IMSL Integrated Master Securities Pvt Ltd


Chairman	P Dwarakanth
Independent Director	Sangeeta Talwar
Company Secretary	Shanu Saksena
Director (Operation)	Anup Dhingra
Managing Director	Navneet Saluja
Independent Director	S Madhavan Pradeep V Bhide
Additional Director	Anup Wadhawan Somasundaram Palamadairamaswamy

Balance Sheet

Particulars (Sources Of Funds)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)	Mar 2014 ( Cr)
Share Capital	42.06	42.06	42.06	42.06	42.06	42.06
Reserves Total	4052.66	3443.06	3080.61	2756.65	2070.98	1770.79
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	4094.72	3485.12	3122.67	2798.71	2113.04	1812.85
Secured Loans	0.00	0.00	8.36	12.75	0.00	0.00
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	0.00	0.00	8.36	12.75	0.00	0.00
Other Liabilities	159.39	184.95	236.39	237.89	220.47	167.03
Total Liabilities	4254.11	3670.07	3367.42	3049.35	2333.51	1979.88
APPLICATION OF FUNDS :
Gross Block	696.76	650.85	629.35	569.43	1059.28	854.62
Less : Accumulated Depreciation	234.69	175.32	141.93	88.16	567.54	514.71
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	462.07	475.53	487.42	481.27	491.74	339.91
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	17.73	38.25	57.67	51.39	42.31	38.45
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	465.47	409.42	461.14	461.62	466.25	407.42
Sundry Debtors	385.68	278.72	321.00	354.16	313.36	299.35
Cash and Bank Balance	4097.34	3585.20	3087.38	2712.27	2296.52	1838.78
Loans and Advances	318.94	288.67	269.61	229.55	229.29	208.39
Total Current Assets	5267.42	4562.00	4139.14	3757.60	3305.42	2753.93
Less : Current Liabilities and Provisions
Current Liabilities	1481.69	1428.22	1282.48	1140.51	1290.91	1134.78
Provisions	332.29	314.38	304.79	305.47	395.14	296.81
Total Current Liabilities & Provisions	1813.98	1742.59	1587.27	1445.98	1686.05	1431.59
Net Current Assets	3453.44	2819.41	2551.87	2311.62	1619.37	1322.34
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	142.59	142.08	153.81	127.83	122.43	106.84
Deferred Tax Liability	28.70	26.63	26.01	14.69	18.09	16.54
Net Deferred Tax	113.89	115.45	127.80	113.14	104.34	90.30
Other Assets	206.98	221.43	142.66	91.92	75.74	188.88
Total Assets	4254.11	3670.07	3367.43	3049.34	2333.51	1979.88
Contingent Liabilities	145.61	140.34	135.06	129.79	605.36	393.17

Profit and Loss

Particulars(INCOME)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)	Mar 2016 ( Cr)	Mar 2015 ( Cr)	Mar 2014 ( Cr)
Sales Turnover	4782.01	4377.05	4425.91	4564.38	4531.03	5144.49
Excise Duty	0.00	60.54	434.63	428.11	223.44	275.91
Net Sales	4782.01	4316.51	3991.28	4136.27	4307.59	4868.58
Other Income	432.60	257.41	239.06	277.51	221.89	206.91
Stock Adjustments	58.92	-40.98	7.66	2.70	42.97	-8.91
Total Income	5273.53	4532.94	4238.00	4416.48	4572.45	5066.58
EXPENDITURE :
Raw Materials	1207.83	1136.92	1061.20	1346.24	1542.10	1368.78
Power & Fuel Cost	76.79	73.43	72.31	78.66	65.22	98.19
Employee Cost	644.62	527.73	450.86	504.98	431.29	470.05
Other Manufacturing Expenses	341.07	306.34	296.79	49.22	212.61	574.19
Selling & Administrative Expenses	1408.43	1327.91	1092.48	1310.84	1325.71	1305.22
Miscellaneous Expenses	21.22	19.84	186.99	10.87	43.54	170.46
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3699.96	3392.18	3160.63	3300.81	3620.47	3986.89
Operating Profit	1573.58	1140.76	1077.37	1115.67	951.97	1079.67
Interest	0.78	2.03	2.78	2.28	0.74	1.05
Gross Profit	1572.80	1138.73	1074.59	1113.39	951.23	1078.62
Depreciation	60.50	64.37	64.18	57.44	62.09	62.55
Profit Before Tax	1512.30	1074.36	1010.41	1055.95	889.14	1016.07
Tax	527.93	361.91	370.23	376.85	316.93	370.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.56	12.35	-16.50	-8.18	-11.38	-28.68
Reported Net Profit	982.80	700.10	656.68	687.28	583.60	674.75
Extraordinary Items	0.29	0.25	0.00	0.68	-5.27	0.00
Adjusted Net Profit	982.51	699.85	656.68	686.60	588.87	674.75
Adjustment below Net Profit	-57.79	-43.26	-38.33	-51.00	-5.02	-1.46
P & L Balance brought forward	2397.25	2034.80	1710.84	1374.55	852.04	467.64
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	315.42	294.39	294.39	300.00	336.75	288.89
P & L Balance carried down	3006.85	2397.25	2034.80	1710.84	1093.86	852.04
Dividend	441.58	315.42	294.39	294.39	231.31	189.25
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	1050.00	750.00	700.00	700.00	550.00	450.00
Dividend Per Share(Rs)	105.00	75.00	70.00	70.00	55.00	45.00
Earnings Per Share-Unit Curr	233.69	166.47	156.15	163.42	127.57	122.24
Earnings Per Share(Adj)-Unit Curr	233.69	166.47	156.15	163.42	127.57	122.24
Book Value-Unit Curr	973.65	828.70	742.51	665.48	502.44	431.06
Book Value(Adj)-Unit Curr	973.65	828.70	742.51	665.48	502.44	431.06

Quarterly Results

Quarters :

Particulars	Dec 2019 ( Cr)	Sep 2019 ( Cr)	Jun 2019 ( Cr)
Gross Sales	1158.86	1345.09	1194.32
Other Operating Income	0.00	0.00	0.00
Other Income	116.04	78.13	126.58
Total Income	1274.90	1423.22	1320.90
Total Expenditure	886.78	949.28	913.92
PBIDT	388.12	473.94	406.98
Interest	1.49	1.78	1.70
PBDT	386.63	472.16	405.28
Depreciation	19.17	20.33	19.62
Tax	89.32	74.22	135.76
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.51	32.30	1.82
Reported Profit After Tax	276.63	345.31	248.08
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	276.63	345.31	248.08
EPS (Unit Curr.)	65.77	82.10	58.98
EPS (Adj) (Unit Curr.)	65.77	82.10	58.98
Calculated EPS (Unit Curr.)	65.77	82.10	58.98
Calculated EPS (Adj) (Unit Curr.)	65.77	82.10	58.98
Calculated EPS (Ann.) (Unit Curr.)	263.08	328.40	235.93
Calculated EPS (Adj) (Ann.) (Unit Curr.)	263.08	328.40	235.93
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	42.06	42.06	42.06
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(%)	33.49	35.23	34.08
PBDTM(%)	33.36	35.10	33.93
PATM(%)	23.87	25.67	20.77

Financial Ratios

Particulars	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.80	2.65	2.64	2.30	1.99
Fixed Assets	7.10	6.84	7.38	5.60	4.73
Inventory	10.93	10.06	9.59	9.84	10.37
Debtors	14.39	14.60	13.11	13.68	14.79
Interest Cover Ratio	1939.83	530.24	364.46	464.14	1202.54
PBIDTM (%)	32.91	26.06	24.34	24.44	21.01
PBITM (%)	31.64	24.59	22.89	23.18	19.64
PBDTM (%)	32.89	26.02	24.28	24.39	20.99
CPM (%)	21.82	17.47	16.29	16.32	14.25
APATM (%)	20.55	15.99	14.84	15.06	12.88
ROCE (%)	38.19	30.59	31.58	39.32	41.26
RONW (%)	25.93	21.19	22.18	27.99	29.73

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
No Data Found

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 47981.01
109.07 0.23%

S&P 500 6892.33
14.21 0.21%

HANG SENG 26085.09
149.18 0.58%

NIKKEI 225 50440.45
-587.97 -1.15%

FTSE 100 9667.01
-43.86 -0.45%

NIFTY 26186.45
152.70 0.59%

× Ask Your Question