IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	466.15 Mar 27,2025 15:31:27
Today's Change( )	N.A	2.00 (0.43%)
Open( )	N.A	466.95
Prev Close( )	N.A	464.15
Volume	N.A	42,500.00
Today's Range( )	N.A	467.40 - 460.00
52-Week Range( )	N.A	516.00 - 209.10
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1997
Registered Office	176 Homeland Enclave,, Bathinda, Punjab-151001
Telephone	91-0164-2970169
Fax	NA
Chairman	Deepak Garg
Managing Director	Deepak Garg
Company Secretary	Kannu Sharma
Auditor	P L Mittal & Co
Face Value	10
Market Lot	4000
Listing	NSE - SMENSE - SME
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Managing Director	Deepak Garg
Whole-time Director	Manohar Lai
Director	Ramesh Kumar
Independent Director	Preet Kamal Kaur Bhatia Puneet Bhandari
Company Sec. & Compli. Officer	Kannu 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	10.49	10.49	10.49	2.67	2.67	2.67
Reserves Total	36.93	32.09	28.34	19.18	15.30	14.55
Equity Share Warrants	21.05	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	68.47	42.58	38.83	21.85	17.97	17.22
Secured Loans	118.02	87.56	16.81	29.61	24.77	26.92
Unsecured Loans	3.64	10.54	13.74	6.48	4.34	7.02
Total Debt	121.66	98.10	30.55	36.09	29.11	33.94
Other Liabilities	0.37	0.20	0.30	0.50	0.34	0.18
Total Liabilities	190.50	140.88	69.68	58.44	47.42	51.34
APPLICATION OF FUNDS :
Gross Block	95.64	91.05	31.49	30.37	24.94	24.10
Less : Accumulated Depreciation	23.55	13.71	8.78	5.52	2.81	0.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	72.09	77.34	22.71	24.85	22.13	24.10
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	18.94	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.96	4.39	0.01	0.01	0.01	0.01
Current Assets, Loans & Advances
Inventories	64.83	43.56	18.42	28.25	18.93	19.21
Sundry Debtors	38.16	13.46	8.04	7.24	9.00	9.42
Cash and Bank Balance	0.05	0.69	8.19	0.08	0.08	0.67
Loans and Advances	15.64	8.63	3.84	2.04	1.53	1.28
Total Current Assets	118.68	66.34	38.49	37.60	29.54	30.58
Less : Current Liabilities and Provisions
Current Liabilities	5.45	6.23	11.69	3.52	4.55	2.88
Provisions	0.00	0.00	0.25	0.47	0.00	0.18
Total Current Liabilities & Provisions	5.45	6.24	11.93	3.98	4.56	3.07
Net Current Assets	113.23	60.10	26.55	33.62	24.98	27.51
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	2.10	2.33	1.19	1.24	0.75	0.67
Net Deferred Tax	-2.10	-2.33	-1.19	-1.24	-0.75	-0.67
Other Assets	6.32	1.37	2.66	1.19	1.04	0.37
Total Assets	190.49	140.87	69.68	58.43	47.41	51.32
Contingent Liabilities	0.02	2.27	26.91	0.02	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	255.77	169.10	140.69	115.36	94.11	120.95
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	255.77	169.10	140.69	115.36	94.11	120.95
Other Income	1.20	0.56	0.23	0.20	0.17	0.12
Stock Adjustments	4.99	6.40	3.62	-3.21	4.22	-7.34
Total Income	261.96	176.06	144.54	112.35	98.50	113.73
EXPENDITURE :
Raw Materials	200.41	143.64	108.70	83.29	75.34	87.76
Power & Fuel Cost	15.66	8.60	7.68	8.22	7.83	8.63
Employee Cost	10.31	7.44	7.02	6.06	5.31	5.00
Other Manufacturing Expenses	5.28	3.09	3.76	2.55	2.42	2.32
Selling & Administrative Expenses	2.36	2.03	2.54	1.80	1.61	1.98
Miscellaneous Expenses	0.32	0.26	0.31	0.12	0.15	0.30
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	234.33	165.06	130.01	102.05	92.67	105.99
Operating Profit	27.64	11.00	14.52	10.30	5.84	7.73
Interest	9.34	3.50	2.16	2.12	1.82	2.79
Gross Profit	18.30	7.50	12.36	8.18	4.02	4.94
Depreciation	9.85	4.92	3.28	2.71	2.82	3.14
Profit Before Tax	8.45	2.58	9.08	5.47	1.20	1.80
Tax	1.86	0.13	2.40	1.60	0.45	0.61
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.11	0.51	-0.15	0.00	-0.11	0.01
Reported Net Profit	6.70	1.93	6.83	3.88	0.85	1.17
Extraordinary Items	0.00	0.00	0.03	0.00	-0.01	-0.09
Adjusted Net Profit	6.70	1.93	6.80	3.88	0.86	1.26
Adjustment below Net Profit	0.38	-0.06	-0.01	0.00	-1.00	0.00
P & L Balance brought forward	17.87	15.99	9.17	5.29	5.44	3.34
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	24.94	17.87	15.99	9.17	5.29	4.51
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	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	6.39	1.84	6.52	14.55	3.20	4.40
Earnings Per Share(Adj)-Unit Curr	6.39	1.84	6.52	14.55	3.20	4.40
Book Value-Unit Curr	45.21	40.60	37.02	81.94	67.39	64.59
Book Value(Adj)-Unit Curr	45.21	40.60	37.02	81.94	67.39	64.59

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Dec 2023 ( Cr)
Gross Sales	59.24	81.36	68.53
Other Operating Income	0.00	0.00	0.00
Other Income	0.17	0.44	0.02
Total Income	59.42	81.80	68.55
Total Expenditure	50.36	75.04	60.29
PBIDT	9.06	6.76	8.27
Interest	2.33	2.28	2.44
PBDT	6.73	4.47	5.83
Depreciation	2.04	2.17	2.50
Tax	1.13	0.52	0.79
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.52	0.03	-0.29
Reported Profit After Tax	4.08	1.75	2.83
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	4.08	1.75	2.83
EPS (Unit Curr.)	3.96	1.70	2.74
EPS (Adj) (Unit Curr.)	3.96	1.70	2.74
Calculated EPS (Unit Curr.)	3.89	1.67	2.69
Calculated EPS (Adj) (Unit Curr.)	3.89	1.67	2.69
Calculated EPS (Ann.) (Unit Curr.)	15.56	6.69	10.77
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.56	6.69	10.77
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.49	10.49	10.49
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(%)	15.29	8.31	12.07
PBDTM(%)	11.36	5.49	8.51
PATM(%)	6.89	2.15	4.13

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	1.98	1.58	1.10	1.64	1.79
Long Term Debt-Equity Ratio	0.29	0.44	0.49	0.34	0.39
Current Ratio	0.91	0.92	1.38	1.08	1.03
Fixed Assets	2.74	2.76	4.55	4.17	3.84
Inventory	4.72	5.46	6.03	4.89	4.93
Debtors	9.91	15.73	18.41	14.21	10.22
Interest Cover Ratio	1.90	1.73	5.20	3.58	1.66
PBIDTM (%)	10.81	6.51	10.32	8.93	6.21
PBITM (%)	6.96	3.60	7.99	6.58	3.21
PBDTM (%)	7.15	4.44	8.79	7.09	4.27
CPM (%)	6.47	4.05	7.19	5.71	3.90
APATM (%)	2.62	1.14	4.85	3.36	0.90
ROCE (%)	10.74	5.77	17.55	14.36	6.12
RONW (%)	12.07	4.74	22.51	19.49	4.83

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2025	505.50	450.00	475.15	79.52	65.56	72.99	489.03
Jan 2025	495.00	440.60	481.90	78.63	66.87	74.03	495.98
Share Prices Of 2024
Dec 2024	448.90	414.80	443.20	70.46	63.71	68.08	456.15
Nov 2024	395.10	340.95	395.10	60.69	52.38	60.69	406.64
Sep 2024	429.95	213.75	429.45	66.12	29.71	65.97	442.00
Aug 2024	254.70	210.00	237.00	39.17	32.26	36.41	243.93
Jul 2024	276.00	209.10	220.00	45.31	29.20	33.80	226.43
Jun 2024	301.45	246.05	259.00	51.18	36.48	39.79	266.57
May 2024	327.80	210.10	273.45	54.66	30.14	42.01	281.44
Apr 2024	244.75	210.60	244.75	37.60	32.14	37.60	251.90
Mar 2024	323.00	244.40	244.40	49.62	37.54	37.54	251.54
Feb 2024	386.00	192.75	326.00	206.19	102.76	173.85	335.53
Jan 2024	183.65	123.35	183.65	97.94	65.78	97.94	189.02
Share Prices Of 2023
Dec 2023	130.00	108.00	130.00	69.33	55.99	69.33	133.80
Nov 2023	136.40	105.00	118.30	76.32	48.71	63.09	121.76
Oct 2023	111.10	89.75	109.80	59.95	47.86	58.55	113.01
Sep 2023	101.40	81.70	85.50	54.07	43.54	45.59	88.00
Aug 2023	98.45	40.00	89.10	56.61	21.15	47.51	91.70
Jul 2023	44.95	42.20	43.20	24.10	21.98	23.04	44.46
Jun 2023	46.50	41.35	44.00	25.07	20.72	23.46	45.29

	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar (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