IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	116.74 Mar 27,2025 16:01:00	116.61 Mar 27,2025 15:50:07
Today's Change( )	10.52 (9.90%)	10.21 (9.60%)
Open( )	103.89	102.10
Prev Close( )	106.22	106.40
Volume	3,861.00	55,623.00
Today's Range( )	116.84 - 103.89	117.04 - 102.10
52-Week Range( )	123.80 - 41.44	127.50 - 41.60
Buy (Size)	N.A	116.61(×200)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1976
Registered Office	610 Tulsiani Chambers,Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-022-22824851/53/57/59/63/
Fax	91-022-22042865
Chairman	Manish Shahra
Managing Director	Manish Shahra
Company Secretary	Sourabh Vishnoi
Auditor	S N Gadiya & Co/B Shroff & Co.
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Sarthak Global Ltd 170/10 Film Colony,R N T Marg, ,Indore - 452001

Board of Directors


Chairman & Managing Director	Manish Shahra
Whole-time Director	Ashok Trivedi Shivam Asthana
Independent Director	Nilesh Jagtap
Company Sec. & Compli. Officer	Sourabh Vishnoi
Independent Director	Navin Prakash Dashora Bhagyashree Chitnis

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	27.75	27.75	27.75	27.75	27.75	27.75
Reserves Total	253.36	253.04	247.93	237.96	233.49	272.63
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	281.11	280.79	275.68	265.71	261.24	300.38
Secured Loans	7.34	30.29	41.92	104.49	72.30	67.80
Unsecured Loans	0.00	0.00	45.43	0.00	0.00	0.00
Total Debt	7.34	30.29	87.35	104.49	72.30	67.80
Other Liabilities	0.30	0.29	0.26	2.73	0.08	0.12
Total Liabilities	288.75	311.37	363.29	372.93	333.62	368.30
APPLICATION OF FUNDS :
Gross Block	18.91	19.12	21.38	21.77	22.06	22.43
Less : Accumulated Depreciation	5.41	5.04	6.34	5.55	4.82	2.66
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	13.50	14.08	15.04	16.22	17.24	19.77
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	5.09	5.09
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	103.30	103.31	149.54	146.75	145.57	137.20
Current Assets, Loans & Advances
Inventories	6.34	21.30	39.77	54.41	50.27	82.63
Sundry Debtors	77.54	84.60	106.44	120.36	156.48	209.85
Cash and Bank Balance	1.63	10.54	18.57	31.41	25.98	27.86
Loans and Advances	56.70	37.70	283.95	245.12	186.53	165.19
Total Current Assets	142.22	154.14	448.74	451.31	419.26	485.54
Less : Current Liabilities and Provisions
Current Liabilities	23.69	25.08	282.98	275.63	292.01	297.47
Provisions	0.71	0.30	0.44	0.48	0.48	0.62
Total Current Liabilities & Provisions	24.40	25.38	283.42	276.11	292.50	298.08
Net Current Assets	117.82	128.77	165.31	175.20	126.77	187.46
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	18.38	21.61	21.54	26.61	28.30	9.25
Deferred Tax Liability	0.40	0.57	0.74	0.92	1.03	1.25
Net Deferred Tax	17.98	21.04	20.80	25.69	27.27	8.00
Other Assets	36.15	44.17	12.60	9.08	11.69	10.78
Total Assets	288.75	311.37	363.29	372.93	333.63	368.29
Contingent Liabilities	129.60	140.63	134.17	43.88	44.79	26.71

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	100.60	118.10	243.60	133.71	492.43	604.54
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	100.60	118.10	243.60	133.71	492.43	604.54
Other Income	5.38	4.38	20.94	16.92	8.07	11.84
Stock Adjustments	-14.95	-14.59	-12.63	4.29	-34.21	11.20
Total Income	91.03	107.89	251.91	154.92	466.29	627.58
EXPENDITURE :
Raw Materials	71.70	76.73	200.75	121.58	444.19	597.84
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	2.57	3.21	3.41	2.89	4.12	3.97
Other Manufacturing Expenses	0.08	0.29	0.20	0.18	0.27	0.40
Selling & Administrative Expenses	2.99	10.94	7.90	4.83	6.77	6.56
Miscellaneous Expenses	7.82	6.56	16.32	7.55	55.65	27.69
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	85.16	97.73	228.58	137.02	511.00	636.46
Operating Profit	5.87	10.17	23.33	17.91	-44.71	-8.89
Interest	0.95	3.58	6.83	10.77	11.42	12.88
Gross Profit	4.92	6.59	16.50	7.14	-56.13	-21.77
Depreciation	0.58	0.81	0.79	0.82	0.89	0.89
Profit Before Tax	4.34	5.78	15.71	6.32	-57.02	-22.66
Tax	0.99	0.97	0.77	0.12	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.06	-0.26	4.92	1.63	-19.28	-7.47
Reported Net Profit	0.29	5.07	10.03	4.57	-37.73	-15.20
Extraordinary Items	-0.27	-0.08	2.23	4.04	1.63	0.00
Adjusted Net Profit	0.56	5.15	7.80	0.53	-39.36	-15.20
Adjustment below Net Profit	0.03	0.04	-0.06	-0.10	-1.41	0.11
P & L Balance brought forward	171.95	166.83	156.86	152.39	191.53	206.62
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	172.26	171.95	166.83	156.86	152.39	191.53
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	0.11	1.83	3.61	1.64	-13.59	0.00
Earnings Per Share(Adj)-Unit Curr	0.11	1.83	3.61	1.64	-13.59	0.00
Book Value-Unit Curr	101.29	101.18	99.33	95.74	94.13	108.23
Book Value(Adj)-Unit Curr	101.29	101.18	99.33	95.74	94.13	108.23

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	29.23	27.80	10.61
Other Operating Income	0.00	0.00	0.00
Other Income	0.73	0.24	1.22
Total Income	29.96	28.04	11.83
Total Expenditure	28.46	26.54	10.39
PBIDT	1.50	1.50	1.43
Interest	0.18	0.20	0.00
PBDT	1.32	1.30	1.43
Depreciation	0.14	0.14	0.14
Tax	0.35	0.08	0.32
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.02	-0.02	-0.16
Reported Profit After Tax	0.86	1.10	1.13
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.86	1.10	1.13
EPS (Unit Curr.)	0.31	0.40	0.41
EPS (Adj) (Unit Curr.)	0.31	0.40	0.41
Calculated EPS (Unit Curr.)	0.31	0.40	0.41
Calculated EPS (Adj) (Unit Curr.)	0.31	0.40	0.41
Calculated EPS (Ann.) (Unit Curr.)	1.24	1.59	1.63
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.24	1.59	1.63
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	27.75	27.75	27.75
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(%)	5.13	5.40	13.48
PBDTM(%)	4.52	4.68	13.48
PATM(%)	2.94	3.96	10.65

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.07	0.21	0.35	0.34	0.25
Long Term Debt-Equity Ratio	0.02	0.02	0.13	0.24	0.22
Current Ratio	4.36	1.55	1.38	1.50	1.55
Fixed Assets	5.29	5.83	11.29	6.10	22.14
Inventory	7.28	3.87	5.17	2.55	7.41
Debtors	1.24	1.24	2.15	0.97	2.69
Interest Cover Ratio	12.37	2.61	2.79	1.07	-3.99
PBIDTM (%)	12.26	8.61	8.14	9.21	-9.08
PBITM (%)	11.68	7.93	7.82	8.59	-9.26
PBDTM (%)	11.31	5.58	5.34	1.15	-11.40
CPM (%)	1.13	4.98	3.53	1.01	-7.48
APATM (%)	0.56	4.29	3.20	0.40	-7.66
ROCE (%)	3.92	2.77	5.18	3.25	-12.99
RONW (%)	0.20	1.82	2.88	0.20	-13.44

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2025	115.57	87.50	92.35	638.92	391.25	457.63	256.27
Jan 2025	115.00	86.45	90.40	577.40	394.40	447.96	250.86
Share Prices Of 2024
Dec 2024	123.80	105.65	115.25	622.52	512.14	571.10	319.82
Nov 2024	106.12	91.00	106.12	525.86	442.95	525.86	294.48
Oct 2024	88.23	72.23	88.23	437.21	357.83	437.21	244.84
Sep 2024	96.00	77.00	77.80	479.86	376.67	385.53	215.90
Aug 2024	83.31	65.25	78.12	440.94	302.78	387.11	216.78
Jul 2024	74.15	50.25	70.37	392.76	243.91	348.71	195.28
Jun 2024	58.00	43.00	50.77	311.24	205.71	251.58	140.89
May 2024	56.22	47.05	47.48	293.69	231.04	235.28	131.76
Apr 2024	60.95	42.25	55.66	327.56	197.67	275.82	154.46
Mar 2024	48.96	41.44	42.79	247.52	198.87	212.04	118.74
Feb 2024	58.38	47.51	47.51	32.72	25.60	25.60	131.84
Jan 2024	52.97	47.20	49.06	29.13	24.89	26.44	136.14
Share Prices Of 2023
Dec 2023	62.00	46.80	49.69	36.10	24.74	26.77	137.89
Nov 2023	63.83	37.30	57.31	36.40	19.30	30.88	159.04
Oct 2023	41.98	33.25	37.00	23.74	16.55	19.94	102.68
Sep 2023	43.25	36.85	38.40	23.38	18.67	20.69	106.56
Aug 2023	44.80	29.75	39.48	25.65	15.21	21.27	109.56
Jul 2023	36.99	29.90	30.28	23.44	15.20	16.32	84.03

	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar (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