IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	41.44 Oct 24,2025 EOD	41.16 Oct 24,2025 EOD
Today's Change( )	-0.11 (-0.26%)	-0.21 (-0.51%)
Open( )	41.89	41.37
Prev Close( )	41.55	41.37
Volume	2,471.00	14,722.00
Today's Range( )	41.89 - 41.11	42.00 - 40.91
52-Week Range( )	72.31 - 36.00	72.70 - 35.32
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1986
Registered Office	Janpriya Crest,113 Pantheon Road Egmore, Chennai, Tamil Nadu-600008
Telephone	91-44-49060606
Fax	91-44-28195527
Chairman	Pejavar Murari
Managing Director	Reji Abraham
Company Secretary	S N Balaji
Auditor	Ford Rhodes Parks & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSE,SingaporeBSE,MSEI ,NSE,Singapore
Registrar	Cameo Corporate Services Ltd Subramanian Building,V Floor,1 Club House Road,Chennai - 600 002

Board of Directors


Chairman & Independent Director	Pejavar Murari
Managing Director	Reji Abraham
Independent Non Exe. Director	K Bharathan Ashok Kumar Rout
Non Executive Director	Deepa Reji Abraham
Independent Non Exe. Director	Subhashini Chandran
Vice Chairman	P Venkateswaran
Deputy Managing Director & CFO	C P Gopalkrishnan
Company Sec. & Compli. Officer	S N Balaji
Independent Director	Pallippakkam Sivaraman Somasekharan Krishnamurthy Vijayan

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	11.67	11.67	11.67	11.67	11.67	11.67
Reserves Total	-1006.03	-1175.31	-892.29	-776.54	-671.16	-439.12
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	-994.36	-1163.64	-880.62	-764.87	-659.49	-427.45
Secured Loans	386.64	377.95	373.53	459.49	461.53	519.94
Unsecured Loans	295.65	299.48	300.19	300.19	300.19	300.19
Total Debt	682.29	677.43	673.72	759.68	761.72	820.13
Other Liabilities	0.00	0.00	0.00	0.00	1.00	0.56
Total Liabilities	-312.07	-486.21	-206.90	-5.19	103.23	393.24
APPLICATION OF FUNDS :
Gross Block	1093.61	1093.62	1093.61	1109.12	1108.53	2318.48
Less : Accumulated Depreciation	1082.14	1057.80	1019.67	981.81	935.59	1964.15
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	11.47	35.82	73.94	127.31	172.94	354.33
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	12.81	12.81	12.81	12.86	12.86	12.86
Current Assets, Loans & Advances
Inventories	38.34	43.98	42.83	72.91	88.99	93.57
Sundry Debtors	147.78	84.52	288.59	311.03	333.34	510.99
Cash and Bank Balance	11.82	1.80	1.55	2.84	3.61	9.72
Loans and Advances	77.94	76.70	81.89	78.97	155.42	121.50
Total Current Assets	275.88	207.01	414.85	465.74	581.36	735.78
Less : Current Liabilities and Provisions
Current Liabilities	827.64	929.94	889.98	854.12	853.17	800.42
Provisions	0.12	0.22	0.91	0.03	0.46	0.15
Total Current Liabilities & Provisions	827.76	930.16	890.89	854.15	853.63	800.56
Net Current Assets	-551.88	-723.16	-476.03	-388.41	-272.27	-64.79
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	40.39	42.67	46.44	57.94	63.32	40.59
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	40.39	42.67	46.44	57.94	63.32	40.59
Other Assets	175.14	145.64	135.93	185.12	126.39	50.26
Total Assets	-312.07	-486.22	-206.90	-5.19	103.24	393.24
Contingent Liabilities	1259.41	1259.38	1666.60	1188.73	1519.91	2237.47

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	124.55	90.20	75.99	81.35	155.93	240.54
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	124.55	90.20	75.99	81.35	155.93	240.54
Other Income	185.00	10.22	108.21	24.07	66.37	9.87
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	309.55	100.42	184.20	105.42	222.30	250.41
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.44	0.48	2.47	2.52	7.05	21.36
Employee Cost	10.30	9.48	9.17	10.69	29.34	40.56
Other Manufacturing Expenses	0.59	1.70	1.74	1.73	10.78	16.25
Selling & Administrative Expenses	15.56	16.14	37.21	21.74	39.32	60.83
Miscellaneous Expenses	23.37	249.33	129.80	49.25	247.55	4733.65
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	50.25	277.13	180.39	85.93	334.04	4872.65
Operating Profit	259.30	-176.71	3.81	19.50	-111.73	-4622.24
Interest	64.65	63.94	69.15	79.33	81.51	95.85
Gross Profit	194.65	-240.65	-65.34	-59.83	-193.24	-4718.09
Depreciation	24.54	38.56	38.16	40.53	60.79	160.72
Profit Before Tax	170.11	-279.21	-103.50	-100.36	-254.03	-4878.81
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.29	3.76	11.50	5.38	-22.73	-421.42
Reported Net Profit	167.82	-282.98	-114.99	-105.74	-231.30	-4457.39
Extraordinary Items	0.05	0.10	93.37	10.09	33.28	-0.57
Adjusted Net Profit	167.77	-283.08	-208.36	-115.83	-264.58	-4456.82
Adjustment below Net Profit	1.46	-0.04	-0.76	0.36	-0.74	0.44
P & L Balance brought forward	-3386.11	-3103.09	-2987.34	-2881.96	-2649.92	1807.03
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	-3216.83	-3386.11	-3103.09	-2987.34	-2881.96	-2649.92
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	28.75	-48.48	-19.70	-18.12	-39.63	-763.71
Earnings Per Share(Adj)-Unit Curr	28.75	-48.48	-19.70	-18.12	-39.63	-763.71
Book Value-Unit Curr	-170.37	-199.37	-150.88	-131.05	-112.99	-73.24
Book Value(Adj)-Unit Curr	-170.37	-199.37	-150.88	-131.05	-112.99	-73.24

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	24.85	25.25	33.50
Other Operating Income	0.00	0.00	0.00
Other Income	3.32	3.73	3.51
Total Income	28.17	28.99	37.01
Total Expenditure	6.27	8.19	19.58
PBIDT	21.91	20.79	17.42
Interest	16.17	16.24	16.24
PBDT	5.73	4.56	1.18
Depreciation	0.14	1.54	3.68
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.58	1.50	1.00
Reported Profit After Tax	4.02	1.52	-3.49
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	4.02	1.52	-3.49
EPS (Unit Curr.)	0.69	0.26	-0.59
EPS (Adj) (Unit Curr.)	0.69	0.26	-0.59
Calculated EPS (Unit Curr.)	0.69	0.26	-0.60
Calculated EPS (Adj) (Unit Curr.)	0.69	0.26	-0.60
Calculated EPS (Ann.) (Unit Curr.)	2.75	1.04	-2.39
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.75	1.04	-2.39
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.67	11.67	11.67
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	88.17	82.34	52.00
PBDTM(%)	23.06	18.06	3.52
PATM(%)	16.18	6.02	-10.42

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	0.18	0.22	0.31	0.36	0.44
Fixed Assets	0.11	0.08	0.07	0.07	0.09
Inventory	3.03	2.08	1.31	1.00	1.71
Debtors	1.07	0.48	0.25	0.25	0.37
Interest Cover Ratio	3.63	-3.37	-1.81	-0.39	-2.52
PBIDTM (%)	208.19	-195.91	-114.77	11.62	-93.00
PBITM (%)	188.49	-238.66	-164.98	-38.21	-131.98
PBDTM (%)	156.28	-266.80	-205.76	-85.90	-145.27
CPM (%)	154.44	-270.98	-223.98	-92.56	-130.69
APATM (%)	134.74	-313.73	-274.19	-142.38	-169.68
ROCE (%)	19.41	0.00	0.00	0.00	0.00
RONW (%)	31.70	0.00	0.00	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	47.57	41.15	42.20	1.73	1.38	1.47	246.30
Aug 2025	53.24	42.00	46.90	1.99	1.45	1.63	273.73
Jul 2025	59.50	43.75	45.14	2.18	1.48	1.57	263.46
Jun 2025	61.28	45.50	56.03	2.19	1.54	1.95	327.02
May 2025	50.50	36.35	47.10	1.88	1.26	1.64	274.90
Apr 2025	41.76	36.07	38.12	1.53	1.19	1.33	222.49
Mar 2025	42.42	36.00	36.81	1.50	1.23	1.28	214.84
Feb 2025	45.51	37.05	40.80	0.00	0.00	0.00	238.13
Jan 2025	67.00	41.52	43.68	0.00	0.00	0.00	254.94
Share Prices Of 2024
Dec 2024	72.31	61.56	63.19	0.00	0.00	0.00	368.81
Nov 2024	69.49	58.90	64.61	0.00	0.00	0.00	377.10
Oct 2024	76.09	62.00	65.67	0.00	0.00	0.00	383.29
Sep 2024	85.11	70.15	75.34	0.00	0.00	0.00	439.72
Aug 2024	91.68	64.10	81.98	0.00	0.00	0.00	478.48
Jul 2024	69.12	60.06	66.74	0.00	0.00	0.00	389.53
Jun 2024	74.02	56.06	65.54	0.00	0.00	0.00	382.53
May 2024	69.30	60.00	60.27	0.00	0.00	0.00	351.77
Apr 2024	72.95	50.85	67.00	0.00	0.00	0.00	391.05
Mar 2024	73.00	48.51	49.89	0.00	0.00	0.00	291.18
Feb 2024	93.50	67.09	69.35	0.00	0.00	0.00	404.76

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 46757.34
145.93 0.31%

S&P 500 6759.46
39.06 0.58%

HANG SENG 26160.16
192.17 0.74%

NIKKEI 225 49325.08
683.47 1.41%

FTSE 100 9578.57
63.57 0.67%

NIFTY 25795.15
-96.25 -0.37%

× Ask Your Question