IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	826.40 May 09,2025 EOD	827.10 May 09,2025 EOD
Today's Change( )	-11.35 (-1.35%)	-11.90 (-1.42%)
Open( )	802.20	811.00
Prev Close( )	837.75	839.00
Volume	156,604.00	2,639,860.00
Today's Range( )	835.00 - 802.20	834.60 - 806.10
52-Week Range( )	1,347.90 - 588.25	1,348.00 - 588.00
Buy (Size)	N.A	827.10(×1294)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2013
Registered Office	Adani House Navrangpura,Nr Mithakhali Six Roads, Ahmedabad, Gujarat-380009
Telephone	91-79-25555555/26565555
Fax	91-79-26565500/25555500
Chairman	Gautam S Adani
Managing Director	Anil Sardana
Company Secretary	Jaladhi Shukla
Auditor	Walker Chandiok & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime Pvt Ltd 5th Floor 506 to 508,ABC-I Off C G Road,Navrangpura,Ahmedabad-380009

Board of Directors


Executive Chairman	Gautam S Adani
Executive Director	Rajesh S Adani
Company Sec. & Compli. Officer	Jaladhi Shukla
Independent Director	K Jairaj Meera Shankar Lisa Caroline Maccallum
Managing Director	Anil Sardana

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	1115.49	1115.49	1099.81	1099.81	1099.81	1099.81
Reserves Total	9806.05	9211.16	-254.28	157.10	431.21	650.52
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	3131.28	2829.70	3279.42	3408.03
Total Shareholders Funds	10921.54	10326.65	3976.81	4086.61	4810.44	5158.36
Secured Loans	946.99	761.29	8069.15	7479.87	7855.83	6305.54
Unsecured Loans	4219.13	1840.59	479.72	384.24	0.00	848.74
Service Line & Sec.Dep. from Cust.	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	5166.12	2601.88	8548.87	7864.11	7855.83	7154.28
Other Liabilities	20.69	0.04	0.08	0.34	0.37	137.61
Total Liabilities	16108.35	12928.57	12525.76	11951.06	12666.64	12450.25
APPLICATION OF FUNDS :
Gross Block	9.64	1.21	1.73	1.82	1.82	1.43
Less: Accumulated Depreciation	1.06	0.72	1.05	0.87	0.58	0.28
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	8.58	0.49	0.68	0.95	1.24	1.15
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.25	7.52	0.42	0.00	0.00	0.00
Investments	9029.96	6721.06	6681.17	6203.30	5984.47	6957.60
Current Assets, Loans & Advances
Inventories	9.91	0.00	0.00	0.00	0.00	1.70
Sundry Debtors	60.36	2.25	0.01	0.08	96.68	9.72
Cash and Bank Balance	661.08	816.80	388.72	18.06	1176.01	188.28
Loans and Advances	957.92	563.66	849.70	492.39	1263.99	1248.22
Total Current Assets	1689.27	1382.71	1238.43	510.53	2536.68	1447.92
Less : Current Liabilities and Provisions
Current Liabilities	273.23	37.76	140.58	233.80	267.44	360.54
Provisions	13.66	0.02	0.03	0.06	0.04	0.13
Total Current Liabilities & Provisions	286.89	37.78	140.61	233.86	267.48	360.67
Net Current Assets	1402.38	1344.93	1097.82	276.67	2269.20	1087.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	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	0.00
Net Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Other Assets	5663.18	4854.57	4745.67	5470.14	4411.73	4404.25
Total Assets	16108.35	12928.57	12525.76	11951.06	12666.64	12450.25
Contingent Liabilities	1567.01	427.14	281.04	361.79	352.00	122.62

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Operating Income	1517.35	688.00	739.81	755.23	857.79	832.83
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Operating Income	1517.35	688.00	739.81	755.23	857.79	832.83
Other Income	994.54	614.79	700.86	679.43	795.83	798.58
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	2511.89	1302.79	1440.67	1434.66	1653.62	1631.41
EXPENDITURE :
Power & Fuel Cost	429.08	0.00	0.00	0.00	0.00	0.00
Operating Expenses	1006.22	685.89	734.23	754.51	857.26	828.26
Employee Cost	2.05	1.18	1.57	3.80	3.27	4.45
Selling & Administrative Expenses	31.15	13.60	5.03	5.88	6.95	6.78
Miscellaneous Expenses	35.87	15.60	1.23	1.15	13.11	4.35
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1504.37	716.27	742.06	765.34	880.59	843.84
Operating Profit	1007.52	586.52	698.61	669.32	773.03	787.57
Interest	347.84	416.08	762.96	690.24	767.19	733.45
Gross Profit	659.68	170.44	-64.35	-20.92	5.84	54.12
Depreciation	0.34	0.15	0.26	0.29	0.30	0.12
Profit Before Tax	659.34	170.29	-64.61	-21.21	5.54	54.00
Tax	64.43	0.01	0.00	0.00	0.00	11.60
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	594.91	170.28	-64.61	-21.21	5.54	42.40
Extraordinary Items	0.00	0.00	0.00	0.00	54.74	3.04
Adjusted Net Profit	594.91	170.28	-64.61	-21.21	-49.20	39.36
Adjustment below Net Profit	-0.02	-19.83	-226.22	-231.95	-383.05	-305.88
P & L Balance brought forward	-1176.27	-1326.72	-1035.89	-782.73	-405.22	-141.74
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	-581.38	-1176.27	-1326.72	-1035.89	-782.73	-405.22
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	5.33	1.53	-0.59	-0.19	0.05	0.39
Earnings Per Share(Adj)-Unit Curr	5.33	1.53	-0.59	-0.19	0.05	0.39
Book Value-Unit Curr	97.91	92.58	7.69	11.43	13.92	15.91
Book Value(Adj)-Unit Curr	97.91	92.58	7.69	11.43	13.92	15.91

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	1007.00	348.69	468.17
Other Operating Income	0.00	0.00	0.00
Other Income	333.14	309.51	270.44
Total Income	1340.14	658.20	738.61
Total Expenditure	991.80	357.81	427.10
PBIDT	348.34	300.39	311.51
Interest	141.55	136.48	131.74
PBDT	206.79	163.91	179.77
Depreciation	0.26	0.15	0.10
Tax	8.85	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	197.68	163.76	179.67
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	197.68	163.76	179.67
EPS (Unit Curr.)	1.65	1.38	1.55
EPS (Adj) (Unit Curr.)	1.65	1.38	1.55
Calculated EPS (Unit Curr.)	1.65	1.36	1.50
Calculated EPS (Adj) (Unit Curr.)	1.65	1.36	1.50
Calculated EPS (Ann.) (Unit Curr.)	6.58	5.45	5.98
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.58	5.45	5.98
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	1201.28	1201.28	1201.28
Reserve & Surplus	18497.49	18340.85	18160.78
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(%)	34.59	86.15	66.54
PBDTM(%)	20.54	47.01	38.40
PATM(%)	19.63	46.96	38.38

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.37	0.78	2.04	1.77	1.51
Long Term Debt-Equity Ratio	0.03	0.53	1.78	1.60	1.26
Current Ratio	0.42	0.71	0.71	1.57	1.28
Fixed Assets	279.70	468.03	416.79	414.96	527.87
Inventory	306.23	0.00	0.00	0.00	1009.16
Debtors	48.47	608.85	16440.22	15.61	16.12
Interest Cover Ratio	2.90	1.41	0.92	0.97	0.94
PBIDTM (%)	66.40	85.25	94.43	88.62	83.74
PBITM (%)	66.38	85.23	94.40	88.59	83.70
PBDTM (%)	43.48	24.77	-8.70	-2.77	-5.70
CPM (%)	39.23	24.77	-8.70	-2.77	-5.70
APATM (%)	39.21	24.75	-8.73	-2.81	-5.74
ROCE (%)	6.54	4.40	0.00	0.00	5.46
RONW (%)	5.17	2.20	0.00	0.00	-0.88

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	981.95	778.10	898.50	213.22	149.93	181.43	107,935.25
Mar 2025	894.50	639.35	871.50	185.39	126.22	175.98	104,691.78
Feb 2025	788.00	648.00	651.05	162.34	130.24	131.46	78,209.51
Jan 2025	832.00	682.05	753.10	176.43	136.44	152.07	90,468.60
Share Prices Of 2024
Dec 2024	855.00	762.25	806.40	183.01	152.82	162.83	96,871.43
Nov 2024	1,090.65	588.25	840.55	223.38	105.67	169.73	100,973.81
Oct 2024	1,053.00	891.10	975.70	215.13	170.89	197.02	117,209.15
Sep 2024	1,067.00	967.25	1,009.65	219.05	192.88	203.88	121,287.50
Aug 2024	1,347.90	915.70	1,007.85	267.28	159.25	203.51	121,071.27
Jul 2024	1,169.40	975.00	1,137.60	225.40	174.42	213.31	126,898.45
Jun 2024	1,249.00	832.20	997.95	239.36	136.35	187.12	111,320.59
May 2024	1,154.55	971.90	1,122.80	226.01	179.23	210.53	125,247.52
Apr 2024	1,128.50	1,011.10	1,064.65	217.45	184.37	199.63	118,760.93
Mar 2024	1,095.90	918.10	1,025.80	209.93	150.13	192.34	114,427.24
Feb 2024	1,189.90	1,005.00	1,065.50	788.37	645.71	698.00	118,855.75
Jan 2024	1,250.00	1,029.00	1,067.50	864.59	668.92	699.31	119,078.84
Share Prices Of 2023
Dec 2023	1,246.00	850.00	1,046.00	875.03	552.96	685.23	116,680.53
Nov 2023	954.85	712.30	872.50	681.59	457.28	571.57	97,326.74
Oct 2023	828.10	686.90	769.70	555.19	416.20	504.23	85,859.47
Sep 2023	888.95	793.50	809.00	607.35	499.79	529.97	90,243.36

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