IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	603.95 May 02,2025 EOD	604.65 May 02,2025 EOD
Today's Change( )	-22.40 (-3.58%)	-22.65 (-3.61%)
Open( )	617.05	625.90
Prev Close( )	626.35	627.30
Volume	8,199.00	195,208.00
Today's Range( )	627.75 - 597.00	628.95 - 598.00
52-Week Range( )	831.00 - 409.00	832.00 - 408.35
Buy (Size)	N.A	N.A
Sell (Size)	N.A	604.65(×2195)

Company Background


Incorporation Year	NA
Registered Office	No 2 North Crescent Road,T Nagar, Chennai, Tamil Nadu-600017
Telephone	91-44-61099999
Fax	NA
Chairman	NA
Managing Director	P. Ranjit
Company Secretary	Vijayaraghavan N E
Auditor	PKF Sridhar & Santhanam LLP
Face Value	2
Market Lot	0
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Non Executive Director	SUBRAHMANYAM MEENAKSHISUNDARAM
Managing Director	P. Ranjit
Independent Director	Padma Chandrasekaran
Non Executive Director	P Ravi
Independent Director	C G Sethuram KANDHERI MUNUSWAMY MOHANDASS
Company Sec. & Compli. Officer	Vijayaraghavan N E

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	24.68	24.61	19.27	19.27	19.27	19.27
Reserves Total	1681.74	1407.91	238.87	50.16	-16.20	19.60
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	4.55	4.55	4.55	4.55
Total Shareholders Funds	1706.42	1432.52	262.69	73.98	7.62	43.42
Secured Loans	0.79	21.49	844.88	849.12	848.26	740.82
Unsecured Loans	38.28	47.89	52.35	54.40	6.06	13.27
Total Debt	39.07	69.38	897.23	903.52	854.32	754.09
Other Liabilities	5.07	0.05	195.56	291.18	320.84	312.30
Total Liabilities	1750.56	1501.95	1355.48	1268.68	1182.78	1109.81
APPLICATION OF FUNDS :
Gross Block	1501.33	1456.13	1376.87	1266.26	1042.55	1030.20
Less : Accumulated Depreciation	414.91	358.65	290.68	223.96	160.18	116.70
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1086.42	1097.48	1086.19	1042.30	882.37	913.50
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	20.59	33.20	17.21	18.93	192.93	9.07
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	346.83	215.08	16.21	41.26	47.16	0.00
Current Assets, Loans & Advances
Inventories	127.00	167.76	120.79	110.63	98.82	62.75
Sundry Debtors	155.85	117.74	152.97	68.07	44.45	67.00
Cash and Bank Balance	43.87	31.97	53.75	31.81	24.75	47.50
Loans and Advances	39.12	48.43	55.23	48.91	47.06	11.41
Total Current Assets	365.85	365.91	382.73	259.42	215.09	188.67
Less : Current Liabilities and Provisions
Current Liabilities	116.06	135.36	165.83	164.49	246.74	126.60
Provisions	0.64	3.09	0.82	0.86	0.71	0.48
Total Current Liabilities & Provisions	116.70	138.45	166.65	165.36	247.45	127.08
Net Current Assets	249.15	227.46	216.08	94.07	-32.36	61.59
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	10.43	9.23	105.42	159.03	175.94	258.93
Deferred Tax Liability	134.21	124.68	114.98	105.74	98.82	168.96
Net Deferred Tax	-123.78	-115.45	-9.56	53.29	77.12	89.97
Other Assets	171.33	44.19	29.35	18.83	15.57	35.68
Total Assets	1750.55	1501.95	1355.48	1268.68	1182.79	1109.81
Contingent Liabilities	282.15	13.09	17.05	16.62	0.00	5.40

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	1329.58	1441.07	1130.44	740.76	608.17	565.51
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1329.58	1441.07	1130.44	740.76	608.17	565.51
Other Income	46.70	44.18	12.64	14.03	8.29	121.35
Stock Adjustments	-40.21	47.40	5.56	7.85	35.78	-52.38
Total Income	1336.07	1532.65	1148.64	762.64	652.24	634.48
EXPENDITURE :
Raw Materials	46.85	50.13	44.88	16.75	36.12	43.66
Power & Fuel Cost	98.70	134.19	102.27	53.52	44.44	46.16
Employee Cost	72.32	72.02	37.84	35.32	34.47	30.39
Other Manufacturing Expenses	100.41	89.79	85.74	68.42	37.53	27.60
Selling & Administrative Expenses	496.01	503.85	396.93	306.72	322.94	275.98
Miscellaneous Expenses	10.75	4.11	1.03	5.66	19.76	20.57
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	825.04	854.10	668.69	486.39	495.93	444.36
Operating Profit	511.03	678.55	479.95	276.25	156.32	190.12
Interest	9.67	96.96	161.67	130.39	121.76	113.66
Gross Profit	501.36	581.59	318.28	145.86	34.56	76.46
Depreciation	70.00	68.51	66.86	55.38	51.92	47.27
Profit Before Tax	431.36	513.08	251.42	90.48	-17.36	29.19
Tax	100.59	23.63	-0.02	-0.01	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	8.43	105.80	62.82	23.90	18.29	-11.87
Reported Net Profit	322.35	383.65	188.61	66.59	-35.65	41.06
Extraordinary Items	17.11	2.87	0.96	0.87	0.00	114.36
Adjusted Net Profit	305.24	380.78	187.65	65.72	-35.65	-73.30
Adjustment below Net Profit	-0.31	0.29	0.10	-0.22	-0.15	-0.04
P & L Balance brought forward	471.95	4.02	-100.70	-167.06	-122.61	-163.64
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	55.42	-84.00	84.00	0.00	0.00	0.00
P & L Balance carried down	738.57	471.95	4.02	-100.70	-158.42	-122.61
Dividend	12.34	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 %	150.00	125.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	3.00	2.50	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	26.12	31.18	19.58	34.56	-18.50	21.31
Earnings Per Share(Adj)-Unit Curr	26.12	31.18	19.58	34.56	-18.50	21.31
Book Value-Unit Curr	138.29	116.41	26.80	36.03	1.59	20.17
Book Value(Adj)-Unit Curr	138.29	116.41	26.80	36.03	1.59	20.17

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	242.54	238.32	211.16
Other Operating Income	0.00	0.00	0.00
Other Income	12.13	13.74	12.23
Total Income	254.66	252.05	223.40
Total Expenditure	158.34	202.43	138.53
PBIDT	96.33	49.62	84.86
Interest	2.29	2.04	1.87
PBDT	94.04	47.59	82.99
Depreciation	18.56	17.99	17.89
Tax	19.04	6.29	15.04
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.16	1.44	1.60
Reported Profit After Tax	56.29	21.87	48.46
Extra-ordinary Items	0.00	-32.45	0.00
Adjusted Profit After Extra-ordinary item	56.29	54.32	48.46
EPS (Unit Curr.)	4.56	1.77	3.93
EPS (Adj) (Unit Curr.)	4.56	1.77	3.93
Calculated EPS (Unit Curr.)	4.56	1.77	3.93
Calculated EPS (Adj) (Unit Curr.)	4.56	1.77	3.93
Calculated EPS (Ann.) (Unit Curr.)	18.24	7.09	15.71
Calculated EPS (Adj) (Ann.) (Unit Curr.)	18.24	7.09	15.71
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	24.69	24.68	24.68
Reserve & Surplus	0.00	1740.41	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(%)	39.72	20.82	40.19
PBDTM(%)	38.77	19.97	39.30
PATM(%)	23.21	9.18	22.95

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.03	0.57	5.35	21.54	31.51
Long Term Debt-Equity Ratio	0.02	0.55	5.27	21.26	31.13
Current Ratio	1.36	1.47	1.57	1.26	1.27
Fixed Assets	0.90	1.02	0.86	0.64	0.59
Inventory	9.02	9.99	9.77	7.07	7.53
Debtors	9.72	10.65	10.23	13.17	10.91
Interest Cover Ratio	45.61	6.29	2.56	1.69	0.86
PBIDTM (%)	38.44	47.09	42.46	37.29	25.70
PBITM (%)	33.17	42.33	36.54	29.82	17.17
PBDTM (%)	37.71	40.36	28.16	19.69	5.68
CPM (%)	29.51	31.38	22.60	16.47	2.68
APATM (%)	24.24	26.62	16.68	8.99	-5.86
ROCE (%)	27.12	42.70	30.32	17.31	0.00
RONW (%)	20.54	45.26	86.25	73.06	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	669.00	479.75	626.35	27.71	17.60	25.33	7,730.89
Mar 2025	578.65	472.40	515.45	24.52	18.00	20.84	6,362.08
Feb 2025	601.00	409.00	505.65	24.73	15.73	20.45	6,241.12
Jan 2025	690.00	505.00	585.80	28.77	19.75	23.69	7,230.39
Share Prices Of 2024
Dec 2024	730.45	638.60	669.10	30.53	24.83	27.06	8,258.55
Nov 2024	725.30	633.45	712.30	30.03	23.63	28.80	8,791.75
Oct 2024	729.70	591.00	644.45	29.96	23.69	26.06	7,954.30
Sep 2024	753.10	682.05	721.55	31.46	27.20	29.17	8,903.71
Aug 2024	831.00	674.40	741.65	33.99	27.03	29.98	9,151.74
Jul 2024	786.85	665.25	772.35	32.30	25.52	31.22	9,530.56
Jun 2024	709.00	582.90	668.00	29.47	22.83	27.00	8,242.92
May 2024	669.00	596.65	619.55	28.60	23.35	25.05	7,645.06
Apr 2024	716.50	608.05	651.55	29.80	24.51	26.34	8,039.93
Mar 2024	758.90	571.50	670.15	31.84	22.18	27.09	8,269.45
Feb 2024	838.20	608.50	760.95	28.73	18.77	24.66	9,389.89
Jan 2024	677.00	593.80	634.00	22.93	19.03	20.55	7,823.37
Share Prices Of 2023
Dec 2023	674.90	578.55	648.90	22.76	18.30	21.03	8,007.23
Nov 2023	590.95	510.30	585.40	19.29	16.26	18.93	7,209.28
Oct 2023	687.90	555.00	572.85	23.19	16.55	18.51	7,049.09
Sep 2023	685.00	580.40	589.50	22.82	18.61	19.05	7,253.97

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 40753.42
63.06 0.15%

S&P 500 5622.11
32.05 0.57%

HANG SENG 22504.69
385.27 1.74%

NIKKEI 225 36831.70
379.40 1.04%

FTSE 100 8496.80
1.95 0.02%

NIFTY 24346.70
12.50 0.05%

× Ask Your Question