IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	9.03 Jun 16,2025 EOD	9.06 Jun 16,2025 EOD
Today's Change( )	0.00 (0.00%)	-0.09 (-0.98%)
Open( )	9.29	9.00
Prev Close( )	9.03	9.15
Volume	13,773.00	168,304.00
Today's Range( )	9.29 - 8.87	9.20 - 8.92
52-Week Range( )	14.96 - 7.29	15.00 - 7.28
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1986
Registered Office	F-1080 RIICO Industrial Area,Phase III, Bhiwadi, Rajasthan-301019
Telephone	91-1493-220763/221333
Fax	91-1493-221329
Chairman	Kailash S Choudhari
Managing Director	NA
Company Secretary	Gaurav Mehta
Auditor	P C Bindal & Co
Face Value	5
Market Lot	1
Listing	BSE,Luxembourg,MSEI ,NSEBSE,Luxembourg,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Chairman & Non Executive Dir.	Kailash S Choudhari
Company Sec. & Compli. Officer	Gaurav Mehta
Independent Director	Anuja Bansal Sanjay Katyal
Vice Chairman	Satyendra Gupta
Independent Director	Harvinder Singh Sunil Puri

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	81.35	81.35	81.35	81.35	81.35	81.35
Reserves Total	27.97	218.73	203.17	185.63	183.21	432.66
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	109.32	300.08	284.52	266.98	264.56	514.01
Secured Loans	65.14	76.44	108.46	147.38	139.16	178.18
Unsecured Loans	2.35	4.03	4.58	6.65	16.82	24.12
Total Debt	67.49	80.47	113.04	154.03	155.98	202.30
Other Liabilities	4.13	6.14	1.89	2.11	13.55	4.23
Total Liabilities	180.94	386.69	399.45	423.12	434.09	720.54
APPLICATION OF FUNDS :
Gross Block	279.14	289.94	395.61	395.50	393.69	386.22
Less : Accumulated Depreciation	167.75	163.77	261.01	246.83	231.78	215.74
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	111.39	126.17	134.60	148.67	161.91	170.48
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.09	0.03	0.00	0.54	2.25	153.42
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	31.09	184.85	184.85	182.49	149.77	160.11
Current Assets, Loans & Advances
Inventories	20.46	20.82	34.73	36.39	41.71	65.56
Sundry Debtors	24.25	38.32	106.43	102.16	124.04	183.16
Cash and Bank Balance	20.73	6.40	18.80	20.95	19.20	14.28
Loans and Advances	16.23	17.08	20.40	25.04	31.61	28.38
Total Current Assets	81.67	82.62	180.37	184.54	216.57	291.38
Less : Current Liabilities and Provisions
Current Liabilities	81.41	76.40	123.81	119.51	120.45	148.32
Provisions	0.08	1.15	2.62	5.86	14.74	10.91
Total Current Liabilities & Provisions	81.49	77.55	126.43	125.37	135.18	159.23
Net Current Assets	0.19	5.07	53.94	59.17	81.39	132.15
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	22.64	4.48	8.19	14.23	17.82	9.13
Deferred Tax Liability	10.99	10.99	11.82	12.14	14.26	11.35
Net Deferred Tax	11.65	-6.51	-3.63	2.09	3.56	-2.22
Other Assets	26.54	77.08	29.69	30.16	35.21	106.59
Total Assets	180.95	386.69	399.46	423.12	434.10	720.53
Contingent Liabilities	204.56	121.47	94.36	81.49	119.60	127.76

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	215.02	273.51	301.20	246.46	249.97	528.73
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	215.02	273.51	301.20	246.46	249.97	528.73
Other Income	11.63	6.94	8.53	6.61	7.94	11.74
Stock Adjustments	1.46	-6.00	-6.57	-1.85	-18.29	19.63
Total Income	228.11	274.45	303.16	251.22	239.62	560.10
EXPENDITURE :
Raw Materials	146.99	164.39	148.65	124.65	121.86	333.95
Power & Fuel Cost	7.28	7.69	8.00	8.16	7.57	11.91
Employee Cost	21.00	21.31	21.73	24.29	29.83	36.02
Other Manufacturing Expenses	10.06	12.89	47.30	39.97	30.23	46.39
Selling & Administrative Expenses	9.91	12.33	13.42	9.97	14.31	21.86
Miscellaneous Expenses	241.91	5.54	5.36	3.92	244.91	10.56
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	437.15	224.16	244.46	210.97	448.70	460.69
Operating Profit	-209.03	50.29	58.69	40.25	-209.08	99.41
Interest	10.32	12.55	19.76	21.63	26.35	28.38
Gross Profit	-219.35	37.74	38.93	18.62	-235.43	71.03
Depreciation	13.25	15.16	14.96	15.54	17.13	24.46
Profit Before Tax	-232.60	22.58	23.97	3.08	-252.56	46.57
Tax	0.03	6.08	6.59	0.18	0.02	13.63
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-23.10	1.07	0.37	0.68	-4.86	4.80
Reported Net Profit	-209.53	15.43	17.02	2.23	-247.73	28.14
Extraordinary Items	-221.51	0.80	0.04	-0.68	-235.95	2.20
Adjusted Net Profit	11.98	14.63	16.98	2.91	-11.78	25.94
Adjustment below Net Profit	0.10	0.13	0.53	0.19	-1.72	-5.95
P & L Balance brought forward	-134.14	-149.70	-167.25	-169.67	79.79	57.60
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	-343.57	-134.14	-149.70	-167.25	-169.67	79.79
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	-12.88	0.95	1.05	0.14	-15.23	1.73
Earnings Per Share(Adj)-Unit Curr	-12.88	0.95	1.05	0.14	-15.23	1.73
Book Value-Unit Curr	5.57	18.44	17.49	16.41	16.26	31.59
Book Value(Adj)-Unit Curr	5.57	18.44	17.49	16.41	16.26	31.59

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	31.79	28.47	25.89
Other Operating Income	0.00	0.00	0.00
Other Income	0.54	0.48	12.77
Total Income	32.33	28.95	38.66
Total Expenditure	43.66	28.84	29.09
PBIDT	-11.33	0.11	9.58
Interest	4.36	1.32	0.85
PBDT	-15.69	-1.21	8.72
Depreciation	4.03	2.64	3.00
Tax	-2.53	-0.81	5.38
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.42	-0.11	-3.18
Reported Profit After Tax	-17.61	-2.93	3.53
Extra-ordinary Items	-11.83	0.19	7.02
Adjusted Profit After Extra-ordinary item	-5.78	-3.12	-3.49
EPS (Unit Curr.)	-1.08	-0.18	0.22
EPS (Adj) (Unit Curr.)	-1.08	-0.18	0.22
Calculated EPS (Unit Curr.)	-1.08	-0.18	0.22
Calculated EPS (Adj) (Unit Curr.)	-1.08	-0.18	0.22
Calculated EPS (Ann.) (Unit Curr.)	-4.33	-0.72	0.87
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-4.33	-0.72	0.87
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	81.35	81.35	81.35
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	-35.64	0.39	37.00
PBDTM(%)	-49.36	-4.25	33.68
PATM(%)	-55.39	-10.29	13.63

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.38	0.33	0.48	0.58	0.46
Long Term Debt-Equity Ratio	0.01	0.03	0.07	0.14	0.15
Current Ratio	0.59	0.69	0.77	0.83	0.95
Fixed Assets	0.78	0.80	0.76	0.62	0.64
Inventory	10.42	9.85	8.47	6.31	4.66
Debtors	6.87	3.78	2.89	2.18	1.63
Interest Cover Ratio	-0.07	2.80	2.21	1.18	0.37
PBIDTM (%)	5.80	18.39	19.49	16.68	10.75
PBITM (%)	-0.36	12.84	14.52	10.38	3.90
PBDTM (%)	1.00	13.80	12.92	7.91	0.21
CPM (%)	11.73	11.18	10.62	7.49	2.14
APATM (%)	5.57	5.64	5.65	1.18	-4.71
ROCE (%)	0.00	6.57	7.68	5.00	0.00
RONW (%)	0.00	3.55	3.92	0.83	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	10.55	8.64	9.08	15.10	11.24	12.33	147.73
Apr 2025	12.91	8.15	10.16	17.73	10.88	13.80	165.30
Mar 2025	8.81	7.29	7.90	12.70	9.14	10.73	128.53
Feb 2025	10.60	7.80	8.04	14.86	10.28	10.92	130.81
Jan 2025	13.26	8.55	10.27	18.58	10.52	13.95	167.09
Share Prices Of 2024
Dec 2024	14.96	9.41	11.46	20.70	11.92	15.56	186.45
Nov 2024	12.34	9.28	9.75	17.69	11.75	13.24	158.63
Oct 2024	12.07	7.84	10.31	17.04	10.37	14.00	167.74
Sep 2024	9.20	8.16	9.06	12.67	10.80	12.30	147.40
Aug 2024	10.28	8.49	8.85	14.80	11.52	12.02	143.99
Jul 2024	9.77	8.05	9.18	14.03	10.57	12.47	149.36
Jun 2024	9.24	8.05	8.22	13.18	10.54	11.16	133.74
May 2024	9.43	8.25	8.81	12.94	10.86	11.96	143.34
Apr 2024	10.08	8.06	9.28	14.31	10.38	12.60	150.98
Mar 2024	11.21	7.84	8.10	15.67	10.31	11.00	131.79
Feb 2024	13.74	10.50	10.66	15.85	11.50	11.85	173.44
Jan 2024	15.85	11.50	12.32	19.41	11.78	13.70	200.44
Share Prices Of 2023
Dec 2023	12.09	9.75	12.09	13.45	10.67	13.45	196.70
Nov 2023	11.20	9.85	10.10	13.06	10.60	11.23	164.32
Oct 2023	11.87	9.75	10.13	13.47	10.57	11.27	164.81

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

"We also do Pro trading in Commodity/Equity/Equity Derivatives/CDS Segment"

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 42540.48
321.68 0.76%

S&P 500 6054.14
56.17 0.94%

HANG SENG 24061.00
168.43 0.70%

NIKKEI 225 38275.58
441.33 1.17%

FTSE 100 8875.22
24.59 0.28%

NIFTY 24946.50
227.90 0.92%

× Ask Your Question