IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	684.70 May 09,2025 13:47:00	685.00 May 09,2025 13:44:56
Today's Change( )	-4.55 (-0.66%)	-4.00 (-0.58%)
Open( )	679.95	675.00
Prev Close( )	689.25	689.00
Volume	107,137.00	1,918,754.00
Today's Range( )	686.55 - 672.30	686.60 - 671.60
52-Week Range( )	755.00 - 479.00	755.40 - 478.35
Buy (Size)	684.70(×115)	685.00(×180)
Sell (Size)	685.30(×94)	685.25(×102)

Company Background


Incorporation Year	1996
Registered Office	19-A Dhuleshwar Garden,Ajmer Road, Jaipur, Rajasthan-302001
Telephone	91-141-4110060
Fax	91-141-4110090
Chairman	Harun Rasid Khan
Managing Director	Sanjay Agarwal
Company Secretary	MANMOHAN PARNAMI
Auditor	Deloitte Haskins & Sells/G M Kapadia & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd C-13 Pannalal Silk,Mills Cmpd LBS Marg,Bhandup West,Mumbai - 400 078 C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Whole-time Director	UTTAM TIBREWAL
Independent Director	Kamlesh S Vikamsey
Managing Director & CEO	Sanjay Agarwal
Independent Director	Pushpinder Singh
Chairman & Independent Directo	Harun Rasid Khan
Non Executive Director	DIVYA SEHGAL
Independent Director	V G Kannan Malini Thadani Sriram Mankal Shankar Kavita Venugopal
Company Sec. & Compli. Officer	MANMOHAN PARNAMI

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Capital	669.16	666.75	314.90	312.21	304.12	292.36
Reserves Total	11827.64	10266.57	7157.78	5859.89	4020.56	2652.59
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	175.00
Equity Application Money	62.73	44.03	41.33	103.12	52.12	42.94
Deposits	87182.12	69364.99	52584.62	35979.31	26163.93	19422.44
Borrowings	5479.37	6298.65	5990.78	7029.70	10335.32	8613.36
Other Liabilities & Provisions	4204.65	3575.14	2988.39	2307.08	1267.01	1462.16
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	109425.67	90216.13	69077.80	51591.31	42143.06	32660.85
APPLICATION OF FUNDS :
Cash & Balances with RBI	4638.01	8916.09	5753.40	1569.35	1049.64	811.14
Balances with Banks & money at Call	1738.32	509.08	175.11	3211.99	2320.04	929.05
Investments	27133.37	20072.01	15306.50	10815.41	10668.22	7161.67
Advances	73162.65	58421.54	46095.26	34608.91	26992.42	22818.73
Fixed Assets	851.59	740.14	622.57	482.37	448.00	447.03
Other Assets	1901.72	1557.25	1124.95	903.27	664.76	493.22
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Others	0.00	0.00	0.00	0.00	0.00	0.00
Total Assets	109425.66	90216.11	69077.79	51591.30	42143.08	32660.84
Contingent Liabilities	4533.48	3356.80	1993.68	1116.76	1300.04	487.45
Bills for collection	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	38.05

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Interest Earned	10554.71	8205.41	5921.73	4950.05	4285.88	2949.13
Other Income	1745.89	1034.46	993.69	1420.93	706.09	461.91
Total Income	12300.60	9239.87	6915.42	6370.98	4991.97	3411.04
II. Expenditure
Interest expended	5397.63	3780.13	2687.61	2584.61	2376.94	1606.53
Payments to/Provisions for Employees	2103.68	1793.03	1378.92	980.17	759.62	601.11
Operating Expenses & Administrative Expenses	1194.56	897.01	573.00	354.24	332.93	266.94
Depreciation	225.44	185.42	140.17	104.37	88.62	61.75
Other Expenses, Provisions & Contingencies	1379.86	719.64	681.65	889.09	519.89	294.58
Provision for Tax	487.97	387.37	365.82	347.72	268.92	195.56
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-23.26	49.35	-41.58	-59.90	-29.73	2.76
Total Expenditure	10765.88	7811.95	5785.60	5200.30	4317.19	3029.23
III. Profit & Loss
Reported Net Profit	1534.72	1427.93	1129.83	1170.68	674.78	381.81
Extraordinary Items	-1.06	-0.51	-0.48	-0.71	-0.78	-0.95
Adjusted Net Profit	1535.78	1428.44	1130.31	1171.39	675.56	382.76
Prior Year Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Profit brought forward	4287.14	3382.42	2691.10	1887.32	1572.03	1365.84
IV. Appropriations
Transfer to Statutory Reserve	383.68	356.98	282.46	292.67	168.70	95.45
Transfer to Other Reserves	198.59	134.72	156.06	74.23	164.36	62.68
Trans. to Government /Proposed Dividend	66.70	31.51	0.00	0.00	26.44	17.48
Balance carried forward to Balance Sheet	5172.88	4287.14	3382.42	2691.10	1887.32	1572.03
Equity Dividend %	10.00	10.00	10.00	0.00	0.00	7.50
Dividend Per Share(Rs)	1.00	1.00	1.00	0.00	0.00	0.75
Earnings Per Share-Unit Curr	22.93	21.42	35.88	37.50	22.19	13.06
Earnings Per Share(Adj)-Unit Curr	22.93	21.42	17.94	18.75	11.10	6.53
Book Value-Unit Curr	186.75	163.98	237.30	197.69	142.20	100.73
Book Value(Adj)-Unit Curr	186.75	163.98	118.65	98.85	71.10	50.37

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	0.00	0.00	0.00
Other Operating Income	0.00	0.00	0.00
Other Income	760.67	618.41	637.96
Total Income	5031.27	4731.89	4548.58
Total Expenditure	2197.44	1937.89	1853.55
PBIDT	2833.82	2794.00	2695.03
Interest	2176.68	2090.77	1936.25
PBDT	657.15	703.23	758.78
Depreciation	0.00	0.00	0.00
Tax	153.45	174.78	187.57
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	503.70	528.45	571.21
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	503.70	528.45	571.21
EPS (Unit Curr.)	6.77	7.10	7.68
EPS (Adj) (Unit Curr.)	6.77	7.10	7.68
Calculated EPS (Unit Curr.)	6.77	7.10	7.68
Calculated EPS (Adj) (Unit Curr.)	6.77	7.10	7.68
Calculated EPS (Ann.) (Unit Curr.)	27.06	28.40	30.73
Calculated EPS (Adj) (Ann.) (Unit Curr.)	27.06	28.40	30.73
Book Value (Unit Curr.)	231.00	223.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	744.53	744.23	743.54
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(%)	66.36	67.92	68.92
PBDTM(%)	15.39	17.10	19.40
PATM(%)	11.79	12.85	14.61

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Credit-Deposit(%)	84.05	85.70	91.13	99.13	109.27
Investment / Deposit (%)	30.15	29.01	29.49	34.57	39.11
Cash / Deposit (%)	8.66	12.03	8.27	4.21	4.08
Interest Expended / Interest Earned (%)	51.14	46.07	45.39	52.21	55.46
Other Income / Total Income (%)	14.19	11.20	14.37	22.30	14.14
Operating Expenses / Total Income (%)	36.30	37.23	34.89	25.83	28.31
Interest Income / Total Funds (%)	10.57	10.30	9.81	10.56	11.46
Interest Expended / Total Funds (%)	5.41	4.75	4.45	5.51	6.36
Net Interest Income / Total Funds (%)	5.17	5.56	5.36	5.05	5.10
Non Interest Income / Total Funds (%)	1.75	1.30	1.65	3.03	1.89
Operating Expenses / Total Funds (%)	4.47	4.32	4.00	3.51	3.78
Profit before Provisions / Total Funds (%)	2.44	2.54	3.01	4.54	3.20
Net Profit / Total funds (%)	1.54	1.79	1.87	2.50	1.80
RONW (%)	13.04	15.44	16.39	21.98	17.90

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	712.30	498.05	678.30	34.83	22.19	32.88	50,501.51
Mar 2025	580.20	479.00	534.15	28.48	22.04	25.90	39,769.10
Feb 2025	616.65	492.80	565.75	30.75	22.41	27.42	42,115.73
Jan 2025	611.05	544.00	601.35	29.98	25.42	29.15	44,763.89
Share Prices Of 2024
Dec 2024	603.65	534.00	558.10	29.66	25.74	27.05	41,535.64
Nov 2024	627.75	557.40	583.15	30.53	26.81	28.26	43,394.16
Oct 2024	748.00	599.70	612.45	36.95	28.82	29.66	45,551.70
Sep 2024	755.00	671.05	740.10	36.67	31.68	35.83	55,029.19
Aug 2024	694.60	600.35	688.85	33.90	28.92	33.35	51,210.72
Jul 2024	682.05	622.55	645.75	33.77	28.83	31.25	47,996.68
Jun 2024	700.35	606.00	671.75	34.27	28.23	32.51	49,921.72
May 2024	655.45	600.60	652.40	32.77	28.89	31.56	48,469.26
Apr 2024	648.00	568.20	633.40	31.78	26.49	30.63	47,044.66
Mar 2024	590.60	554.00	565.55	26.41	23.89	24.64	37,844.48
Feb 2024	645.25	564.95	570.10	30.98	26.23	26.71	38,147.79
Jan 2024	813.00	613.60	636.70	38.60	28.19	29.81	42,580.87
Share Prices Of 2023
Dec 2023	798.85	729.45	787.00	37.87	33.92	36.85	52,632.55
Nov 2023	754.25	656.60	740.50	35.96	30.25	34.66	49,510.47
Oct 2023	722.90	630.90	669.35	34.26	27.95	31.31	44,727.88
Sep 2023	763.25	707.00	713.40	36.72	32.25	33.37	47,671.43

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 41380.81
245.84 0.60%

S&P 500 5684.33
32.05 0.57%

HANG SENG 22775.93
84.05 0.37%

NIKKEI 225 37492.25
563.62 1.53%

FTSE 100 8531.61
-27.72 -0.32%

NIFTY 23979.45
-294.35 -1.21%

× Ask Your Question