IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	1,434.40 Aug 29,2025 EOD
Today's Change( )	-17.45 (-1.20%)
Open( )	1,450.00
Prev Close( )	1,451.85
Volume	2,914.00
Today's Range( )	1,458.90 - 1,425.05
52-Week Range( )	2,350.00 - 1,253.80
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1972
Registered Office	7-C Industrial Area,Govindpura, Bhopal, Madhya Pradesh-462023
Telephone	91-0755-2586536/2586537
Fax	91-0755-2580438
Chairman	D K Dubey
Managing Director	D K Dubey
Company Secretary	Navneet Kaur
Auditor	Baheti & Co
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Adroit Corp. Services Pvt Ltd 19/20 Jaferbhoy Ind,1st Floor Makwana Rd,Marol Naka,Mumbai - 400 059 17-20 Jafferbhoy ,Inds.Est. Marol Naka,Andheri (E) ,Mumbai - 400059

Board of Directors


Chairman & Managing Director	D K Dubey
Whole-time Director	N K Dubey
Independent Director	Shabbar Husain
Non Executive Director	Mithala Dubey
Company Sec. & Compli. Officer	Navneet Kaur
Independent Director	Abdul Moin Khan Harihar Prasad Thapak Rajesh Dubey

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	8.57	8.57	7.49	7.49	7.49	6.39
Reserves Total	219.21	187.53	16.44	15.16	13.29	9.35
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	227.78	196.10	23.93	22.65	20.78	15.74
Secured Loans	0.00	1.12	1.69	0.99	2.13	4.16
Unsecured Loans	0.71	0.91	0.84	1.02	1.39	2.03
Total Debt	0.71	2.03	2.53	2.01	3.52	6.19
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	228.49	198.13	26.46	24.66	24.30	21.93
APPLICATION OF FUNDS :
Gross Block	12.98	13.01	7.54	6.00	5.79	5.78
Less : Accumulated Depreciation	6.45	6.22	4.31	4.03	3.82	3.61
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	6.53	6.79	3.23	1.97	1.97	2.17
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.09	0.11	0.13	0.20	0.10
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	127.70	102.10	3.60	3.60	3.60	1.35
Current Assets, Loans & Advances
Inventories	7.97	7.63	2.66	2.71	3.22	4.16
Sundry Debtors	36.47	33.43	14.35	14.09	14.15	14.12
Cash and Bank Balance	54.88	50.35	1.85	1.71	0.69	0.62
Loans and Advances	16.28	13.05	5.54	4.42	4.12	4.06
Total Current Assets	115.59	104.46	24.40	22.92	22.17	22.94
Less : Current Liabilities and Provisions
Current Liabilities	6.18	4.14	4.08	3.25	3.22	3.80
Provisions	10.83	8.48	0.15	0.36	0.00	0.32
Total Current Liabilities & Provisions	17.02	12.62	4.23	3.61	3.22	4.12
Net Current Assets	98.58	91.84	20.17	19.31	18.96	18.82
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	4.31	2.92	0.91	0.62	0.65	0.65
Net Deferred Tax	-4.31	-2.92	-0.91	-0.62	-0.65	-0.65
Other Assets	0.00	0.23	0.27	0.26	0.23	0.14
Total Assets	228.50	198.13	26.47	24.66	24.31	21.93
Contingent Liabilities	193.31	613.26	4.66	5.07	0.42	0.75

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	70.72	59.34	15.52	14.36	13.51	12.09
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	70.72	59.34	15.52	14.36	13.51	12.09
Other Income	12.32	7.26	10.09	3.72	1.40	0.76
Stock Adjustments	-0.34	0.07	-0.26	-0.35	0.05	0.23
Total Income	82.70	66.67	25.35	17.73	14.96	13.08
EXPENDITURE :
Raw Materials	19.81	18.12	11.72	10.92	10.20	8.85
Power & Fuel Cost	0.19	0.21	0.09	0.13	0.15	0.11
Employee Cost	5.14	4.01	1.82	1.64	1.52	1.45
Other Manufacturing Expenses	0.28	0.27	0.14	0.06	0.05	0.05
Selling & Administrative Expenses	2.32	2.32	1.12	1.34	1.21	0.77
Miscellaneous Expenses	7.53	4.89	1.60	1.14	0.68	0.66
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	35.27	29.83	16.49	15.22	13.81	11.90
Operating Profit	47.42	36.84	8.86	2.51	1.16	1.19
Interest	0.11	0.20	0.11	0.23	0.33	0.46
Gross Profit	47.31	36.64	8.75	2.28	0.83	0.73
Depreciation	0.87	0.80	0.29	0.20	0.22	0.29
Profit Before Tax	46.44	35.84	8.46	2.08	0.61	0.44
Tax	10.84	9.44	0.17	0.40	0.00	0.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.39	-0.02	0.29	-0.03	0.00	0.00
Reported Net Profit	34.21	26.42	8.01	1.72	0.61	0.43
Extraordinary Items	0.01	0.12	0.00	0.00	0.00	0.00
Adjusted Net Profit	34.20	26.30	8.01	1.72	0.61	0.43
Adjustment below Net Profit	-0.34	-0.21	0.00	0.00	0.00	0.00
P & L Balance brought forward	178.38	154.37	6.02	4.30	4.21	4.10
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.19	2.19	6.73	0.00	0.52	0.32
P & L Balance carried down	210.07	178.38	7.29	6.02	4.30	4.21
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 %	30.00	25.00	105.00	90.00	7.00	5.00
Dividend Per Share(Rs)	3.00	2.50	10.50	9.00	0.70	0.50
Earnings Per Share-Unit Curr	39.93	30.85	10.69	2.29	0.82	0.67
Earnings Per Share(Adj)-Unit Curr	39.93	30.85	10.69	2.29	0.82	0.67
Book Value-Unit Curr	265.84	228.91	31.94	30.24	27.74	24.63
Book Value(Adj)-Unit Curr	265.84	228.91	31.94	30.24	27.74	24.63

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	20.36	23.02	23.43
Other Operating Income	0.00	0.00	0.00
Other Income	4.31	4.91	3.01
Total Income	24.67	27.93	26.44
Total Expenditure	8.77	13.56	8.46
PBIDT	15.90	14.37	17.98
Interest	0.01	0.03	0.02
PBDT	15.89	14.34	17.95
Depreciation	0.22	0.20	0.22
Tax	3.22	3.38	4.28
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	1.52	0.00
Reported Profit After Tax	12.46	9.24	13.45
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	12.46	9.24	13.45
EPS (Unit Curr.)	14.54	10.79	15.70
EPS (Adj) (Unit Curr.)	14.54	10.79	15.70
Calculated EPS (Unit Curr.)	14.54	10.79	15.70
Calculated EPS (Adj) (Unit Curr.)	14.54	10.79	15.70
Calculated EPS (Ann.) (Unit Curr.)	58.17	43.15	62.78
Calculated EPS (Adj) (Ann.) (Unit Curr.)	58.17	43.15	62.78
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	8.57	8.57	8.57
Reserve & Surplus	264.22	219.21	219.21
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(%)	78.09	62.42	76.74
PBDTM(%)	78.05	62.29	76.61
PATM(%)	61.20	40.14	57.41

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.01	0.02	0.10	0.13	0.27
Long Term Debt-Equity Ratio	0.00	0.01	0.04	0.06	0.10
Current Ratio	5.79	5.49	3.93	4.05	3.06
Fixed Assets	5.44	5.78	2.29	2.44	2.34
Inventory	9.07	11.53	5.78	4.84	3.66
Debtors	2.02	2.48	1.09	1.02	0.96
Interest Cover Ratio	423.18	180.20	78.00	10.09	2.85
PBIDTM (%)	67.05	62.08	57.09	17.48	8.59
PBITM (%)	65.82	60.73	55.22	16.09	6.96
PBDTM (%)	66.90	61.75	56.38	15.88	6.14
CPM (%)	49.60	45.87	53.48	13.37	6.14
APATM (%)	48.37	44.52	51.61	11.98	4.52
ROCE (%)	21.82	32.09	33.57	9.48	4.07
RONW (%)	16.14	24.01	34.39	7.92	3.34

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2025	1,634.80	1,402.05	1,537.65	44.03	32.75	38.59	1,319.71
Jun 2025	1,710.05	1,349.95	1,454.05	43.41	32.79	36.49	1,247.96
May 2025	2,019.90	1,513.75	1,656.30	54.11	37.47	41.57	1,421.55
Apr 2025	1,840.00	1,502.00	1,688.80	48.07	33.59	42.38	1,449.44
Mar 2025	1,919.95	1,608.20	1,616.75	49.78	40.15	40.57	1,387.60
Feb 2025	2,100.00	1,584.00	1,695.40	55.79	37.79	42.55	1,455.11
Jan 2025	2,205.00	1,561.30	1,910.40	56.79	31.61	47.94	1,639.63
Share Prices Of 2024
Dec 2024	2,350.00	1,688.75	1,978.65	63.49	37.00	49.66	1,698.21
Nov 2024	1,910.00	1,291.50	1,655.60	54.04	31.72	41.55	1,420.95
Oct 2024	1,466.95	1,253.80	1,401.10	38.94	30.66	35.16	1,202.52
Sep 2024	1,550.00	1,300.00	1,352.10	40.73	31.37	33.93	1,160.46
Aug 2024	1,544.95	1,118.00	1,375.80	41.21	27.80	34.53	1,180.80
Jul 2024	1,273.85	990.00	1,228.95	34.47	23.88	30.84	1,054.77
Jun 2024	1,262.00	765.00	1,121.00	33.18	17.44	28.13	962.12
May 2024	918.80	695.00	883.75	23.97	17.10	22.18	758.49
Apr 2024	810.00	720.00	752.65	20.76	17.68	18.89	645.97
Mar 2024	864.50	700.00	769.60	22.18	17.15	19.31	660.52
Feb 2024	920.00	745.10	842.50	31.00	23.42	27.49	723.09
Jan 2024	924.00	717.00	834.90	30.73	21.06	27.25	716.57
Share Prices Of 2023
Dec 2023	860.00	660.00	789.55	29.63	20.98	25.77	677.64

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

"We also do Pro trading in Commodity/Equity/Equity Derivatives/CDS Segment"

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 45566.70
-91.21 -0.20%

S&P 500 6481.27
-41.59 -0.64%

HANG SENG 25077.63
78.80 0.32%

NIKKEI 225 42764.54
-64.25 -0.15%

FTSE 100 9187.34
-29.48 -0.32%

NIFTY 24426.85
-74.05 -0.30%

× Ask Your Question