IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,346.70 Apr 22,2025 EOD	1,346.20 Apr 22,2025 EOD
Today's Change( )	2.80 (0.21%)	3.00 (0.22%)
Open( )	1,350.00	1,349.90
Prev Close( )	1,343.90	1,343.20
Volume	1,436.00	17,627.00
Today's Range( )	1,367.00 - 1,341.05	1,368.00 - 1,342.10
52-Week Range( )	1,977.95 - 1,218.15	1,980.00 - 1,218.50
Buy (Size)	N.A	1,346.20(×864)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1986
Registered Office	Accelya Enclave 685/2B&2C 1st,Flr Sharada Arcade Satara Road, Pune, Maharashtra-411037
Telephone	91-20-66083777
Fax	91-20-24231639
Chairman	James Davidson
Managing Director	GURUDAS VASUDEV SHENOY
Company Secretary	Ninad Umranikar
Auditor	Deloitte Haskins & Sells LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Company Sec. & Compli. Officer	Ninad Umranikar
Non Executive Director	Jose Maria Hurtado
Chairman & Independent Directo	James Davidson
Independent Director	Saurav Adhikari
Managing Director	GURUDAS VASUDEV SHENOY
Independent Director	Ravi Menon Meena Jagtiani

Balance Sheet

Particulars (Sources Of Funds)	Jun 2024 ( Cr)	Jun 2023 ( Cr)	Jun 2022 ( Cr)	Jun 2021 ( Cr)	Jun 2020 ( Cr)	Jun 2019 ( Cr)
Share Capital	14.93	14.93	14.93	14.93	14.93	14.93
Reserves Total	248.27	236.72	241.41	214.57	221.02	175.53
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	263.20	251.65	256.34	229.50	235.95	190.46
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	33.45	14.64	24.96	38.85	49.03	0.00
Total Debt	33.45	14.64	24.96	38.85	49.03	0.00
Other Liabilities	14.60	6.70	5.32	4.82	4.81	4.16
Total Liabilities	311.25	272.99	286.62	273.17	289.79	194.62
APPLICATION OF FUNDS :
Gross Block	251.65	225.97	245.74	252.32	246.61	168.22
Less : Accumulated Depreciation	188.59	172.26	174.92	160.43	139.86	125.49
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	63.06	53.71	70.82	91.89	106.75	42.73
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.11	4.00	1.95	8.70	5.69	0.98
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	70.86	103.04	95.64	70.24	57.59	59.78
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	86.30	86.32	76.97	51.14	61.02	74.56
Cash and Bank Balance	65.70	15.58	38.92	28.97	48.25	6.70
Loans and Advances	52.61	50.10	31.87	52.63	48.61	47.74
Total Current Assets	204.61	152.01	147.76	132.74	157.89	129.00
Less : Current Liabilities and Provisions
Current Liabilities	54.20	45.90	40.38	39.77	53.70	49.10
Provisions	9.56	15.69	8.81	6.71	5.62	8.10
Total Current Liabilities & Provisions	63.76	61.60	49.19	46.48	59.31	57.20
Net Current Assets	140.85	90.41	98.58	86.25	98.57	71.80
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.30	10.60	8.92	7.97	8.11	6.29
Deferred Tax Liability	0.25	0.49	0.07	0.13	0.19	1.13
Net Deferred Tax	11.05	10.11	8.85	7.84	7.92	5.16
Other Assets	19.33	11.71	10.78	8.25	13.26	14.17
Total Assets	311.26	272.98	286.62	273.17	289.78	194.62
Contingent Liabilities	6.95	7.04	8.39	8.39	12.62	8.69

Profit and Loss

Particulars(INCOME)	Jun 2024 ( Cr)	Jun 2023 ( Cr)	Jun 2022 ( Cr)	Jun 2021 ( Cr)	Jun 2020 ( Cr)	Jun 2019 ( Cr)
Sales Turnover	453.06	411.60	327.17	251.01	354.98	378.48
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	453.06	411.60	327.17	251.01	354.98	378.48
Other Income	17.84	21.94	16.01	18.76	14.87	16.80
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	470.90	433.54	343.18	269.77	369.85	395.28
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	1.17	1.48	1.49	2.01	3.07	3.29
Employee Cost	157.70	151.24	138.70	123.22	135.09	141.98
Other Manufacturing Expenses	28.96	25.93	20.07	17.42	15.81	14.06
Selling & Administrative Expenses	81.28	58.99	38.19	29.33	50.95	64.07
Miscellaneous Expenses	43.17	5.35	8.47	9.66	16.98	9.93
Less : Pre-operative Expenses Capitalised	7.07	3.71	4.07	8.94	8.56	10.75
Total Expenditure	305.20	239.29	202.85	172.70	213.34	222.58
Operating Profit	165.70	194.25	140.33	97.07	156.51	172.69
Interest	1.85	2.07	3.43	4.47	5.49	0.00
Gross Profit	163.85	192.18	136.90	92.60	151.02	172.69
Depreciation	30.51	33.78	35.41	33.85	32.11	16.68
Profit Before Tax	133.34	158.40	101.49	58.75	118.91	156.01
Tax	40.69	39.88	25.12	13.68	32.85	52.27
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.95	0.01	-1.06	-0.12	-2.58	-0.11
Reported Net Profit	93.60	118.51	77.44	45.19	88.64	103.85
Extraordinary Items	-24.37	8.91	0.12	0.06	0.21	0.00
Adjusted Net Profit	117.97	109.60	77.32	45.13	88.43	103.85
Adjustment below Net Profit	0.05	-3.79	0.15	0.60	-5.83	-14.13
P & L Balance brought forward	180.15	184.84	158.00	164.45	118.96	102.38
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	82.09	119.41	50.75	52.24	37.32	73.14
P & L Balance carried down	191.71	180.15	184.84	158.00	164.45	118.96
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 %	650.00	650.00	620.00	520.00	100.00	320.00
Dividend Per Share(Rs)	65.00	65.00	62.00	52.00	10.00	32.00
Earnings Per Share-Unit Curr	62.70	79.39	51.88	30.28	59.38	69.57
Earnings Per Share(Adj)-Unit Curr	62.70	79.39	51.88	30.28	59.38	69.57
Book Value-Unit Curr	176.33	168.58	171.73	153.75	158.07	127.59
Book Value(Adj)-Unit Curr	176.33	168.58	171.73	153.75	158.07	127.59

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	124.26	119.81	112.24
Other Operating Income	0.00	0.00	0.00
Other Income	2.78	3.32	3.07
Total Income	127.03	123.13	115.31
Total Expenditure	78.22	72.09	68.17
PBIDT	48.81	51.04	47.13
Interest	0.83	0.85	0.89
PBDT	47.98	50.20	46.24
Depreciation	6.48	7.54	7.97
Tax	10.88	11.52	10.14
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.31	-0.65	-0.39
Reported Profit After Tax	30.93	31.79	28.52
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	30.93	31.79	28.52
EPS (Unit Curr.)	20.72	21.30	19.11
EPS (Adj) (Unit Curr.)	20.72	21.30	19.11
Calculated EPS (Unit Curr.)	20.72	21.30	19.11
Calculated EPS (Adj) (Unit Curr.)	20.72	21.30	19.11
Calculated EPS (Ann.) (Unit Curr.)	82.88	85.19	76.43
Calculated EPS (Adj) (Ann.) (Unit Curr.)	82.88	85.19	76.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	500.00	0.00	0.00
Equity	14.93	14.93	14.93
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(%)	39.28	42.60	41.99
PBDTM(%)	38.61	41.90	41.20
PATM(%)	24.89	26.53	25.41

Financial Ratios

Particulars	Jun 2024	Jun 2023	Jun 2022	Jun 2021	Jun 2020
Debt-Equity Ratio	0.09	0.08	0.13	0.19	0.11
Long Term Debt-Equity Ratio	0.06	0.03	0.09	0.15	0.09
Current Ratio	2.60	2.40	2.55	2.45	2.37
Fixed Assets	1.90	1.75	1.31	1.01	1.71
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	5.25	5.04	5.11	4.48	5.24
Interest Cover Ratio	92.03	77.52	30.59	14.14	22.66
PBIDTM (%)	44.31	47.19	42.89	38.67	44.09
PBITM (%)	37.58	38.99	32.07	25.19	35.04
PBDTM (%)	43.90	46.69	41.84	36.89	42.54
CPM (%)	32.77	37.00	34.49	31.49	34.02
APATM (%)	26.04	28.79	23.67	18.00	24.97
ROCE (%)	58.28	57.35	37.48	22.46	51.36
RONW (%)	45.83	46.66	31.88	19.42	41.58

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2025	1,370.00	1,241.20	1,269.85	17.99	15.52	16.07	1,895.41
Feb 2025	1,452.75	1,272.40	1,286.60	18.64	15.92	16.28	1,920.41
Jan 2025	1,581.15	1,432.50	1,444.55	20.21	17.97	18.28	2,156.17
Share Prices Of 2024
Dec 2024	1,621.90	1,450.05	1,469.00	20.93	18.11	18.59	2,192.67
Nov 2024	1,647.95	1,449.00	1,562.25	21.33	18.23	19.77	2,331.86
Oct 2024	1,898.75	1,526.50	1,599.25	24.16	18.81	20.23	2,387.08
Sep 2024	1,893.00	1,728.05	1,869.10	24.26	21.52	23.65	2,789.87
Aug 2024	1,852.00	1,677.00	1,760.00	24.02	21.06	22.27	2,627.02
Jul 2024	1,977.95	1,704.00	1,812.70	25.73	21.32	22.94	2,705.68
Jun 2024	1,829.00	1,463.85	1,729.10	24.13	17.40	21.88	2,580.90
May 2024	1,727.50	1,600.80	1,614.55	24.32	21.62	21.99	2,409.92
Apr 2024	1,929.15	1,669.00	1,685.65	27.03	22.66	22.96	2,516.05
Mar 2024	1,922.75	1,582.60	1,676.10	27.22	21.09	22.83	2,501.79
Feb 2024	2,128.25	1,761.15	1,833.60	29.95	23.86	24.97	2,736.88
Jan 2024	2,005.30	1,395.85	1,823.85	28.23	18.64	24.84	2,722.33
Share Prices Of 2023
Dec 2023	1,470.00	1,308.80	1,416.15	20.61	17.76	19.29	2,113.78
Nov 2023	1,429.05	1,351.95	1,377.80	20.01	18.33	18.76	2,056.54
Oct 2023	1,750.00	1,338.95	1,374.00	24.70	17.54	18.71	2,050.87
Sep 2023	1,640.00	1,453.95	1,631.20	22.46	19.37	22.22	2,434.77
Aug 2023	1,619.00	1,327.05	1,573.70	22.35	17.45	21.43	2,348.95

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 38194.85
-968.38 -2.47%

S&P 500 5180.40
-123.30 -2.32%

HANG SENG 21543.80
148.66 0.69%

NIKKEI 225 34239.97
-39.95 -0.12%

FTSE 100 8275.66
0.06 0.00%

NIFTY 24167.25
41.70 0.17%

× Ask Your Question