0.71	0.89	0.70	0.64
Total Liabilities	164.02	155.97	133.26	123.85	95.04	79.24
APPLICATION OF FUNDS :
Gross Block	182.14	172.81	144.66	129.28	116.20	108.00
Less : Accumulated Depreciation	106.04	99.03	93.09	87.41	81.60	76.37
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	76.10	73.78	51.57	41.87	34.60	31.63
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.04	0.75	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	26.75	26.75	26.75	11.60	0.00	0.00
Current Assets, Loans & Advances
Inventories	24.76	20.36	20.74	23.36	20.55	20.54
Sundry Debtors	43.24	57.63	47.83	55.33	40.47	28.26
Cash and Bank Balance	7.94	1.93	1.05	1.76	12.98	4.39
Loans and Advances	4.08	3.49	3.25	4.86	2.35	2.59
Total Current Assets	80.03	83.42	72.87	85.32	76.35	55.78
Less : Current Liabilities and Provisions
Current Liabilities	28.40	32.22	29.01	26.58	26.07	12.51
Provisions	0.13	0.47	0.31	0.27	0.27	0.10
Total Current Liabilities & Provisions	28.53	32.69	29.31	26.85	26.34	12.61
Net Current Assets	51.49	50.73	43.56	58.47	50.01	43.17
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.04	0.82	0.81	0.84	0.64	0.69
Deferred Tax Liability	4.60	3.07	2.16	1.57	1.23	1.81
Net Deferred Tax	-3.56	-2.25	-1.35	-0.73	-0.59	-1.12
Other Assets	13.25	6.96	12.70	11.87	11.02	5.56
Total Assets	164.03	155.97	133.26	123.84	95.04	79.23
Contingent Liabilities	0.04	0.04	2.51	2.70	2.70	0.04

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	212.35	210.87	208.21	201.06	137.11	117.75
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	212.35	210.87	208.21	201.06	137.11	117.75
Other Income	2.60	7.16	7.26	0.98	0.59	0.43
Stock Adjustments	4.91	-1.52	1.93	1.87	-3.03	4.76
Total Income	219.86	216.51	217.40	203.91	134.67	122.94
EXPENDITURE :
Raw Materials	101.01	91.66	98.02	91.33	55.38	49.33
Power & Fuel Cost	12.94	16.69	15.33	15.13	13.22	13.32
Employee Cost	20.47	19.89	19.02	19.13	16.39	17.99
Other Manufacturing Expenses	36.94	35.22	35.15	38.31	25.82	21.59
Selling & Administrative Expenses	12.04	11.02	9.27	7.72	5.53	8.86
Miscellaneous Expenses	1.67	1.38	1.50	0.75	0.81	0.70
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	185.07	175.84	178.30	172.36	117.14	111.79
Operating Profit	34.79	40.66	39.10	31.55	17.52	11.16
Interest	4.14	4.18	2.75	1.42	0.20	0.26
Gross Profit	30.65	36.48	36.35	30.13	17.32	10.90
Depreciation	7.01	5.97	5.88	5.81	5.27	5.33
Profit Before Tax	23.64	30.51	30.47	24.32	12.05	5.57
Tax	4.86	5.36	6.28	6.18	3.56	1.70
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.46	0.95	0.55	0.25	-0.44	-0.52
Reported Net Profit	17.32	24.20	23.64	17.88	8.94	4.39
Extraordinary Items	0.00	0.03	0.05	0.02	0.01	0.00
Adjusted Net Profit	17.32	24.17	23.59	17.86	8.93	4.39
Adjustment below Net Profit	-0.48	-0.13	0.18	-0.32	-0.24	-1.41
P & L Balance brought forward	110.02	91.06	71.06	58.60	49.90	53.05
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	5.10	5.10	3.83	5.10	0.00	6.12
P & L Balance carried down	121.76	110.02	91.06	71.06	58.60	49.90
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	100.00	100.00	75.00	100.00	45.00
Dividend Per Share(Rs)	1.00	1.00	1.00	0.75	1.00	0.45
Earnings Per Share-Unit Curr	3.40	4.74	4.64	3.51	1.75	0.86
Earnings Per Share(Adj)-Unit Curr	3.40	4.74	4.64	3.51	1.75	0.86
Book Value-Unit Curr	28.71	26.41	22.69	18.77	16.33	14.62
Book Value(Adj)-Unit Curr	28.71	26.41	22.69	18.77	16.33	14.62

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	64.50	47.60	53.22
Other Operating Income	0.00	0.00	0.00
Other Income	0.64	0.83	0.64
Total Income	65.14	48.43	53.85
Total Expenditure	55.10	41.61	45.16
PBIDT	10.04	6.82	8.69
Interest	1.02	1.07	1.07
PBDT	9.02	5.75	7.62
Depreciation	1.98	1.73	1.78
Tax	1.63	1.15	0.89
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.21	0.23	0.58
Reported Profit After Tax	5.20	2.63	4.37
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	5.20	2.63	4.37
EPS (Unit Curr.)	1.02	0.52	0.86
EPS (Adj) (Unit Curr.)	1.02	0.52	0.86
Calculated EPS (Unit Curr.)	1.02	0.52	0.86
Calculated EPS (Adj) (Unit Curr.)	1.02	0.52	0.86
Calculated EPS (Ann.) (Unit Curr.)	4.08	2.06	3.43
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.08	2.06	3.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	5.10	5.10	5.10
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(%)	15.57	14.33	16.33
PBDTM(%)	13.98	12.08	14.32
PATM(%)	8.06	5.53	8.21

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.13	0.15	0.21	0.21	0.10
Long Term Debt-Equity Ratio	0.05	0.06	0.14	0.11	0.00
Current Ratio	1.80	1.76	2.13	2.16	2.34
Fixed Assets	1.20	1.33	1.52	1.64	1.22
Inventory	9.41	10.26	9.44	9.16	6.67
Debtors	4.21	4.00	4.04	4.20	3.99
Interest Cover Ratio	6.71	8.30	12.08	18.12	61.30
PBIDTM (%)	16.38	19.28	18.78	15.69	12.78
PBITM (%)	13.08	16.45	15.96	12.80	8.93
PBDTM (%)	14.43	17.30	17.46	14.99	12.63
CPM (%)	11.46	14.31	14.18	11.78	10.36
APATM (%)	8.16	11.48	11.35	8.89	6.52
ROCE (%)	17.36	23.99	25.84	23.51	14.07
RONW (%)	12.32	19.33	22.36	19.98	11.33

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	66.68	61.00	62.21	20.38	17.94	18.32	317.27
Sep 2025	71.00	62.80	63.57	21.35	18.27	18.72	324.21
Aug 2025	70.90	62.80	65.68	22.54	18.12	19.34	334.97
Jul 2025	71.85	59.20	66.27	22.41	17.02	19.51	337.98
Jun 2025	64.35	58.21	60.36	19.18	16.98	17.77	307.84
May 2025	70.00	51.60	61.55	23.12	14.71	18.12	313.91
Apr 2025	62.90	43.00	54.29	19.34	11.01	15.99	276.88
Mar 2025	57.79	46.00	46.43	17.54	13.42	13.67	236.79
Feb 2025	68.60	52.61	54.37	14.97	10.64	11.47	277.29
Jan 2025	77.50	59.20	62.97	16.81	12.04	13.29	321.15
Share Prices Of 2024
Dec 2024	79.60	69.60	71.42	17.16	14.31	15.07	364.24
Nov 2024	80.05	69.00	76.13	16.91	14.23	16.06	388.26
Oct 2024	85.50	70.90	76.98	18.27	13.85	16.24	392.60
Sep 2024	94.99	81.10	84.00	21.57	16.77	17.72	428.40
Aug 2024	94.00	84.00	85.77	20.28	17.39	18.10	437.43
Jul 2024	94.99	86.05	92.78	20.42	17.87	19.58	473.18
Jun 2024	98.30	75.00	89.46	21.42	14.23	18.88	456.25
May 2024	94.50	86.03	88.93	20.32	17.58	18.76	453.54
Apr 2024	104.95	90.13	93.48	22.63	18.14	19.72	476.75
Mar 2024	104.85	85.00	89.85	26.05	17.12	18.96	458.24

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 16.76
83.45 0.18%

S&P 500 6751.11
9.79 0.15%

HANG SENG 26241.84
-244.07 -0.92%

NIKKEI 225 50211.07
-672.61 -1.32%

FTSE 100 9688.02
-47.76 -0.49%

NIFTY 25492.30
-17.40 -0.07%

× Ask Your Question