IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	215.00 Nov 27,2025 EOD
Today's Change( )	10.35 (5.06%)
Open( )	209.00
Prev Close( )	204.65
Volume	7,400.00
Today's Range( )	215.95 - 209.00
52-Week Range( )	674.55 - 196.10
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	2016
Registered Office	# L-45 1st Flr Software Techno,-logy Park Verna Ind E Salcete, Verna, Goa-403722
Telephone	08322954198
Fax	NA
Chairman	Brijesh Madhav Manerikar
Managing Director	Brijesh Madhav Manerikar
Company Secretary	Ankit Jain
Auditor	Bilimoria Mehta and Co
Face Value	10
Market Lot	1200
Listing	BSE - SMEBSE - SME
Registrar	Maashitla Securities Pvt Ltd 451 Krishna Apra Bus,Netaji Subhash Place,Pitampura,New Delhi-110034

Board of Directors


Chairman & Managing Director	Brijesh Madhav Manerikar
Whole Time Director	Swaroop Raghuvir Natekar
Company Sec. & Compli. Officer	Ankit Jain
Independent Director	Sanjay Vasant Patil Snehal Satyendra Vyas
Executive Director & Chief Executive Officer	Kishor Dhondu Makvan
Independent Director	B Soundararajan
Director	LALIT VARSHNEY

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	10.16	10.16	6.92	0.07	0.07
Reserves Total	56.28	50.00	11.57	2.61	0.48
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	1.58	0.00	0.00
Total Shareholders Funds	66.44	60.16	20.07	2.68	0.55
Secured Loans	0.60	0.11	5.13	8.78	8.87
Unsecured Loans	4.12	5.51	6.11	0.46	0.31
Total Debt	4.72	5.62	11.24	9.24	9.18
Other Liabilities	0.39	0.00	0.00	0.06	0.03
Total Liabilities	71.55	65.78	31.31	11.98	9.76
APPLICATION OF FUNDS :
Gross Block	25.30	16.59	2.98	2.49	1.67
Less : Accumulated Depreciation	6.08	2.64	1.42	0.97	0.57
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00
Net Block	19.22	13.95	1.56	1.52	1.10
Lease Adjustment	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	3.58	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00
Investments	0.06	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	7.13	14.70	12.60	10.10	2.91
Sundry Debtors	37.75	34.83	15.53	10.27	10.17
Cash and Bank Balance	3.06	3.30	2.53	2.18	4.41
Loans and Advances	12.27	13.56	12.23	3.25	2.46
Total Current Assets	60.21	66.38	42.88	25.80	19.94
Less : Current Liabilities and Provisions
Current Liabilities	10.83	14.30	10.15	14.43	11.12
Provisions	1.49	4.17	3.62	0.99	0.17
Total Current Liabilities & Provisions	12.32	18.47	13.77	15.41	11.29
Net Current Assets	47.89	47.91	29.11	10.39	8.65
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.45	0.00	0.00	0.06	0.02
Deferred Tax Liability	0.64	0.64	0.00	0.00	0.00
Net Deferred Tax	-0.19	-0.64	0.00	0.06	0.02
Other Assets	4.55	0.97	0.65	0.00	0.00
Total Assets	71.54	65.77	31.31	11.97	9.77
Contingent Liabilities	0.57	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	61.10	63.14	36.65	14.10	15.32
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	61.10	63.14	36.65	14.10	15.32
Other Income	0.48	0.18	0.54	0.22	0.10
Stock Adjustments	-0.41	2.03	0.89	7.20	0.72
Total Income	61.17	65.35	38.08	21.52	16.14
EXPENDITURE :
Raw Materials	37.35	40.09	25.21	11.15	11.97
Power & Fuel Cost	0.03	0.06	0.09	0.04	0.02
Employee Cost	6.04	4.27	2.66	2.00	1.28
Other Manufacturing Expenses	1.04	3.56	1.09	2.52	0.88
Selling & Administrative Expenses	4.04	2.39	1.12	1.33	1.00
Miscellaneous Expenses	0.49	0.02	0.42	0.50	0.28
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	48.99	50.40	30.58	17.55	15.43
Operating Profit	12.17	14.95	7.50	3.97	0.71
Interest	0.81	0.87	0.89	0.59	0.30
Gross Profit	11.36	14.08	6.61	3.38	0.41
Depreciation	3.44	1.16	0.46	0.39	0.21
Profit Before Tax	7.92	12.92	6.15	2.99	0.20
Tax	2.10	3.12	1.73	0.90	0.10
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.45	0.75	-0.05	-0.04	-0.01
Reported Net Profit	6.28	9.05	4.47	2.13	0.12
Extraordinary Items	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	6.28	9.05	4.47	2.13	0.12
Adjustment below Net Profit	0.00	0.00	0.06	0.00	0.00
P & L Balance brought forward	16.13	7.07	2.61	0.48	0.36
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	22.40	16.13	7.13	2.61	0.48
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	6.18	8.91	6.45	303.63	16.87
Earnings Per Share(Adj)-Unit Curr	6.18	8.91	6.45	303.63	16.87
Book Value-Unit Curr	65.39	59.21	26.72	382.44	78.81
Book Value(Adj)-Unit Curr	65.39	59.21	26.72	382.44	78.81

Quarterly Results

Quarters :

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.08	0.21	0.90	5.70
Long Term Debt-Equity Ratio	0.08	0.07	0.18	2.63
Current Ratio	3.93	2.48	1.51	1.25
Fixed Assets	2.92	6.45	13.40	6.78
Inventory	5.60	4.63	3.23	2.17
Debtors	1.68	2.51	2.84	1.38
Interest Cover Ratio	10.79	15.85	7.91	6.07
PBIDTM (%)	19.92	23.68	20.46	28.16
PBITM (%)	14.29	21.84	19.21	25.39
PBDTM (%)	18.59	22.30	18.04	23.97
CPM (%)	15.91	16.17	13.45	17.87
APATM (%)	10.28	14.33	12.20	15.11
ROCE (%)	12.73	28.41	32.52	32.93
RONW (%)	9.92	22.56	39.30	131.89

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	275.00	220.00	255.50	45.23	34.82	41.34	259.59
Sep 2025	331.00	265.10	267.00	56.55	42.58	43.20	271.27
Aug 2025	393.00	288.00	323.80	66.44	41.46	52.39	328.98
Jul 2025	415.40	356.00	385.00	68.82	56.87	62.29	391.16
Jun 2025	467.95	385.00	386.15	77.02	62.10	62.47	392.33
May 2025	414.90	344.70	391.80	70.58	55.61	63.39	398.07
Apr 2025	510.90	383.60	411.35	85.69	59.49	66.55	417.93
Mar 2025	473.25	289.10	463.45	78.18	43.63	74.98	470.87
Feb 2025	592.55	369.00	390.75	73.62	38.44	43.87	397.00
Jan 2025	590.00	448.00	526.15	70.86	46.28	59.07	534.57
Share Prices Of 2024
Dec 2024	674.55	514.00	575.75	75.73	54.99	64.64	584.97
Nov 2024	699.95	490.00	522.55	82.35	52.46	58.66	530.91
Oct 2024	835.00	598.50	623.65	95.45	65.77	70.01	633.63
Sep 2024	995.00	753.25	759.00	233.05	168.03	170.61	771.15
Aug 2024	1,175.00	890.25	902.75	275.83	197.34	202.92	917.20
Jul 2024	1,400.00	1,085.40	1,160.35	329.50	234.22	260.82	1,178.92
Jun 2024	1,258.00	842.65	1,079.15	298.74	177.33	242.57	1,096.42
May 2024	1,030.00	808.00	889.60	251.31	171.62	199.96	903.84
Apr 2024	996.65	652.80	996.65	224.03	139.40	224.03	1,012.60
Mar 2024	700.10	537.90	670.00	159.90	111.14	150.60	680.72

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 47439.25
305.79 0.65%

S&P 500 6833.01
46.13 0.68%

HANG SENG 25945.94
17.85 0.07%

NIKKEI 225 50154.28
595.21 1.20%

FTSE 100 9688.31
-3.27 -0.03%

NIFTY 26215.55
10.25 0.04%

× Ask Your Question