IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	266.70 Apr 29,2024 EOD
Today's Change( )	N.A	0.05 (0.02%)
Open( )	N.A	269.00
Prev Close( )	N.A	266.65
Volume	N.A	25,000.00
Today's Range( )	N.A	271.75 - 266.00
52-Week Range( )	N.A	364.00 - 224.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2012
Registered Office	314 Shangrilla Arcade Shyamal-,Crs.Rd Anandnagar Rd Satellite, Ahmedabad, Gujarat-380015
Telephone	+91 75758 03351
Fax	NA
Chairman	Vasant Vadilal Patel
Managing Director	Ghanshyam Arjanbhai Patel
Company Secretary	Braham Pal Chhabra
Auditor	T R Chadha & Co LLP
Face Value	10
Market Lot	1000
Listing	NSE - SMENSE - SME
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


No Data Found..!

Balance Sheet

Particulars (Sources Of Funds)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2020 ( Cr)
Share Capital	12.94	12.90	4.30
Reserves Total	31.26	19.19	20.80
Equity Share Warrants	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00
Total Shareholders Funds	44.20	32.09	25.10
Secured Loans	19.79	12.85	12.92
Unsecured Loans	2.99	11.25	17.01
Total Debt	22.78	24.10	29.93
Other Liabilities	0.64	0.42	0.00
Total Liabilities	67.62	56.61	55.03
APPLICATION OF FUNDS :
Gross Block	62.86	58.53	49.51
Less : Accumulated Depreciation	32.55	28.42	20.71
Less:Impairment of Assets	0.00	0.00	0.00
Net Block	30.31	30.11	28.80
Lease Adjustment	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00
Investments	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	53.65	39.59	18.19
Sundry Debtors	23.92	17.04	21.56
Cash and Bank Balance	2.04	2.83	3.62
Loans and Advances	2.72	4.46	4.52
Total Current Assets	82.33	63.92	47.89
Less : Current Liabilities and Provisions
Current Liabilities	44.79	36.33	19.14
Provisions	0.55	0.43	1.33
Total Current Liabilities & Provisions	45.34	36.76	20.47
Net Current Assets	36.99	27.16	27.42
Miscellaneous Expenses not written off	0.00	0.00	0.00
Deferred Tax Assets	0.35	0.25	0.00
Deferred Tax Liability	1.48	1.49	1.19
Net Deferred Tax	-1.13	-1.24	-1.19
Other Assets	1.45	0.57	0.00
Total Assets	67.62	56.61	55.03
Contingent Liabilities	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	204.19	165.71	131.38
Excise Duty	0.00	0.00	0.00
Net Sales	204.19	165.71	131.38
Other Income	2.78	1.83	3.99
Stock Adjustments	9.73	6.94	3.61
Total Income	216.70	174.48	138.98
EXPENDITURE :
Raw Materials	153.89	120.28	88.69
Power & Fuel Cost	4.20	3.34	4.87
Employee Cost	8.66	7.62	9.42
Other Manufacturing Expenses	9.63	9.94	10.49
Selling & Administrative Expenses	17.48	17.51	12.53
Miscellaneous Expenses	0.68	0.98	0.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00
Total Expenditure	194.54	159.67	126.21
Operating Profit	22.15	14.81	12.77
Interest	2.53	3.07	3.41
Gross Profit	19.62	11.74	9.36
Depreciation	4.13	4.15	3.30
Profit Before Tax	15.49	7.59	6.06
Tax	2.59	1.66	1.01
Fringe Benefit tax	0.00	0.00	0.00
Deferred Tax	-0.11	0.04	0.87
Reported Net Profit	13.01	5.89	4.18
Extraordinary Items	0.00	0.00	0.00
Adjusted Net Profit	13.01	5.89	4.18
Adjustment below Net Profit	0.00	0.00	0.00
P & L Balance brought forward	18.41	12.95	7.24
Statutory Appropriations	0.00	0.00	0.00
Appropriations	1.03	0.43	0.00
P & L Balance carried down	30.39	18.41	11.42
Dividend	1.03	0.43	0.00
Preference Dividend	0.00	0.00	0.00
Equity Dividend %	8.00	8.00	0.00
Dividend Per Share(Rs)	0.80	0.80	0.00
Earnings Per Share-Unit Curr	10.05	4.57	9.71
Earnings Per Share(Adj)-Unit Curr	10.05	4.57	9.71
Book Value-Unit Curr	34.15	24.87	58.36
Book Value(Adj)-Unit Curr	34.15	24.87	58.36

Quarterly Results

Quarters :

Particulars	Mar 2023 ( Cr)
Gross Sales	58.81
Other Operating Income	0.00
Other Income	1.12
Total Income	59.93
Total Expenditure	50.09
PBIDT	9.83
Interest	0.53
PBDT	9.30
Depreciation	1.02
Tax	1.45
Fringe Benefit Tax	0.00
Deferred Tax	-0.22
Reported Profit After Tax	7.06
Extra-ordinary Items	0.00
Adjusted Profit After Extra-ordinary item	7.06
EPS (Unit Curr.)	5.45
EPS (Adj) (Unit Curr.)	5.45
Calculated EPS (Unit Curr.)	5.45
Calculated EPS (Adj) (Unit Curr.)	5.45
Calculated EPS (Ann.) (Unit Curr.)	21.80
Calculated EPS (Adj) (Ann.) (Unit Curr.)	21.80
Book Value (Unit Curr.)	0.00
Dividend (%)	0.00
Equity	12.94
Reserve & Surplus	0.00
Face Value	10.00
Public Shareholding (No. Of Shares)	0.00
Public Shareholding (% in Equity)	0.00
Pledged/Encumbered - No. of Shares	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00
Pledged/Encumbered - % in Total Equity	0.00
Non Encumbered - No. of Shares	0.00
Non Encumbered - % in Total Promoters Holding	0.00
Non Encumbered - % in Total Equity	0.00
PBIDTM(%)	16.71
PBDTM(%)	15.81
PATM(%)	12.00

Financial Ratios

Particulars	Mar 2023	Mar 2022
Debt-Equity Ratio	0.61	0.75
Long Term Debt-Equity Ratio	0.16	-39888.94
Current Ratio	1.23	0.00
Fixed Assets	3.36	2.83
Inventory	4.38	4.19
Debtors	9.97	9.72
Interest Cover Ratio	7.12	3.47
PBIDTM (%)	10.85	8.94
PBITM (%)	8.83	6.43
PBDTM (%)	9.61	7.08
CPM (%)	8.39	6.06
APATM (%)	6.37	3.55
ROCE (%)	29.01	18.83
RONW (%)	34.11	18.35

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2024	299.00	224.00	245.75	50.73	34.58	39.75	517.13
Feb 2024	296.00	251.10	271.55	48.32	37.56	43.92	571.42
Jan 2024	364.00	286.00	291.15	64.23	42.77	47.09	612.67
Share Prices Of 2023
Dec 2023	329.90	258.90	292.40	58.82	38.83	47.29	615.30

Company

Market Board

Important Links

Contact

	303-304, New Delhi House, 27, Barakhamba Road, New Delhi-110001.
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Ms. Sonam Sethi for Integrated Master Securities Pvt Ltd.
	011-43074317
	compliance@integratedmaster.com
	ceo@integratedmaster.com

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: | NDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-499-2020 | Commodity trading through MCX & Ncdex.- SEBI registration No-INZ000033534

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 )

NASDAQ 15927.90
316.14 2.03%

DJIA 38239.66
153.86 0.40%

S&P 500 5099.96
51.54 1.02%

HANG SENG 17746.91
95.76 0.54%

NIKKEI 225 37934.76
306.28 0.81%

STRAITS TIMES 3282.05
1.95 0.06%

FTSE 100 8147.03
7.20 0.09%

KLSE COMPOSITE 1582.66
7.50 0.48%

JAKARTA COMPOSITE 7155.78
119.71 1.70%

NIFTY 22643.40
223.45 1.00%

× Ask Your Question