IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,005.15 Sep 05,2025 EOD	1,004.80 Sep 05,2025 EOD
Today's Change( )	0.45 (0.04%)	2.50 (0.25%)
Open( )	1,008.00	1,002.50
Prev Close( )	1,004.70	1,002.30
Volume	3,229.00	22,824.00
Today's Range( )	1,024.40 - 1,002.40	1,024.00 - 1,001.00
52-Week Range( )	1,496.30 - 812.40	1,496.00 - 815.00
Buy (Size)	N.A	1,004.80(×10)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1989
Registered Office	4th Floor BPK Star Tower,AB Road, Indore, Madhya Pradesh-452008
Telephone	91-731-4780400/490
Fax	NA
Chairman	NA
Managing Director	Prasann Kumar Kedia
Company Secretary	Abhinav Mathur
Auditor	Singhi & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Ankit Consultancy Pvt Ltd Plot No. 60,Electronic Complex,Pardeshipura,Indore - 452010

Board of Directors


Non Executive & Independent Director	Nitn Tibrewal
Whole Time Director & Chief Financial Officer	Tushar Bhandari
Independent Director	Debashish Das
Independent Non Exe. Director	Apurva Pradeep Joshi
Managing Director	Prasann Kumar Kedia
Whole Time Director & Chief Executive Officer	Anshuman Kedia
Independent Director	Swaraj Puri
Company Sec. & Compli. Officer	Abhinav Mathur

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	18.08	18.08	18.08	18.08	18.08	18.08
Reserves Total	472.81	393.95	345.32	294.76	233.75	177.19
Equity Share Warrants	29.40	10.83	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	520.29	422.86	363.40	312.84	251.83	195.27
Secured Loans	98.09	103.66	94.91	4.53	9.53	8.88
Unsecured Loans	3.43	4.33	5.14	0.91	1.71	2.40
Total Debt	101.52	107.99	100.05	5.44	11.24	11.28
Other Liabilities	1.84	1.78	1.77	1.46	1.79	1.37
Total Liabilities	623.65	532.63	465.22	319.74	264.86	207.92
APPLICATION OF FUNDS :
Gross Block	463.72	350.56	194.78	187.01	171.13	156.03
Less : Accumulated Depreciation	113.02	98.20	84.35	74.30	60.55	46.49
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	350.70	252.36	110.43	112.71	110.58	109.54
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	31.98	63.25	110.49	23.59	9.23	11.19
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	64.31	45.74	60.36	24.89	2.56	2.19
Current Assets, Loans & Advances
Inventories	137.31	104.01	84.19	64.95	57.66	57.35
Sundry Debtors	39.43	34.96	18.51	23.58	38.95	38.97
Cash and Bank Balance	15.29	40.86	61.79	81.00	78.33	21.92
Loans and Advances	59.59	51.94	63.29	24.10	25.76	25.31
Total Current Assets	251.61	231.78	227.78	193.63	200.70	143.56
Less : Current Liabilities and Provisions
Current Liabilities	79.18	78.71	69.00	76.07	57.04	59.19
Provisions	0.83	0.75	0.54	0.04	2.65	0.03
Total Current Liabilities & Provisions	80.01	79.47	69.54	76.11	59.69	59.22
Net Current Assets	171.60	152.31	158.25	117.52	141.02	84.34
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.85	2.73	2.77	2.14	1.65	0.91
Deferred Tax Liability	16.89	9.42	5.98	6.50	6.86	7.30
Net Deferred Tax	-14.04	-6.69	-3.21	-4.36	-5.21	-6.39
Other Assets	19.09	25.65	28.90	45.38	6.68	7.05
Total Assets	623.65	532.63	465.23	319.73	264.85	207.92
Contingent Liabilities	39.49	19.49	30.80	15.87	16.79	25.21

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	1096.58	764.52	702.77	514.22	453.17	535.00
Excise Duty	21.26	5.22	1.65	1.02	17.45	12.42
Net Sales	1075.32	759.30	701.12	513.20	435.72	522.58
Other Income	4.70	9.64	8.92	14.16	4.62	3.28
Stock Adjustments	28.87	3.55	10.24	1.38	-2.22	-0.53
Total Income	1108.89	772.49	720.28	528.74	438.12	525.33
EXPENDITURE :
Raw Materials	538.63	327.84	220.15	157.46	121.35	190.56
Power & Fuel Cost	71.52	76.34	83.75	58.94	43.76	48.92
Employee Cost	46.46	36.77	35.34	31.59	25.26	24.22
Other Manufacturing Expenses	219.01	158.80	226.41	107.72	85.20	131.47
Selling & Administrative Expenses	94.37	78.56	74.69	58.15	48.79	32.32
Miscellaneous Expenses	6.10	7.81	8.65	18.52	19.74	17.94
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	976.09	686.12	648.98	432.38	344.10	445.44
Operating Profit	132.79	86.36	71.29	96.37	94.01	79.89
Interest	5.70	3.67	1.42	0.93	1.47	2.08
Gross Profit	127.09	82.69	69.87	95.44	92.54	77.81
Depreciation	17.44	14.40	14.39	14.28	14.07	14.10
Profit Before Tax	109.65	68.29	55.48	81.16	78.47	63.71
Tax	20.85	14.12	15.06	21.22	21.72	16.82
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	7.34	3.54	-1.13	-0.86	-1.20	-2.44
Reported Net Profit	81.46	50.62	41.56	60.81	57.96	49.34
Extraordinary Items	0.00	0.00	-0.43	0.65	0.00	-0.86
Adjusted Net Profit	81.46	50.62	41.99	60.16	57.96	50.20
Adjustment below Net Profit	0.02	-0.21	-0.05	0.06	0.04	-0.52
P & L Balance brought forward	363.02	315.42	276.72	218.67	163.48	117.47
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.62	2.81	2.81	2.81	2.81	2.81
P & L Balance carried down	440.89	363.02	315.42	276.72	218.67	163.48
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 %	20.00	20.00	10.00	10.00	10.00	10.00
Dividend Per Share(Rs)	2.00	2.00	1.00	1.00	1.00	1.00
Earnings Per Share-Unit Curr	45.06	28.00	22.99	33.63	32.06	27.29
Earnings Per Share(Adj)-Unit Curr	45.06	28.00	22.99	33.63	32.06	27.29
Book Value-Unit Curr	271.52	227.90	201.01	173.04	139.29	108.01
Book Value(Adj)-Unit Curr	271.52	227.90	201.01	173.04	139.29	108.01

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	270.21	248.47	334.26
Other Operating Income	0.00	0.00	0.00
Other Income	1.82	0.83	1.09
Total Income	268.51	243.30	328.11
Total Expenditure	229.57	206.99	287.48
PBIDT	38.94	36.31	40.63
Interest	1.56	1.41	1.34
PBDT	37.38	34.90	39.29
Depreciation	5.60	5.08	4.19
Tax	7.11	5.42	6.82
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.01	2.06	2.19
Reported Profit After Tax	23.66	22.33	26.09
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	23.66	22.33	26.09
EPS (Unit Curr.)	13.09	12.35	14.43
EPS (Adj) (Unit Curr.)	13.09	12.35	14.43
Calculated EPS (Unit Curr.)	13.09	12.35	14.43
Calculated EPS (Adj) (Unit Curr.)	13.09	12.35	14.43
Calculated EPS (Ann.) (Unit Curr.)	52.34	49.41	57.72
Calculated EPS (Adj) (Ann.) (Unit Curr.)	52.34	49.41	57.72
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	18.08	18.08	18.08
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(%)	14.60	14.97	12.42
PBDTM(%)	14.02	14.39	12.01
PATM(%)	8.87	9.21	7.98

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.22	0.26	0.16	0.03	0.05
Long Term Debt-Equity Ratio	0.09	0.16	0.11	0.01	0.02
Current Ratio	1.58	1.88	2.24	2.48	2.37
Fixed Assets	2.69	2.80	3.68	2.87	2.77
Inventory	9.09	8.12	9.42	8.39	7.88
Debtors	29.48	28.60	33.39	16.45	11.63
Interest Cover Ratio	20.24	19.60	40.08	88.28	54.39
PBIDTM (%)	12.11	11.30	10.14	18.74	20.74
PBITM (%)	10.52	9.41	8.10	15.96	17.64
PBDTM (%)	11.59	10.82	9.94	18.56	20.42
CPM (%)	9.02	8.50	7.96	14.60	15.89
APATM (%)	7.43	6.62	5.91	11.83	12.79
ROCE (%)	19.95	14.42	14.50	28.09	33.82
RONW (%)	17.27	12.88	12.29	21.54	25.93

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	1,099.00	985.65	1,043.65	27.62	21.98	24.57	2,001.64
Jul 2025	1,244.95	1,030.00	1,032.75	30.48	24.19	24.32	1,980.73
Jun 2025	1,182.00	1,026.55	1,139.30	30.77	23.29	26.82	2,185.09
May 2025	1,155.00	1,026.40	1,092.45	28.01	22.91	25.72	2,095.23
Apr 2025	1,444.75	962.00	1,097.15	35.17	19.87	25.83	2,104.25
Mar 2025	1,481.75	1,031.05	1,393.95	36.71	23.32	32.82	2,673.48
Feb 2025	1,496.30	1,019.95	1,086.80	58.25	38.36	41.18	2,084.40
Jan 2025	1,357.65	1,043.90	1,293.05	53.24	38.37	48.99	2,479.97
Share Prices Of 2024
Dec 2024	1,149.80	947.65	1,101.45	44.68	33.80	41.73	2,112.49
Nov 2024	975.80	839.00	954.35	37.66	31.01	36.16	1,830.37
Oct 2024	997.85	812.40	922.85	39.88	30.14	34.97	1,769.95
Sep 2024	1,037.70	879.00	945.00	39.05	30.80	33.75	1,708.48
Aug 2024	945.05	750.00	896.75	34.23	26.61	32.03	1,621.25
Jul 2024	884.85	648.80	831.20	33.64	22.61	29.69	1,502.74
Jun 2024	743.00	489.10	664.85	27.45	16.20	23.75	1,202.00
May 2024	637.00	504.00	545.55	23.92	17.76	19.48	986.31
Apr 2024	569.65	474.70	554.70	20.98	16.14	19.81	1,002.85
Mar 2024	564.35	459.05	470.85	21.16	16.11	16.82	851.26
Feb 2024	594.55	399.00	536.40	26.34	14.66	23.10	969.77
Jan 2024	529.00	481.00	488.15	23.43	20.64	21.02	882.54

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 45424.68
-217.62 -0.48%

S&P 500 6502.38
-20.70 -0.32%

HANG SENG 25417.99
359.47 1.43%

NIKKEI 225 42984.31
404.04 0.95%

FTSE 100 9208.21
-8.66 -0.09%

NIFTY 24741.00
6.70 0.03%

× Ask Your Question