IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	0.44 Aug 22,2022 EOD
Today's Change( )	0.00 (0.00%)
Open( )	0.44
Prev Close( )	0.44
Volume	5,000.00
Today's Range( )	0.44 - 0.44
52-Week Range( )	0.44 - 0.00
Buy (Size)	0.46(×975249)
Sell (Size)	0.46(×5000)

Company Background


Incorporation Year	1985
Registered Office	7th Floor Tower A Ramky Seleni,Nanakramguda Gachibowli, Hyderabad, Telangana-500032
Telephone	91-40-42421122
Fax	91-40-66259444
Chairman	Murali Krishna Tummala
Managing Director	NA
Company Secretary	Suraj Kumar Garg
Auditor	N G Rao & Associates
Face Value	10
Market Lot	100
Listing	BSEBSE
Registrar	Aarthi Consultants Pvt Ltd 1-2-285 Domalguda, , ,Hyderabad - 500 029

Board of Directors


Whole-time Director	Mohan Kancharla
Non Executive Director	Aruna Krishna Sabbineni
Chairman & Independent Director	Murali Krishna Tummala
Alternate Director	Rama Krishna Sabbineni
Non Executive Director	Venkat Davarapalli
Company Sec. & Compli. Officer	Suraj Kumar Garg
Non Executive Director	Sai Krishna Kancharla
Independent Director	Vamsikrishna Rachuri
Additional Director	Vijaya Kumar Kesuboyina

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	36.40	36.40	36.40	36.40	36.40	36.40
Reserves Total	73.60	66.84	58.96	45.56	35.40	33.76
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	110.00	103.24	95.36	81.96	71.80	70.16
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	0.00	0.00	0.00	0.00	0.00	0.00
Other Liabilities	17.09	14.02	11.47	10.77	5.47	3.35
Total Liabilities	127.09	117.26	106.83	92.73	77.27	73.51
APPLICATION OF FUNDS :
Gross Block	68.29	68.27	67.07	66.65	66.47	66.30
Less : Accumulated Depreciation	33.89	32.06	29.75	27.14	24.19	21.22
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	34.40	36.21	37.32	39.51	42.28	45.08
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	26.80	10.93	1.56	0.34	0.34	0.25
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	10.04	10.04	10.04	10.04	10.04	10.04
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	66.01	46.51	37.06	30.98	29.56	18.28
Cash and Bank Balance	28.64	39.90	62.10	34.46	19.45	8.41
Loans and Advances	19.27	17.03	11.35	9.96	6.96	15.51
Total Current Assets	113.92	103.43	110.51	75.40	55.97	42.20
Less : Current Liabilities and Provisions
Current Liabilities	48.75	38.82	47.34	28.10	31.91	19.13
Provisions	8.96	6.43	7.11	6.79	2.58	7.25
Total Current Liabilities & Provisions	57.71	45.24	54.45	34.89	34.49	26.38
Net Current Assets	56.21	58.19	56.06	40.50	21.48	15.82
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.47	1.47	1.68	1.45	1.46	1.43
Deferred Tax Liability	4.48	3.88	4.09	4.09	3.56	2.72
Net Deferred Tax	-3.01	-2.41	-2.41	-2.64	-2.10	-1.29
Other Assets	2.64	4.30	4.26	4.97	5.24	3.60
Total Assets	127.09	117.26	106.83	92.72	77.28	73.50
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	280.77	227.30	203.71	166.65	126.84	113.39
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	280.77	227.30	203.71	166.65	126.84	113.39
Other Income	2.89	3.33	5.31	3.54	5.27	2.44
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	283.66	230.63	209.02	170.19	132.11	115.83
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	1.70	1.41	1.19	0.55	0.53	1.58
Employee Cost	132.88	108.31	91.39	73.46	62.45	49.16
Other Manufacturing Expenses	5.68	4.96	3.87	3.70	2.87	3.33
Selling & Administrative Expenses	127.40	102.36	96.60	69.04	56.06	46.96
Miscellaneous Expenses	0.68	0.43	0.50	0.20	0.23	0.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	268.34	217.48	193.55	146.95	122.15	101.24
Operating Profit	15.32	13.14	15.46	23.25	9.97	14.59
Interest	0.05	0.04	0.05	0.04	0.06	0.09
Gross Profit	15.27	13.10	15.41	23.21	9.91	14.50
Depreciation	1.84	2.31	2.60	2.95	2.98	3.43
Profit Before Tax	13.43	10.79	12.81	20.26	6.93	11.07
Tax	3.44	3.26	4.08	4.76	3.21	2.17
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.61	0.00	-0.22	0.53	0.85	-0.56
Reported Net Profit	9.39	7.53	8.95	14.97	2.88	9.46
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	9.39	7.53	8.95	14.97	2.88	9.46
Adjustment below Net Profit	-2.63	0.35	4.46	-4.81	-1.24	-1.14
P & L Balance brought forward	53.57	45.69	32.29	22.13	20.49	12.16
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	60.33	53.57	45.69	32.29	22.13	20.49
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	2.58	2.07	2.46	4.11	0.79	2.60
Earnings Per Share(Adj)-Unit Curr	2.58	2.07	2.46	4.11	0.79	2.60
Book Value-Unit Curr	30.22	28.36	26.20	22.52	19.73	19.27
Book Value(Adj)-Unit Curr	30.22	28.36	26.20	22.52	19.73	19.27

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	78.35	76.88	68.91
Other Operating Income	0.00	0.00	0.00
Other Income	0.49	0.11	1.51
Total Income	78.84	77.00	70.42
Total Expenditure	76.98	72.56	67.10
PBIDT	1.85	4.44	3.33
Interest	0.00	0.00	0.00
PBDT	1.85	4.44	3.33
Depreciation	0.46	0.46	0.46
Tax	0.76	-0.01	0.86
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.15	-0.13	0.41
Reported Profit After Tax	0.49	4.11	1.60
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.49	4.11	1.60
EPS (Unit Curr.)	0.13	1.13	0.44
EPS (Adj) (Unit Curr.)	0.13	1.13	0.44
Calculated EPS (Unit Curr.)	0.13	1.13	0.44
Calculated EPS (Adj) (Unit Curr.)	0.13	1.13	0.44
Calculated EPS (Ann.) (Unit Curr.)	0.53	4.52	1.75
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.53	4.52	1.75
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	36.40	36.40	36.40
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(%)	2.36	5.78	4.83
PBDTM(%)	2.36	5.78	4.83
PATM(%)	0.63	5.35	2.32

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
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	1.98	2.02	1.94	1.74	1.51
Fixed Assets	4.11	3.36	3.05	2.50	1.91
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	4.99	5.44	5.99	5.51	5.30
Interest Cover Ratio	269.60	270.75	257.20	507.50	116.50
PBIDTM (%)	5.46	5.78	7.59	13.95	7.86
PBITM (%)	4.80	4.76	6.31	12.18	5.51
PBDTM (%)	5.44	5.76	7.56	13.93	7.81
CPM (%)	4.00	4.33	5.67	10.75	4.62
APATM (%)	3.34	3.31	4.39	8.98	2.27
ROCE (%)	11.03	9.67	12.89	23.88	9.27
RONW (%)	8.81	7.58	10.09	19.47	4.06

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2022	0.44	0.44	0.44	0.11	0.11	0.11	1.60
Apr 2022	0.42	0.40	0.42	0.10	0.10	0.10	1.53
Mar 2022	0.39	0.38	0.39	0.09	0.09	0.09	1.42
Jan 2022	0.37	0.31	0.37	0.47	0.39	0.47	1.35

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 47102.64
-255.05 -0.54%

S&P 500 6792.56
-80.41 -1.17%

HANG SENG 25935.42
-16.99 -0.07%

NIKKEI 225 50042.66
-1454.54 -2.82%

FTSE 100 9700.69
-0.68 -0.01%

NIFTY 25597.65
-165.70 -0.64%

× Ask Your Question