IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,151.30 May 09,2025 EOD	1,150.70 May 09,2025 EOD
Today's Change( )	-24.85 (-2.11%)	-25.80 (-2.19%)
Open( )	1,140.75	1,153.00
Prev Close( )	1,176.15	1,176.50
Volume	6,893.00	189,538.00
Today's Range( )	1,171.70 - 1,140.75	1,173.60 - 1,146.10
52-Week Range( )	1,647.00 - 917.10	1,649.00 - 917.45
Buy (Size)	N.A	1,150.70(×118)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1995
Registered Office	Dhudhola Link Road,Dhudhola, Palwal, Haryana-121102
Telephone	91-1275-280111
Fax	91-1275-280133
Chairman	Vijay Agarwal
Managing Director	Vijay Agarwal
Company Secretary	Anil Kumar
Auditor	BSR & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Chairman & Managing Director	Vijay Agarwal
Whole-time Director	Mona Agarwal Sorab Agarwal Surbhi Garg
Independent Director	Avinash P Gandhi Divya Singal Shriniwas Vashisht Jagan Nath Chamber
Company Sec. & Compli. Officer	Anil Kumar

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	23.82	23.82	23.82	22.70	22.70	23.46
Reserves Total	1201.44	885.35	731.27	500.77	419.85	413.72
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	-5.47	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	1219.79	909.17	755.09	523.47	442.55	437.18
Secured Loans	3.88	6.20	7.60	54.22	81.98	47.20
Unsecured Loans	0.37	0.75	22.67	0.36	0.43	6.04
Total Debt	4.25	6.95	30.27	54.58	82.41	53.24
Other Liabilities	3.15	2.62	2.27	1.85	3.90	2.60
Total Liabilities	1227.19	918.74	787.63	579.90	528.86	493.02
APPLICATION OF FUNDS :
Gross Block	734.44	633.95	583.57	554.89	529.57	450.86
Less : Accumulated Depreciation	160.17	151.95	141.03	133.94	124.74	116.46
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	574.27	482.00	442.54	420.95	404.83	334.40
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	43.64	24.41	24.29	12.55	18.21	7.14
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	603.44	358.03	186.19	37.94	34.44	50.52
Current Assets, Loans & Advances
Inventories	551.49	417.42	332.47	265.69	270.26	212.46
Sundry Debtors	165.69	169.09	189.73	224.59	147.26	143.98
Cash and Bank Balance	94.84	32.41	14.02	36.44	9.25	11.41
Loans and Advances	74.75	62.36	66.82	38.26	52.39	51.33
Total Current Assets	886.77	681.28	603.03	564.98	479.16	419.19
Less : Current Liabilities and Provisions
Current Liabilities	907.77	650.19	472.58	453.67	405.76	374.30
Provisions	10.80	2.48	5.50	3.26	2.40	1.53
Total Current Liabilities & Provisions	918.57	652.67	478.08	456.93	408.16	375.83
Net Current Assets	-31.79	28.61	124.95	108.05	71.00	43.36
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	19.71	10.25	4.84	2.73	1.27	1.26
Deferred Tax Liability	29.33	24.15	18.49	18.79	15.46	16.86
Net Deferred Tax	-9.62	-13.90	-13.65	-16.06	-14.19	-15.60
Other Assets	47.27	39.60	23.32	16.46	14.57	73.22
Total Assets	1227.21	918.75	787.64	579.89	528.85	493.04
Contingent Liabilities	40.91	38.99	44.54	137.91	130.48	109.61

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	2911.54	2157.99	1630.34	1227.01	1156.20	1342.49
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2911.54	2157.99	1630.34	1227.01	1156.20	1342.49
Other Income	76.19	22.24	10.79	15.31	4.03	9.71
Stock Adjustments	49.72	43.87	21.27	27.21	31.50	47.01
Total Income	3037.45	2224.10	1662.40	1269.53	1191.73	1399.21
EXPENDITURE :
Raw Materials	2073.31	1578.36	1192.96	883.16	825.99	1026.70
Power & Fuel Cost	10.25	7.61	6.08	4.62	5.16	6.60
Employee Cost	118.88	98.43	84.45	72.09	85.62	75.03
Other Manufacturing Expenses	134.75	95.14	72.97	54.35	56.81	58.44
Selling & Administrative Expenses	174.59	148.05	122.36	90.01	95.39	98.68
Miscellaneous Expenses	46.41	49.45	20.46	30.64	26.88	26.12
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2558.19	1977.04	1499.28	1134.87	1095.85	1291.58
Operating Profit	479.26	247.06	163.11	134.65	95.87	107.62
Interest	23.14	10.24	9.49	12.23	14.66	11.52
Gross Profit	456.12	236.82	153.62	122.42	81.21	96.10
Depreciation	22.89	17.66	15.28	13.94	13.01	11.75
Profit Before Tax	433.23	219.16	138.34	108.48	68.20	84.35
Tax	109.73	57.74	34.71	26.70	16.93	26.43
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-4.14	0.22	-2.28	1.62	-1.37	1.75
Reported Net Profit	327.64	161.20	105.91	80.16	52.64	56.16
Extraordinary Items	-0.37	0.87	0.25	3.98	0.80	0.28
Adjusted Net Profit	328.01	160.33	105.66	76.18	51.84	55.88
Adjustment below Net Profit	-0.38	0.03	-0.35	0.00	0.00	-11.74
P & L Balance brought forward	571.74	417.66	317.77	236.97	204.94	178.63
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	11.91	7.15	5.67	0.00	20.62	18.12
P & L Balance carried down	887.10	571.74	417.66	317.13	236.97	204.94
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 %	100.00	50.00	30.00	25.00	25.00	25.00
Dividend Per Share(Rs)	2.00	1.00	0.60	0.50	0.50	0.50
Earnings Per Share-Unit Curr	27.51	13.54	8.89	7.06	4.64	4.79
Earnings Per Share(Adj)-Unit Curr	27.51	13.54	8.89	7.06	4.64	4.79
Book Value-Unit Curr	102.89	76.35	63.41	46.13	39.00	37.26
Book Value(Adj)-Unit Curr	102.89	76.35	63.41	46.13	39.00	37.26

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	873.10	754.34	733.63
Other Operating Income	0.00	0.00	0.00
Other Income	29.84	34.14	27.36
Total Income	902.94	788.48	760.99
Total Expenditure	742.56	646.29	635.49
PBIDT	160.38	142.19	125.50
Interest	8.37	9.03	7.33
PBDT	152.01	133.16	118.17
Depreciation	7.08	6.90	6.75
Tax	34.85	30.52	25.81
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.93	1.37	1.90
Reported Profit After Tax	107.15	94.37	83.71
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	107.15	94.37	83.71
EPS (Unit Curr.)	9.01	7.93	7.03
EPS (Adj) (Unit Curr.)	9.01	7.93	7.03
Calculated EPS (Unit Curr.)	9.00	7.92	7.03
Calculated EPS (Adj) (Unit Curr.)	9.00	7.92	7.03
Calculated EPS (Ann.) (Unit Curr.)	35.99	31.69	28.11
Calculated EPS (Adj) (Ann.) (Unit Curr.)	35.99	31.69	28.11
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	23.82	23.82	23.82
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(%)	18.37	18.85	17.11
PBDTM(%)	17.41	17.65	16.11
PATM(%)	12.27	12.51	11.41

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.01	0.02	0.07	0.14	0.15
Long Term Debt-Equity Ratio	0.00	0.00	0.02	0.06	0.10
Current Ratio	0.98	1.07	1.14	1.07	1.04
Fixed Assets	4.26	3.54	2.86	2.26	2.36
Inventory	6.01	5.76	5.45	4.58	4.79
Debtors	17.39	12.03	7.87	6.60	7.94
Interest Cover Ratio	19.72	22.40	15.58	9.87	5.65
PBIDTM (%)	16.46	11.45	10.00	10.97	8.29
PBITM (%)	15.67	10.63	9.07	9.84	7.17
PBDTM (%)	15.67	10.97	9.42	9.98	7.02
CPM (%)	12.04	8.29	7.43	7.67	5.68
APATM (%)	11.25	7.47	6.50	6.53	4.55
ROCE (%)	42.53	26.89	21.62	21.77	16.22
RONW (%)	30.78	19.37	16.57	16.60	11.97

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	1,301.00	1,076.00	1,167.95	47.33	35.44	42.40	13,908.32
Mar 2025	1,306.90	917.10	1,257.65	49.88	29.76	45.66	14,976.50
Feb 2025	1,318.55	1,043.00	1,050.65	50.71	37.59	38.14	12,511.48
Jan 2025	1,599.55	1,164.15	1,279.35	59.80	39.42	46.45	15,234.91
Share Prices Of 2024
Dec 2024	1,540.00	1,270.30	1,505.95	57.75	43.25	54.67	17,933.33
Nov 2024	1,408.60	1,186.00	1,306.80	52.67	42.44	47.44	15,561.79
Oct 2024	1,437.00	1,116.00	1,344.20	54.05	38.20	48.80	16,007.16
Sep 2024	1,464.60	1,225.00	1,387.40	53.92	44.09	50.37	16,521.60
Aug 2024	1,392.95	1,228.20	1,289.70	51.77	44.40	46.82	15,358.16
Jul 2024	1,601.00	1,335.30	1,393.35	60.91	46.75	50.59	16,592.46
Jun 2024	1,560.20	1,179.05	1,488.30	58.16	39.72	54.03	17,723.15
May 2024	1,647.00	1,283.15	1,429.20	64.57	44.45	51.89	17,019.37
Apr 2024	1,693.05	1,362.05	1,519.20	65.36	48.18	55.15	18,091.12
Mar 2024	1,499.00	1,043.70	1,426.05	54.68	36.55	51.77	16,981.86
Feb 2024	1,294.45	945.80	1,265.25	98.36	69.83	93.97	15,067.00
Jan 2024	994.00	828.30	978.30	75.01	60.31	72.66	11,649.91
Share Prices Of 2023
Dec 2023	880.85	781.15	828.25	67.79	53.00	61.52	9,863.07
Nov 2023	895.35	797.25	840.75	69.86	58.53	62.45	10,011.92
Oct 2023	840.00	658.50	834.40	62.81	45.09	61.97	9,936.30
Sep 2023	772.00	643.50	688.90	58.28	45.12	51.17	8,203.64

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 22867.75
91.82 0.40%

NIKKEI 225 37492.25
563.62 1.53%

FTSE 100 8554.80
23.19 0.27%

NIFTY 24008.00
-265.80 -1.10%

× Ask Your Question