IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	2,049.20 May 02,2025 EOD	2,049.30 May 02,2025 EOD
Today's Change( )	73.65 (3.73%)	78.10 (3.96%)
Open( )	1,966.05	1,971.00
Prev Close( )	1,975.55	1,971.20
Volume	22,816.00	218,543.00
Today's Range( )	2,054.70 - 1,957.25	2,054.00 - 1,954.40
52-Week Range( )	2,054.70 - 1,040.25	2,054.00 - 1,031.10
Buy (Size)	N.A	N.A
Sell (Size)	N.A	2,049.30(×109)

Company Background


Incorporation Year	1985
Registered Office	Plot No A-71 TTC,Thane-Belapur Road, Navi Mumbai, Maharashtra-400709
Telephone	91-022-27783040/27783041
Fax	91-022-27783049
Chairman	Mahesh Babani
Managing Director	Mahesh Babani
Company Secretary	Ashwini Saumil Shah
Auditor	B S R & Associates LLP
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


Chairman & Managing Director	Mahesh Babani
Executive Director	D B Rao
Non-Exec. & Independent Dir.	Anurag Surana D T Khilnani
Independent Director	ANURADHA EKNATH THAKUR
Company Sec. & Compli. Officer	Ashwini Saumil Shah
Independent Director	Hemang Manhar Gandhi
Additional Director	NARESH MADHU TEJWANI Priyamvada Bhumkar

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	39.06	39.06	39.06	39.06	39.06	39.06
Reserves Total	881.42	783.41	768.30	674.88	563.79	63.55
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	920.48	822.47	807.36	713.94	602.85	102.61
Secured Loans	814.13	1029.31	879.65	509.81	483.56	56.89
Unsecured Loans	85.94	13.55	17.15	7.40	8.98	0.00
Total Debt	900.07	1042.86	896.80	517.21	492.54	56.89
Other Liabilities	17.79	17.50	16.75	14.51	12.92	0.90
Total Liabilities	1838.34	1882.83	1720.91	1245.66	1108.31	160.40
APPLICATION OF FUNDS :
Gross Block	1649.10	1513.40	1092.59	921.08	851.14	129.71
Less : Accumulated Depreciation	649.63	531.59	427.03	356.36	287.17	14.47
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	999.47	981.81	665.56	564.72	563.97	115.24
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	26.67	93.08	369.74	174.45	30.27	0.88
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	61.63	50.67	50.67	43.02	43.02	0.02
Current Assets, Loans & Advances
Inventories	602.83	744.96	561.21	314.98	307.75	34.01
Sundry Debtors	361.08	314.49	284.22	236.29	216.97	32.13
Cash and Bank Balance	20.20	14.44	30.89	15.32	85.35	0.18
Loans and Advances	63.34	74.12	121.28	106.17	89.32	3.27
Total Current Assets	1047.45	1148.01	997.60	672.76	699.39	69.59
Less : Current Liabilities and Provisions
Current Liabilities	311.85	429.06	382.26	252.81	234.07	13.96
Provisions	14.97	10.80	10.63	10.01	8.35	1.21
Total Current Liabilities & Provisions	326.82	439.86	392.89	262.82	242.41	15.17
Net Current Assets	720.63	708.15	604.71	409.93	456.98	54.42
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	9.53	9.33	9.51	9.36	8.43	0.86
Deferred Tax Liability	33.08	29.55	24.09	23.06	21.75	13.02
Net Deferred Tax	-23.55	-20.22	-14.58	-13.70	-13.32	-12.16
Other Assets	53.49	69.34	44.80	67.23	27.39	2.01
Total Assets	1838.34	1882.83	1720.90	1245.65	1108.31	160.41
Contingent Liabilities	48.88	59.27	18.93	15.31	15.34	0.77

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	1712.06	1577.84	1391.47	1255.19	1294.62	249.87
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1712.06	1577.84	1391.47	1255.19	1294.62	249.87
Other Income	21.62	21.60	37.89	43.02	66.31	4.35
Stock Adjustments	-54.42	182.44	147.27	27.58	15.18	8.69
Total Income	1679.26	1781.88	1576.63	1325.79	1376.11	262.91
EXPENDITURE :
Raw Materials	906.15	1110.86	952.71	753.98	789.83	171.98
Power & Fuel Cost	138.02	147.13	99.02	69.62	60.21	17.44
Employee Cost	65.44	72.35	67.79	62.85	59.90	15.17
Other Manufacturing Expenses	96.99	95.51	86.89	81.81	78.62	8.22
Selling & Administrative Expenses	104.82	131.97	121.22	91.84	91.50	5.36
Miscellaneous Expenses	17.30	19.46	14.39	15.86	15.19	4.33
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1328.73	1577.29	1342.02	1075.97	1095.26	222.51
Operating Profit	350.52	204.59	234.60	249.82	280.84	40.40
Interest	96.59	68.16	24.90	23.08	36.50	5.73
Gross Profit	253.93	136.43	209.70	226.74	244.34	34.67
Depreciation	121.95	105.16	73.04	69.20	55.08	5.45
Profit Before Tax	131.98	31.27	136.66	157.54	189.26	29.22
Tax	30.80	3.34	33.96	40.11	48.93	5.87
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.29	5.46	1.03	0.40	-3.68	1.83
Reported Net Profit	97.88	22.47	101.66	117.02	144.02	21.52
Extraordinary Items	-0.13	-0.36	3.94	17.16	29.63	-0.31
Adjusted Net Profit	98.01	22.83	97.72	99.86	114.39	21.83
Adjustment below Net Profit	0.12	0.46	-0.44	-0.07	-0.82	-0.21
P & L Balance brought forward	427.67	412.55	319.13	208.04	64.84	48.28
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	7.81	7.81	5.86	0.00	6.03
P & L Balance carried down	525.67	427.67	412.55	319.13	208.04	63.55
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 %	20.00	0.00	20.00	20.00	15.00	25.00
Dividend Per Share(Rs)	2.00	0.00	2.00	2.00	1.50	2.50
Earnings Per Share-Unit Curr	25.06	5.75	26.03	29.96	36.87	5.51
Earnings Per Share(Adj)-Unit Curr	25.06	5.75	26.03	29.96	28.37	4.24
Book Value-Unit Curr	235.64	210.55	206.68	182.77	154.33	26.27
Book Value(Adj)-Unit Curr	235.64	210.55	206.68	182.77	118.77	20.22

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	498.20	518.25	441.16
Other Operating Income	0.00	0.00	0.00
Other Income	1.05	3.99	2.24
Total Income	499.24	522.25	443.40
Total Expenditure	387.44	407.26	347.25
PBIDT	111.81	114.99	96.15
Interest	20.45	20.65	21.32
PBDT	91.36	94.33	74.83
Depreciation	31.69	31.72	31.49
Tax	15.16	15.88	11.01
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.14	0.14	0.12
Reported Profit After Tax	44.37	46.59	32.21
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	44.37	46.59	32.21
EPS (Unit Curr.)	11.36	11.93	8.25
EPS (Adj) (Unit Curr.)	11.36	11.93	8.25
Calculated EPS (Unit Curr.)	11.36	11.93	8.25
Calculated EPS (Adj) (Unit Curr.)	11.36	11.93	8.25
Calculated EPS (Ann.) (Unit Curr.)	45.44	47.71	32.99
Calculated EPS (Adj) (Ann.) (Unit Curr.)	45.44	47.71	32.99
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	39.06	39.06	39.06
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(%)	22.44	22.19	21.79
PBDTM(%)	18.34	18.20	16.96
PATM(%)	8.91	8.99	7.30

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	1.11	1.19	0.93	0.77	0.78
Long Term Debt-Equity Ratio	0.46	0.50	0.48	0.43	0.34
Current Ratio	1.12	1.07	1.22	1.41	1.30
Fixed Assets	1.08	1.21	1.38	1.42	2.64
Inventory	2.54	2.42	3.18	4.03	7.58
Debtors	5.07	5.27	5.35	5.54	10.39
Interest Cover Ratio	2.37	1.46	6.49	6.82	5.09
PBIDTM (%)	20.47	12.97	16.86	18.06	18.60
PBITM (%)	13.35	6.30	11.61	12.55	14.35
PBDTM (%)	14.83	8.65	15.07	16.22	15.78
CPM (%)	12.84	8.09	12.56	13.47	13.09
APATM (%)	5.72	1.42	7.31	7.96	8.84
ROCE (%)	12.28	5.52	10.89	13.38	29.28
RONW (%)	11.23	2.76	13.36	15.17	32.43

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	2,044.55	1,397.50	1,975.55	82.43	46.17	78.74	7,717.03
Mar 2025	1,728.00	1,352.15	1,707.30	69.71	50.48	68.05	6,669.18
Feb 2025	1,825.00	1,400.80	1,462.40	74.07	53.48	58.29	5,712.53
Jan 2025	1,909.50	1,455.90	1,746.50	77.71	51.38	69.61	6,822.30
Share Prices Of 2024
Dec 2024	1,964.40	1,682.10	1,760.55	81.70	66.71	70.17	6,877.18
Nov 2024	2,030.00	1,701.10	1,900.15	85.99	65.37	75.73	7,422.50
Oct 2024	1,808.00	1,465.05	1,727.45	76.18	57.24	68.85	6,747.89
Sep 2024	1,563.95	1,390.05	1,466.75	65.51	52.64	58.46	5,729.52
Aug 2024	1,629.95	1,409.60	1,462.80	66.88	53.35	58.30	5,714.09
Jul 2024	1,718.55	1,442.75	1,596.10	72.73	55.12	63.61	6,234.80
Jun 2024	1,480.00	1,040.25	1,442.55	60.52	36.71	57.49	5,634.99
May 2024	1,373.50	1,068.00	1,171.70	58.57	42.15	46.70	4,576.98
Apr 2024	1,270.00	1,004.40	1,263.75	50.87	39.09	50.37	4,936.55
Mar 2024	1,205.00	975.00	990.75	48.42	38.39	39.49	3,870.14
Feb 2024	1,306.95	1,166.80	1,172.90	237.90	198.60	200.69	4,581.66
Jan 2024	1,272.00	1,091.45	1,228.05	224.24	185.40	210.12	4,797.10
Share Prices Of 2023
Dec 2023	1,341.35	1,162.85	1,178.55	233.06	196.32	201.65	4,603.74
Nov 2023	1,359.00	1,210.00	1,273.90	246.75	205.43	217.97	4,976.20
Oct 2023	1,360.00	1,180.00	1,226.40	265.30	196.19	209.84	4,790.65
Sep 2023	1,285.25	1,160.00	1,214.95	231.37	195.13	207.88	4,745.92

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: 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 41337.14
563.18 1.38%

S&P 500 5708.24
83.10 1.48%

HANG SENG 22504.69
385.27 1.74%

NIKKEI 225 36831.70
379.40 1.04%

FTSE 100 8596.35
99.55 1.17%

NIFTY 24346.70
12.50 0.05%

× Ask Your Question