IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1.63 Apr 15,2025 EOD	1.56 Apr 15,2025 EOD
Today's Change( )	0.00 (0.00%)	0.00 (0.00%)
Open( )	1.70	1.55
Prev Close( )	1.63	1.56
Volume	92,649.00	226,633.00
Today's Range( )	1.70 - 1.63	1.69 - 1.52
52-Week Range( )	2.34 - 1.63	2.33 - 1.52
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2001
Registered Office	Plot No G-4 MIDC Cross Road A,Andheri (E), Mumbai, Maharashtra-400093
Telephone	91-22-62647700
Fax	NA
Chairman	NA
Managing Director	Rahul Belwalkar
Company Secretary	Khushbu Shah
Auditor	S D Mehta & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Skyline Financial Services Pvt A/506 Dattani Plaza,A K Road Safeed Pool,Andheri (East),Mumbai - 400072

Board of Directors


Managing Director	Rahul Belwalkar
Independent Director	Amit Bharti Mithun Kothari
Company Sec. & Compli. Officer	Khushbu Shah
Independent Director	Shireen Mohd Haneef Khan PRATEEK JAIN Jaykishan Dineshbhai Darji

Balance Sheet

Particulars (Sources Of Funds)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Share Capital	41.06	4.89	4.89	4.89	4.89	4.89
Reserves Total	4.05	32.69	36.81	38.97	39.30	33.66
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	45.11	37.58	41.70	43.86	44.19	38.55
Secured Loans	17.97	17.14	14.78	22.70	23.48	3.97
Unsecured Loans	3.32	5.83	2.86	3.99	3.45	0.00
Total Debt	21.29	22.97	17.64	26.69	26.93	3.97
Other Liabilities	0.35	0.19	0.13	0.06	0.05	0.09
Total Liabilities	66.75	60.74	59.47	70.61	71.17	42.61
APPLICATION OF FUNDS :
Gross Block	27.88	26.10	18.73	36.63	36.37	13.39
Less : Accumulated Depreciation	12.57	9.28	6.42	5.75	2.70	0.65
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	15.31	16.82	12.31	30.88	33.67	12.74
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	1.99	0.00	0.08	0.06	5.27
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.02	0.02	0.03	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	37.89	39.10	40.42	24.61	23.37	15.31
Cash and Bank Balance	2.62	2.71	2.84	7.95	7.88	5.96
Loans and Advances	30.05	30.33	19.04	19.99	16.05	7.41
Total Current Assets	70.55	72.14	62.29	52.55	47.30	28.68
Less : Current Liabilities and Provisions
Current Liabilities	19.44	29.91	20.08	18.16	13.23	3.65
Provisions	5.71	5.94	4.58	3.60	3.30	1.64
Total Current Liabilities & Provisions	25.14	35.85	24.66	21.76	16.52	5.29
Net Current Assets	45.41	36.29	37.63	30.79	30.78	23.39
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.70	1.97	2.64	1.26	0.00	0.00
Deferred Tax Liability	1.65	2.84	0.00	0.00	1.14	0.40
Net Deferred Tax	-0.95	-0.87	2.64	1.26	-1.14	-0.40
Other Assets	6.97	6.49	6.85	7.61	7.80	1.60
Total Assets	66.76	60.74	59.47	70.62	71.17	42.60
Contingent Liabilities	0.53	0.53	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	50.01	51.34	42.61	54.74	60.04	37.65
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	50.01	51.34	42.61	54.74	60.04	37.65
Other Income	1.34	0.44	1.39	0.23	0.29	0.16
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	51.35	51.78	44.00	54.97	60.33	37.81
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.18	0.18	0.17	0.32	0.43	0.41
Employee Cost	6.95	5.44	4.27	7.90	12.35	7.43
Other Manufacturing Expenses	19.29	35.53	28.45	36.70	27.12	17.18
Selling & Administrative Expenses	6.52	1.72	1.21	1.66	7.92	4.40
Miscellaneous Expenses	1.39	0.66	4.69	0.40	0.48	0.26
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	34.33	43.53	38.80	46.97	48.28	29.68
Operating Profit	17.02	8.26	5.20	7.98	12.06	8.14
Interest	2.89	2.76	4.21	3.89	1.97	0.34
Gross Profit	14.13	5.50	0.99	4.09	10.09	7.80
Depreciation	3.58	2.80	2.92	3.06	2.04	0.61
Profit Before Tax	10.55	2.70	-1.93	1.03	8.05	7.19
Tax	2.70	1.24	1.62	0.19	1.66	1.64
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.07	-0.17	-1.38	0.49	0.74	0.39
Reported Net Profit	7.79	1.62	-2.16	0.36	5.65	5.16
Extraordinary Items	0.00	0.00	-2.36	0.00	0.00	0.00
Adjusted Net Profit	7.79	1.62	0.20	0.36	5.65	5.16
Adjustment below Net Profit	-7.81	-0.11	0.00	-0.40	0.00	-2.14
P & L Balance brought forward	4.07	2.57	10.35	10.69	5.04	2.02
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.29	0.00	0.00
P & L Balance carried down	4.05	4.07	8.20	10.35	10.69	5.04
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 %	0.00	0.00	0.00	0.00	5.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.50	0.00
Earnings Per Share-Unit Curr	1.90	3.32	-4.42	0.73	11.55	10.56
Earnings Per Share(Adj)-Unit Curr	1.90	0.40	-4.42	0.09	1.38	1.26
Book Value-Unit Curr	10.99	76.87	85.31	89.72	90.40	78.85
Book Value(Adj)-Unit Curr	10.99	9.15	85.31	10.69	10.76	9.39

Quarterly Results

Quarters :

Particulars	Mar 2024 ( Cr)	Dec 2023 ( Cr)	Sep 2023 ( Cr)
Gross Sales	4.07	7.04	7.01
Other Operating Income	0.00	0.00	0.00
Other Income	4.36	0.84	0.41
Total Income	8.43	7.88	7.41
Total Expenditure	16.79	5.71	5.41
PBIDT	-8.36	2.17	2.00
Interest	0.49	0.61	0.67
PBDT	-8.85	1.57	1.33
Depreciation	0.69	0.83	0.89
Tax	-0.75	0.21	-2.83
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.66	0.12	0.02
Reported Profit After Tax	-7.13	0.41	3.25
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-7.13	0.41	3.25
EPS (Unit Curr.)	-1.74	0.10	0.79
EPS (Adj) (Unit Curr.)	-1.74	0.10	0.79
Calculated EPS (Unit Curr.)	-1.74	0.10	0.79
Calculated EPS (Adj) (Unit Curr.)	-1.74	0.10	0.79
Calculated EPS (Ann.) (Unit Curr.)	-6.94	0.40	3.16
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-6.94	0.40	3.16
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	41.06	41.06	41.06
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(%)	-205.41	30.82	28.53
PBDTM(%)	-217.44	22.30	18.97
PATM(%)	-175.18	5.82	46.36

Financial Ratios

Particulars	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019
Debt-Equity Ratio	0.54	0.51	0.52	0.61	0.37
Long Term Debt-Equity Ratio	0.26	0.18	0.14	0.25	0.15
Current Ratio	1.64	1.55	1.51	1.42	1.81
Fixed Assets	1.85	2.29	1.54	1.50	2.41
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	1.30	1.29	1.31	2.28	3.10
Interest Cover Ratio	4.65	1.98	1.49	1.27	5.09
PBIDTM (%)	34.03	16.09	21.54	14.58	20.09
PBITM (%)	26.87	10.63	14.69	8.99	16.69
PBDTM (%)	28.25	10.71	11.66	7.47	16.81
CPM (%)	22.74	8.61	3.26	6.25	12.81
APATM (%)	15.58	3.16	-3.59	0.66	9.41
ROCE (%)	21.10	9.08	9.64	6.95	17.61
RONW (%)	18.84	4.09	-3.58	0.82	13.66

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	1.88	1.63	1.63	1.04	0.86	0.86	6.69
Mar 2025	2.21	1.89	1.89	1.24	1.00	1.00	7.76
Feb 2025	2.66	2.29	2.29	1.40	1.21	1.21	9.40
Jan 2025	3.25	2.80	2.80	1.71	1.48	1.48	11.50
Share Prices Of 2024
Dec 2024	3.60	3.16	3.42	1.90	1.64	1.80	14.04
Nov 2024	4.04	3.04	3.14	2.22	1.58	1.66	12.89
Oct 2024	5.29	3.09	3.55	3.05	1.62	1.87	14.58
Sep 2024	7.27	5.05	5.05	3.96	2.66	2.66	20.74
Aug 2024	7.45	5.51	6.21	4.20	2.74	3.27	25.50
Jul 2024	12.27	7.33	7.33	6.62	3.86	3.86	30.10
Jun 2024	15.00	11.05	11.14	8.46	5.78	5.87	45.74
May 2024	18.85	15.20	15.43	10.04	7.89	8.13	63.36
Apr 2024	23.33	16.81	18.30	12.58	8.31	9.65	75.14
Mar 2024	20.90	16.00	16.80	12.84	8.14	8.86	68.99
Feb 2024	23.37	18.25	19.47	13.79	9.33	10.26	79.95
Jan 2024	25.43	19.35	20.90	14.17	10.16	11.02	85.82
Share Prices Of 2023
Dec 2023	24.25	18.52	19.68	14.40	9.57	10.37	80.81
Nov 2023	23.00	17.75	19.33	14.01	9.26	10.19	79.37
Oct 2023	22.20	15.96	18.00	12.72	8.17	9.49	73.91
Sep 2023	21.09	15.84	17.32	12.44	8.26	9.13	71.12

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
Valid UPI Handle
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 Maintained by CMOTS InfoTech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 49649.56
233.39 0.47%

S&P 500 6930.29
47.40 0.69%

HANG SENG 26413.36
-292.59 -1.10%

NIKKEI 225 56838.27
-629.56 -1.10%

FTSE 100 10691.66
64.62 0.61%

NIFTY 25685.00
113.75 0.44%

× Ask Your Question