IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	254.85 Jul 11,2025 11:07:00	254.00 Jul 11,2025 11:04:44
Today's Change( )	2.60 (1.03%)	1.50 (0.59%)
Open( )	252.00	252.50
Prev Close( )	252.25	252.50
Volume	1,495.00	37,838.00
Today's Range( )	255.55 - 251.60	256.00 - 251.10
52-Week Range( )	348.30 - 183.00	350.00 - 183.26
Buy (Size)	254.20(×24)	254.00(×1431)
Sell (Size)	255.10(×11)	254.30(×2)

Company Background


Incorporation Year	2004
Registered Office	Plot No 14 Sector 20,Dwarka, New Delhi, Delhi-110075
Telephone	91-11-4511111
Fax	NA
Chairman	Onkar S Kanwar
Managing Director	Devlina Chakravarty
Company Secretary	Poonam Makkar.
Auditor	T R Chadha & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Alankit Assignments Ltd 205/208,Anarkali Market,Jhandewalan Extn,New Delhi - 110055

Board of Directors


Independent Director	Sunil Tandon
Non Executive Director	Shalini Kanwar Chand
Chairman (Non-Executive)	Onkar S Kanwar
Non Executive Director	Neeraj Kanwar
Independent Director	Sanjib Sen
Managing Director	Devlina Chakravarty
Company Sec. & Compli. Officer	Poonam Makkar.
Independent Director	Akshay Chudasama Pallavi Shroff Vinod Rai
Additional Director	Sunam Sarkar

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	13.76	13.59	13.41	13.24	13.24	13.24
Reserves Total	828.04	438.05	393.01	348.37	308.38	300.83
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	841.80	451.64	406.42	361.61	321.62	314.07
Secured Loans	236.04	238.21	223.88	172.75	117.71	92.79
Unsecured Loans	44.46	66.70	44.32	17.64	19.31	15.32
Total Debt	280.50	304.91	268.20	190.39	137.02	108.11
Other Liabilities	12.56	10.32	8.82	8.20	6.58	6.27
Total Liabilities	1134.86	766.87	683.44	560.20	465.22	428.45
APPLICATION OF FUNDS :
Gross Block	914.41	858.47	716.36	584.91	464.23	460.91
Less : Accumulated Depreciation	185.30	159.23	132.61	108.86	92.41	73.78
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	729.11	699.24	583.75	476.05	371.82	387.13
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	40.40	33.45	94.68	64.05	81.01	55.69
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	15.02	15.02	11.70	5.59	4.29	1.69
Current Assets, Loans & Advances
Inventories	9.33	9.09	12.75	11.75	9.27	10.53
Sundry Debtors	92.86	83.50	84.81	69.64	52.97	76.51
Cash and Bank Balance	393.26	57.94	48.33	27.11	28.85	15.24
Loans and Advances	31.89	13.48	12.34	14.13	14.61	14.47
Total Current Assets	527.34	164.01	158.23	122.63	105.70	116.75
Less : Current Liabilities and Provisions
Current Liabilities	156.71	131.85	155.78	99.69	83.72	114.07
Provisions	14.04	12.55	11.25	10.53	10.18	9.20
Total Current Liabilities & Provisions	170.75	144.40	167.03	110.22	93.90	123.27
Net Current Assets	356.59	19.61	-8.80	12.41	11.80	-6.52
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	25.90	25.78	20.19	12.38	19.32	21.93
Deferred Tax Liability	63.40	62.55	51.55	39.36	49.15	51.38
Net Deferred Tax	-37.50	-36.77	-31.36	-26.98	-29.83	-29.45
Other Assets	31.24	36.32	33.48	29.08	26.14	19.90
Total Assets	1134.86	766.86	683.45	560.20	465.22	428.44
Contingent Liabilities	60.97	63.81	51.81	45.74	33.75	20.50

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	913.26	845.23	714.33	544.78	402.06	563.09
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	913.26	845.23	714.33	544.78	402.06	563.09
Other Income	32.92	7.29	7.13	3.88	6.78	4.57
Stock Adjustments	-0.01	0.00	0.00	-0.13	-0.46	3.62
Total Income	946.17	852.52	721.46	548.53	408.38	571.28
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.10	0.30	1.49
Power & Fuel Cost	16.17	15.21	15.42	12.90	9.23	10.34
Employee Cost	143.71	133.59	116.71	102.20	82.49	102.40
Other Manufacturing Expenses	562.51	527.99	452.71	340.38	254.56	173.31
Selling & Administrative Expenses	34.94	35.31	30.73	18.88	14.87	211.16
Miscellaneous Expenses	6.08	4.75	4.99	3.03	5.11	5.77
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	763.42	716.85	620.55	477.48	366.56	504.47
Operating Profit	182.75	135.66	100.92	71.06	41.83	66.81
Interest	30.48	29.59	18.59	11.17	12.27	12.51
Gross Profit	152.27	106.07	82.33	59.89	29.56	54.30
Depreciation	43.02	38.03	29.47	21.08	20.65	22.33
Profit Before Tax	109.25	68.04	52.86	38.81	8.91	31.97
Tax	21.32	12.66	8.47	7.69	7.65	7.44
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	4.47	6.24	4.71	-1.46	-5.83	4.10
Reported Net Profit	83.46	49.15	39.69	32.58	7.09	20.43
Extraordinary Items	-0.08	0.16	0.92	-0.37	0.75	-0.06
Adjusted Net Profit	83.54	48.99	38.77	32.95	6.34	20.49
Adjustment below Net Profit	-8.77	0.00	0.00	0.00	0.00	-0.32
P & L Balance brought forward	213.60	170.57	130.88	98.31	90.96	70.16
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	6.16	6.11	0.00	0.00	0.00	0.00
P & L Balance carried down	282.13	213.60	170.57	130.88	98.05	90.27
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 %	45.00	45.00	45.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.45	0.45	0.45	0.00	0.00	0.00
Earnings Per Share-Unit Curr	6.07	3.62	2.96	2.46	5.35	15.43
Earnings Per Share(Adj)-Unit Curr	6.07	3.62	2.96	2.46	0.54	1.54
Book Value-Unit Curr	56.20	28.24	25.28	22.26	192.81	187.41
Book Value(Adj)-Unit Curr	56.20	28.24	25.28	22.26	19.28	18.74

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	234.80	226.89	234.67
Other Operating Income	0.00	0.00	0.00
Other Income	12.23	8.80	7.50
Total Income	247.03	235.70	242.17
Total Expenditure	199.26	190.06	192.89
PBIDT	47.77	45.64	49.28
Interest	7.53	7.65	7.60
PBDT	40.25	37.99	41.68
Depreciation	11.25	10.94	10.60
Tax	3.77	5.91	7.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.02	0.35	1.52
Reported Profit After Tax	23.20	20.78	22.56
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	23.20	20.78	22.56
EPS (Unit Curr.)	1.48	1.33	1.44
EPS (Adj) (Unit Curr.)	1.48	1.33	1.44
Calculated EPS (Unit Curr.)	1.69	1.51	1.64
Calculated EPS (Adj) (Unit Curr.)	1.69	1.51	1.64
Calculated EPS (Ann.) (Unit Curr.)	6.75	6.04	6.56
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.75	6.04	6.56
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.76	13.76	13.76
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	20.34	20.12	21.00
PBDTM(%)	17.14	16.74	17.76
PATM(%)	9.88	9.16	9.61

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.51	0.79	0.72	0.60	0.49
Long Term Debt-Equity Ratio	0.45	0.71	0.64	0.51	0.38
Current Ratio	1.46	0.76	0.74	0.77	0.71
Fixed Assets	1.12	1.17	1.22	1.19	1.01
Inventory	99.16	77.40	58.31	51.83	40.61
Debtors	10.36	10.04	9.25	8.89	6.21
Interest Cover Ratio	4.58	3.30	3.84	4.47	1.48
PBIDTM (%)	20.01	16.05	14.13	13.04	9.65
PBITM (%)	15.30	11.55	10.00	9.17	4.51
PBDTM (%)	16.67	12.55	11.53	10.99	6.60
CPM (%)	13.85	10.31	9.68	9.85	6.71
APATM (%)	9.14	5.81	5.56	5.98	1.58
ROCE (%)	15.83	14.85	12.88	11.20	4.77
RONW (%)	14.43	13.60	12.53	11.85	2.52

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	282.95	241.95	254.35	82.68	65.67	72.13	3,533.74
May 2025	290.20	224.00	279.65	85.40	60.59	79.31	3,885.24
Apr 2025	305.95	248.40	253.40	91.91	62.92	71.86	3,520.54
Mar 2025	280.00	208.75	274.75	80.15	55.07	77.17	3,780.62
Feb 2025	335.90	226.60	233.50	101.01	61.77	65.59	3,213.01
Jan 2025	347.55	272.25	315.35	101.14	71.55	88.57	4,339.29
Share Prices Of 2024
Dec 2024	348.30	309.00	315.40	101.55	84.91	88.59	4,339.97
Nov 2024	343.40	266.25	329.60	100.49	73.88	92.58	4,535.37
Oct 2024	297.00	250.00	278.45	87.76	66.17	78.21	3,831.53
Sep 2024	298.45	266.75	283.85	85.43	73.87	79.73	3,905.84
Aug 2024	289.50	234.00	285.75	82.38	64.31	80.26	3,931.98
Jul 2024	267.90	175.10	263.80	76.42	48.07	74.10	3,629.95
Jun 2024	188.00	144.50	177.60	54.38	35.22	49.64	2,431.63
May 2024	199.00	169.00	174.30	57.29	45.70	48.71	2,386.44
Apr 2024	195.55	169.25	182.45	57.18	45.45	50.99	2,498.03
Mar 2024	178.45	140.60	169.80	50.45	36.07	47.09	2,306.91
Feb 2024	189.70	156.20	170.10	67.83	51.49	59.61	2,310.99
Jan 2024	192.00	170.45	185.40	68.19	58.09	64.97	2,518.85
Share Prices Of 2023
Dec 2023	186.70	161.00	179.90	67.90	54.79	63.04	2,444.13
Nov 2023	174.30	145.65	171.00	62.26	50.21	59.92	2,323.21

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 44666.69
187.38 0.42%

S&P 500 6300.60
16.34 0.26%

HANG SENG 24028.38
136.05 0.57%

NIKKEI 225 39601.95
-219.33 -0.55%

FTSE 100 8975.66
108.64 1.23%

NIFTY 25175.05
-180.20 -0.71%

× Ask Your Question