IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	299.90 Mar 27,2025 14:18:00	300.10 Mar 27,2025 14:14:58
Today's Change( )	0.35 (0.12%)	0.35 (0.12%)
Open( )	298.10	298.20
Prev Close( )	299.55	299.75
Volume	3,327.00	94,508.00
Today's Range( )	302.25 - 298.10	302.50 - 298.20
52-Week Range( )	468.00 - 272.30	469.00 - 271.15
Buy (Size)	299.90(×185)	300.15(×1)
Sell (Size)	300.90(×52)	300.40(×50)

Company Background


Incorporation Year	1986
Registered Office	11G Everest,46/C Chowringhee Road, Kolkata, West Bengal-700071
Telephone	91-33-40378600
Fax	91-33-40378600
Chairman	NA
Managing Director	Vishal Gupta
Company Secretary	Nitin Sharma
Auditor	B Chhawchharia & Co
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Beetal Fin.&Computer Ser.P Ltd Beetal House 3rd Flr,Behind Local Shp Cen,Nr Dada Harsukh Das ,New Delhi - 110062

Board of Directors


Managing Director	Vishal Gupta
Joint Managing Director	Ankur Gupta
Whole-time Director	Varun Gupta
Non-Exec. & Independent Dir.	NARAYAN ANAND
Company Sec. & Compli. Officer	Nitin Sharma
Non-Exec. & Independent Dir.	Piyul Mukherjee
Independent Director	Krishna Suraj Moraje Vinit Taneja

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	20.11	20.47	20.47	20.47	20.47	20.47
Reserves Total	750.85	743.42	720.72	735.46	733.78	764.69
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	770.96	763.89	741.19	755.93	754.25	785.16
Secured Loans	20.34	58.51	63.96	45.67	105.25	141.72
Unsecured Loans	127.80	125.01	108.40	19.69	18.47	18.41
Total Debt	148.14	183.52	172.36	65.36	123.72	160.13
Other Liabilities	10.48	9.64	8.08	5.51	15.13	5.02
Total Liabilities	929.58	957.05	921.63	826.80	893.10	950.31
APPLICATION OF FUNDS :
Gross Block	144.16	112.99	133.87	135.05	163.90	148.76
Less : Accumulated Depreciation	43.39	40.20	42.52	39.55	35.04	28.04
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	100.77	72.79	91.35	95.50	128.86	120.72
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.13	2.63	0.00	0.00	0.33	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	78.98	80.31	115.16	65.29	50.28	108.66
Current Assets, Loans & Advances
Inventories	1526.01	1528.66	1246.75	740.58	619.61	624.72
Sundry Debtors	28.58	21.33	11.39	13.08	17.68	10.73
Cash and Bank Balance	182.16	112.71	94.95	124.22	66.14	35.27
Loans and Advances	362.26	239.19	194.95	196.83	186.14	204.97
Total Current Assets	2099.00	1901.89	1548.04	1074.71	889.57	875.69
Less : Current Liabilities and Provisions
Current Liabilities	1373.25	1161.72	868.61	444.71	220.67	181.56
Provisions	1.89	1.39	1.68	1.35	1.34	0.93
Total Current Liabilities & Provisions	1375.14	1163.10	870.29	446.06	222.01	182.49
Net Current Assets	723.87	738.79	677.75	628.65	667.56	693.20
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	5.06	19.49	18.81	12.08	12.30	3.31
Deferred Tax Liability	2.63	1.90	1.99	2.25	2.65	5.76
Net Deferred Tax	2.43	17.59	16.82	9.83	9.65	-2.45
Other Assets	23.42	44.95	20.55	27.53	36.42	30.18
Total Assets	929.60	957.07	921.63	826.80	893.10	950.31
Contingent Liabilities	22.51	14.38	16.64	16.62	9.38	11.31

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	878.13	352.83	172.00	201.53	262.30	301.82
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	878.13	352.83	172.00	201.53	262.30	301.82
Other Income	19.48	12.16	9.93	15.58	11.43	10.48
Stock Adjustments	-16.51	279.36	491.77	97.98	-7.28	-12.14
Total Income	881.10	644.35	673.70	315.09	266.45	300.16
EXPENDITURE :
Raw Materials	187.10	135.86	335.94	68.01	43.43	57.81
Power & Fuel Cost	0.00	0.00	0.00	0.53	1.43	1.53
Employee Cost	38.14	31.31	24.25	20.61	22.63	22.34
Other Manufacturing Expenses	474.77	389.35	272.03	173.52	149.10	122.10
Selling & Administrative Expenses	54.27	37.81	29.95	24.93	38.14	39.28
Miscellaneous Expenses	11.67	7.03	11.31	6.99	25.64	7.66
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	765.94	601.36	673.48	294.59	280.37	250.72
Operating Profit	115.16	43.00	0.23	20.50	-13.92	49.44
Interest	2.01	2.96	4.67	8.90	13.49	14.90
Gross Profit	113.15	40.04	-4.44	11.60	-27.41	34.54
Depreciation	9.09	7.68	7.67	8.52	9.05	8.04
Profit Before Tax	104.06	32.36	-12.11	3.08	-36.46	26.50
Tax	8.88	6.06	0.00	0.00	3.96	7.85
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	14.98	-0.76	-6.18	-0.55	-12.23	0.97
Reported Net Profit	80.20	27.06	-5.93	3.63	-28.19	17.68
Extraordinary Items	3.78	0.32	-3.92	7.46	-13.88	0.54
Adjusted Net Profit	76.42	26.74	-2.01	-3.83	-14.31	17.14
Adjustment below Net Profit	-12.97	0.00	-1.49	0.32	-0.88	-0.34
P & L Balance brought forward	40.38	18.43	34.04	33.16	34.19	34.15
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	55.03	5.12	8.18	3.07	-28.04	17.31
P & L Balance carried down	52.58	40.38	18.43	34.04	33.16	34.18
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 %	75.00	25.00	45.00	20.00	15.00	12.50
Dividend Per Share(Rs)	1.50	0.50	0.90	0.40	0.30	0.25
Earnings Per Share-Unit Curr	7.98	2.64	-0.58	0.35	-2.75	1.73
Earnings Per Share(Adj)-Unit Curr	7.98	2.64	-0.58	0.35	-2.75	1.73
Book Value-Unit Curr	76.69	74.63	72.42	73.86	73.69	76.71
Book Value(Adj)-Unit Curr	76.69	74.63	72.42	73.86	73.69	76.71

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	115.03	37.86	104.73
Other Operating Income	-1.07	0.44	-0.41
Other Income	5.82	3.77	4.24
Total Income	119.78	42.07	108.56
Total Expenditure	100.76	47.22	108.82
PBIDT	19.02	-5.15	-0.26
Interest	0.53	0.65	1.51
PBDT	18.49	-5.80	-1.77
Depreciation	3.35	3.06	2.66
Tax	4.10	-1.85	0.91
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	11.04	-7.01	-5.34
Extra-ordinary Items	-3.65	0.00	0.00
Adjusted Profit After Extra-ordinary item	14.69	-7.01	-5.34
EPS (Unit Curr.)	1.12	-0.75	-0.51
EPS (Adj) (Unit Curr.)	1.12	-0.75	-0.51
Calculated EPS (Unit Curr.)	1.10	-0.70	-0.53
Calculated EPS (Adj) (Unit Curr.)	1.10	-0.70	-0.53
Calculated EPS (Ann.) (Unit Curr.)	4.39	-2.79	-2.13
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.39	-2.79	-2.13
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	20.10	20.10	20.10
Reserve & Surplus	0.00	0.00	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(%)	16.53	-13.60	-0.25
PBDTM(%)	16.07	-15.32	-1.69
PATM(%)	9.60	-18.52	-5.10

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.22	0.24	0.16	0.13	0.18
Long Term Debt-Equity Ratio	0.20	0.22	0.15	0.12	0.18
Current Ratio	1.56	1.70	1.99	2.92	4.31
Fixed Assets	6.83	2.86	1.28	1.35	1.68
Inventory	0.57	0.25	0.17	0.30	0.42
Debtors	35.19	21.57	14.06	13.10	18.47
Interest Cover Ratio	52.77	11.93	-0.75	0.51	-0.55
PBIDTM (%)	13.11	12.19	2.41	6.47	0.63
PBITM (%)	12.08	10.01	-2.05	2.24	-2.82
PBDTM (%)	12.89	11.35	-0.30	2.05	-4.51
CPM (%)	10.17	9.85	3.29	2.33	-2.01
APATM (%)	9.13	7.67	-1.17	-1.90	-5.46
ROCE (%)	11.24	3.76	-0.40	0.53	-0.80
RONW (%)	10.45	3.60	-0.27	-0.51	-1.86

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2025	363.95	279.85	301.60	49.14	35.54	39.67	3,031.83
Jan 2025	395.90	300.25	325.40	52.61	38.02	42.80	3,271.08
Share Prices Of 2024
Dec 2024	375.00	310.45	347.90	49.97	38.94	45.76	3,497.26
Nov 2024	329.05	290.40	315.75	44.71	36.71	41.53	3,174.07
Oct 2024	331.55	290.65	310.50	45.17	37.13	40.84	3,121.30
Sep 2024	375.55	315.00	327.85	53.08	41.14	43.13	3,295.71
Aug 2024	400.10	326.10	330.35	53.30	42.20	43.46	3,320.84
Jul 2024	450.00	375.85	397.05	60.80	45.88	52.23	3,991.34
Jun 2024	468.00	312.65	417.25	63.81	38.47	54.89	4,194.40
May 2024	394.95	340.80	347.00	54.08	44.03	45.65	3,488.21
Apr 2024	399.25	272.65	372.20	54.13	34.32	48.96	3,741.54
Mar 2024	320.00	268.90	274.65	43.83	35.26	36.13	2,760.92
Feb 2024	343.05	290.80	309.50	134.84	108.93	116.35	3,111.24
Jan 2024	330.00	269.70	310.05	131.17	101.05	116.56	3,116.77
Share Prices Of 2023
Dec 2023	284.95	243.75	270.75	112.87	87.83	101.78	2,721.71
Nov 2023	269.00	211.05	252.90	105.87	76.79	95.07	2,542.27
Oct 2023	242.75	195.00	213.80	94.53	71.56	80.37	2,149.22
Sep 2023	216.65	194.95	207.55	82.98	71.49	78.03	2,086.39
Aug 2023	215.65	194.00	206.95	84.40	72.41	77.80	2,080.36
Jul 2023	228.85	187.75	206.35	96.19	69.75	77.57	2,074.33

	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