IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	25.60 May 13,2025 11:26:00
Today's Change( )	-0.28 (-1.08%)
Open( )	25.24
Prev Close( )	25.88
Volume	4,195.00
Today's Range( )	25.69 - 25.24
52-Week Range( )	60.20 - 21.65
Buy (Size)	25.24(×4)
Sell (Size)	26.20(×18)

Company Background


Incorporation Year	1980
Registered Office	P O Hamirgarh,, Bhilwara, Rajasthan-311025
Telephone	91-1482-286102
Fax	91-1482-286104
Chairman	NA
Managing Director	SANJAY KUMAR KANORIA
Company Secretary	Lokesh Mundra
Auditor	K N Gutgutia & Co
Face Value	5
Market Lot	1
Listing	BSEBSE
Registrar	Beetal Fin.& Comp. Ser.(P) Ltd Beetal House 99 ,Madangir Behind LSC ,Nr Dada Harsukhdar ,Delhi - 110062

Board of Directors


Whole-time Director	PRIYADARSHINEE KANORIA
Company Sec. & Compli. Officer	Lokesh Mundra
Whole-time Director	Kuldeep Kaw
Non Executive Director	Pradeep Sahani
Whole-time Director	Rajiv Lall Adya
Managing Director	SANJAY KUMAR KANORIA
Independent Director	Deepak Gupta Sachin Arora Mukesh Kumar Sharma

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	51.02	47.63	25.02	24.93	21.59	21.59
Reserves Total	46.07	38.60	50.74	38.82	33.57	30.38
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	97.09	86.23	75.76	63.75	55.16	51.97
Secured Loans	95.63	83.44	57.50	46.04	55.53	58.31
Unsecured Loans	21.23	22.26	22.42	27.64	29.22	24.30
Total Debt	116.86	105.70	79.92	73.68	84.75	82.61
Other Liabilities	15.87	19.27	17.48	19.90	18.30	18.15
Total Liabilities	229.82	211.20	173.16	157.33	158.21	152.73
APPLICATION OF FUNDS :
Gross Block	118.02	85.80	52.51	52.09	51.11	46.51
Less : Accumulated Depreciation	23.45	20.02	16.95	13.99	10.98	7.92
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	94.57	65.78	35.56	38.10	40.13	38.59
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.48	29.23	53.38	51.69	44.67	41.85
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	1.09	0.07	0.07	0.15	0.27
Current Assets, Loans & Advances
Inventories	145.46	108.62	76.46	66.02	69.56	68.00
Sundry Debtors	17.29	12.06	17.51	13.40	16.07	17.86
Cash and Bank Balance	4.36	4.68	7.75	8.04	4.20	5.81
Loans and Advances	27.58	35.16	27.60	27.06	31.04	35.27
Total Current Assets	194.68	160.52	129.33	114.52	120.87	126.94
Less : Current Liabilities and Provisions
Current Liabilities	60.74	45.08	44.29	46.73	48.82	54.59
Provisions	4.44	4.94	5.28	5.13	3.34	3.66
Total Current Liabilities & Provisions	65.17	50.02	49.57	51.85	52.16	58.25
Net Current Assets	129.51	110.50	79.75	62.67	68.71	68.69
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.80	2.51	2.57	2.62	2.19	2.27
Deferred Tax Liability	5.19	5.16	5.21	5.45	5.59	6.31
Net Deferred Tax	-2.39	-2.65	-2.64	-2.83	-3.40	-4.04
Other Assets	4.65	7.26	7.05	7.63	7.94	7.38
Total Assets	229.82	211.21	173.17	157.33	158.21	152.74
Contingent Liabilities	12.37	13.67	0.00	0.00	0.00	0.00

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	347.78	313.29	285.33	267.65	248.58	255.26
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	347.78	313.29	285.33	267.65	248.58	255.26
Other Income	1.23	2.83	8.11	0.48	0.21	5.09
Stock Adjustments	7.69	24.82	9.78	-7.41	1.70	3.23
Total Income	356.70	340.94	303.22	260.72	250.49	263.58
EXPENDITURE :
Raw Materials	205.73	183.29	153.52	134.12	134.27	135.37
Power & Fuel Cost	20.48	21.62	18.08	15.51	16.35	18.96
Employee Cost	27.88	27.16	25.30	24.71	21.84	21.60
Other Manufacturing Expenses	18.80	20.36	20.21	14.33	14.59	15.90
Selling & Administrative Expenses	53.26	57.11	45.27	42.25	40.10	43.97
Miscellaneous Expenses	3.56	4.40	13.78	10.01	7.51	6.86
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	329.71	313.94	276.16	240.93	234.65	242.66
Operating Profit	27.00	27.00	27.05	19.79	15.85	20.92
Interest	12.93	10.35	7.34	8.72	8.64	8.53
Gross Profit	14.07	16.65	19.71	11.07	7.21	12.39
Depreciation	3.52	3.27	3.12	3.02	3.05	2.75
Profit Before Tax	10.55	13.38	16.59	8.05	4.16	9.64
Tax	2.95	3.82	4.38	2.25	1.15	2.33
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.26	0.01	-0.18	-0.40	-0.67	-1.11
Reported Net Profit	7.86	9.55	12.39	6.21	3.67	8.43
Extraordinary Items	0.05	0.00	5.13	-0.03	0.00	3.75
Adjusted Net Profit	7.81	9.55	7.26	6.24	3.67	4.68
Adjustment below Net Profit	-0.17	-21.28	-0.04	0.00	0.05	-9.55
P & L Balance brought forward	32.76	44.92	32.99	27.75	24.45	25.98
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.43	0.43	0.43	0.43	0.43	0.41
P & L Balance carried down	40.02	32.76	44.92	33.53	27.75	24.45
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 %	1.00	1.00	1.00	2.00	2.00	2.00
Dividend Per Share(Rs)	0.05	0.05	0.05	0.10	0.10	0.10
Earnings Per Share-Unit Curr	0.92	1.12	2.91	1.46	0.86	1.98
Earnings Per Share(Adj)-Unit Curr	0.92	1.12	1.46	0.73	0.43	0.99
Book Value-Unit Curr	10.40	9.53	16.90	14.10	12.93	12.15
Book Value(Adj)-Unit Curr	10.40	9.53	8.45	7.05	6.47	6.08

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	61.35	52.75	117.14
Other Operating Income	0.00	0.00	0.00
Other Income	0.01	0.17	0.07
Total Income	61.36	52.91	117.21
Total Expenditure	57.78	47.41	108.86
PBIDT	3.59	5.50	8.35
Interest	2.20	3.14	3.25
PBDT	1.38	2.37	5.10
Depreciation	1.12	1.25	0.96
Tax	0.00	0.49	0.82
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.22	0.23	-0.09
Reported Profit After Tax	0.04	0.39	3.41
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.04	0.39	3.41
EPS (Unit Curr.)	0.01	0.05	0.40
EPS (Adj) (Unit Curr.)	0.01	0.05	0.40
Calculated EPS (Unit Curr.)	0.00	0.05	0.40
Calculated EPS (Adj) (Unit Curr.)	0.00	0.05	0.40
Calculated EPS (Ann.) (Unit Curr.)	0.02	0.18	1.60
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.02	0.18	1.60
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	42.65	42.65	42.65
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	5.85	10.43	7.13
PBDTM(%)	2.25	4.49	4.35
PATM(%)	0.07	0.74	2.91

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	1.21	1.15	1.10	1.33	1.56
Long Term Debt-Equity Ratio	0.30	0.44	0.57	0.66	0.68
Current Ratio	1.23	1.32	1.34	1.23	1.16
Fixed Assets	3.41	4.53	5.46	5.18	5.07
Inventory	2.74	3.39	4.01	3.95	3.61
Debtors	23.70	21.19	18.46	18.16	14.65
Interest Cover Ratio	1.82	2.29	2.31	1.92	1.48
PBIDTM (%)	7.76	8.62	7.04	7.39	6.38
PBITM (%)	6.75	7.57	5.94	6.27	5.15
PBDTM (%)	4.05	5.31	4.47	4.14	2.90
CPM (%)	3.27	4.09	3.64	3.45	2.70
APATM (%)	2.26	3.05	2.54	2.32	1.48
ROCE (%)	10.65	12.35	10.26	10.63	8.22
RONW (%)	9.25	12.46	10.98	10.78	6.86

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	28.00	21.65	23.93	33.76	20.35	26.13	204.10
Mar 2025	29.80	22.54	24.39	35.10	24.12	26.64	208.03
Feb 2025	32.37	24.30	26.07	38.02	25.56	28.47	222.35
Jan 2025	36.66	26.55	30.64	42.72	25.49	33.46	261.33
Share Prices Of 2024
Dec 2024	38.85	33.00	33.92	46.03	33.25	37.04	289.31
Nov 2024	41.98	31.54	34.80	49.86	33.77	38.00	296.81
Oct 2024	45.40	33.49	39.98	54.41	35.20	43.66	341.00
Sep 2024	48.84	36.61	41.41	55.09	38.96	45.22	353.19
Aug 2024	60.20	31.35	48.69	71.16	31.98	53.17	415.28
Jul 2024	37.89	30.60	34.27	43.42	31.08	37.43	292.29
Jun 2024	36.95	25.90	31.40	43.04	26.24	34.29	267.81
May 2024	32.40	27.05	27.96	38.29	28.30	30.53	238.47
Apr 2024	32.95	28.30	29.75	37.47	29.97	32.49	253.74
Mar 2024	32.45	27.60	28.66	37.83	28.89	31.30	244.45
Feb 2024	41.60	30.36	31.33	38.54	24.54	27.98	267.22
Jan 2024	40.49	27.79	40.49	36.16	24.16	36.16	345.34
Share Prices Of 2023
Dec 2023	31.80	26.76	28.92	29.90	22.97	25.83	246.66
Nov 2023	30.79	24.60	28.86	28.25	21.56	25.77	246.15
Oct 2023	34.80	26.66	28.92	32.66	23.31	25.83	246.66
Sep 2023	40.50	21.00	33.70	40.50	18.52	30.10	287.43

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 42424.12
1153.74 2.80%

S&P 500 5865.06
184.15 3.24%

HANG SENG 23549.47
681.72 2.98%

NIKKEI 225 37650.80
147.47 0.39%

FTSE 100 8604.98
50.18 0.59%

NIFTY 24746.35
-178.35 -0.72%

× Ask Your Question