IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	311.25 May 02,2025 EOD	311.35 May 02,2025 EOD
Today's Change( )	-2.65 (-0.84%)	-2.75 (-0.88%)
Open( )	313.65	310.80
Prev Close( )	313.90	314.10
Volume	914,463.00	18,979,609.00
Today's Range( )	317.65 - 310.65	317.75 - 310.60
52-Week Range( )	340.35 - 221.00	340.50 - 221.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	311.35(×12345)

Company Background


Incorporation Year	1954
Registered Office	Nagavara,Outer Ring Road, Bangalore, Karnataka-560045
Telephone	91-80-25039300
Fax	91-80-25039233
Chairman	Manoj Jain.
Managing Director	Manoj Jain.
Company Secretary	S Sreenivas
Auditor	P G Bhagwat LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Integrated Enterprises (I) Ltd No. 30 Ramana Resid.,4th Cross Sampige Rd,Malleswaram,Bangalore - 560003

Board of Directors


Company Sec. & Compli. Officer	S Sreenivas
Part Time Dir.(Govt.Nominee)	Binoy Kumar Das
Director (Research & Devplmnt)	Bhanu Prakash Srivastava
Chairman & Managing Director	Manoj Jain.
Director (Marketing)	K V Suresh Kumar
Director (Finance) & CFO	Damodar S Bhattad
Director (Human Resources)	Vikraman
Part Time Dir.(Govt.Nominee)	Rajeev Prakash

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	730.98	730.98	243.66	243.66	243.66	243.66
Reserves Total	15351.41	12851.01	11740.60	10564.23	9609.28	8775.25
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	16082.39	13581.99	11984.26	10807.89	9852.94	9018.91
Secured Loans	0.00	0.00	0.00	0.00	8.33	33.34
Unsecured Loans	62.51	61.34	52.70	2.52	0.00	0.00
Total Debt	62.51	61.34	52.70	2.52	8.33	33.34
Other Liabilities	1022.93	904.26	1882.14	1479.37	1280.12	1018.37
Total Liabilities	17167.83	14547.59	13919.10	12289.78	11141.39	10070.62
APPLICATION OF FUNDS :
Gross Block	5567.37	5082.87	4533.97	4117.59	3794.83	3013.20
Less : Accumulated Depreciation	2808.44	2410.68	2010.34	1637.56	1275.14	928.80
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2758.93	2672.19	2523.63	2480.03	2519.69	2084.40
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	891.07	841.27	859.00	736.25	682.87	721.36
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	767.79	664.40	1554.24	1331.19	1161.67	1019.27
Current Assets, Loans & Advances
Inventories	7407.59	6406.18	5539.56	4915.29	3910.20	4413.65
Sundry Debtors	7362.19	7022.01	6103.39	6551.54	6732.91	5369.21
Cash and Bank Balance	10968.10	8009.00	7499.14	5008.21	1557.70	883.98
Loans and Advances	8153.27	8466.09	8015.07	7101.57	6393.78	5135.63
Total Current Assets	33891.15	29903.28	27157.16	23576.61	18594.59	15802.47
Less : Current Liabilities and Provisions
Current Liabilities	21298.82	19883.74	19115.21	16420.91	12454.34	9934.63
Provisions	689.00	623.15	415.63	342.46	315.36	458.19
Total Current Liabilities & Provisions	21987.82	20506.89	19530.84	16763.37	12769.70	10392.82
Net Current Assets	11903.33	9396.39	7626.32	6813.24	5824.89	5409.65
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	774.86	711.59	835.19	692.64	846.85	804.83
Deferred Tax Liability	200.70	208.20	214.49	229.25	349.45	333.63
Net Deferred Tax	574.16	503.39	620.70	463.39	497.40	471.20
Other Assets	272.55	469.95	735.21	465.68	454.87	364.74
Total Assets	17167.83	14547.59	13919.10	12289.78	11141.39	10070.62
Contingent Liabilities	3606.11	2379.70	2129.78	2004.66	2216.43	1006.98

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	20169.39	17646.20	15313.76	14063.83	12921.11	12084.60
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	20169.39	17646.20	15313.76	14063.83	12921.11	12084.60
Other Income	755.84	360.02	233.59	126.10	101.94	169.54
Stock Adjustments	560.57	397.45	276.97	129.33	-259.43	132.20
Total Income	21485.80	18403.67	15824.32	14319.26	12763.62	12386.34
EXPENDITURE :
Raw Materials	11126.48	10206.29	9149.83	7918.41	6819.22	6045.40
Power & Fuel Cost	53.86	44.10	41.30	36.48	38.88	40.83
Employee Cost	2466.70	2297.73	2109.39	1940.68	2057.49	1879.05
Other Manufacturing Expenses	175.77	144.42	180.50	166.31	136.59	138.48
Selling & Administrative Expenses	331.79	273.39	214.41	325.71	259.14	285.83
Miscellaneous Expenses	1605.62	1054.14	632.25	641.07	649.63	994.74
Less : Pre-operative Expenses Capitalised	32.99	27.60	49.61	19.76	33.36	32.69
Total Expenditure	15727.23	13992.47	12278.07	11008.90	9927.59	9351.64
Operating Profit	5758.57	4411.20	3546.25	3310.36	2836.03	3034.70
Interest	11.58	18.45	8.27	9.22	7.22	15.29
Gross Profit	5746.99	4392.75	3537.98	3301.14	2828.81	3019.41
Depreciation	412.43	407.87	380.18	366.33	349.64	316.22
Profit Before Tax	5334.56	3984.88	3157.80	2934.81	2479.17	2703.19
Tax	1380.69	854.45	910.52	800.01	716.42	796.82
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-66.13	123.76	-101.65	69.38	-31.08	-20.92
Reported Net Profit	4020.00	3006.67	2348.93	2065.42	1793.83	1927.29
Extraordinary Items	16.55	5.54	4.50	0.84	0.15	0.19
Adjusted Net Profit	4003.45	3001.13	2344.43	2064.58	1793.68	1927.10
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-166.32	-117.50
P & L Balance brought forward	9071.15	7707.18	6781.60	6139.56	5667.39	4769.28
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1861.96	1642.70	1423.35	1423.38	1155.34	911.68
P & L Balance carried down	11229.19	9071.15	7707.18	6781.60	6139.56	5667.39
Dividend	0.00	0.00	0.00	0.00	341.12	414.22
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	220.00	180.00	450.00	400.00	280.00	340.00
Dividend Per Share(Rs)	2.20	1.80	4.50	4.00	2.80	3.40
Earnings Per Share-Unit Curr	5.50	4.11	9.64	8.48	7.36	7.91
Earnings Per Share(Adj)-Unit Curr	5.50	4.11	3.21	2.83	2.45	2.64
Book Value-Unit Curr	22.00	18.58	49.18	44.36	40.44	37.01
Book Value(Adj)-Unit Curr	22.00	18.58	16.39	14.79	13.48	12.34

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	5756.12	4583.41	4198.77
Other Operating Income	0.00	0.00	0.00
Other Income	205.08	166.83	201.50
Total Income	5961.20	4750.24	4400.27
Total Expenditure	4102.82	3194.88	3262.03
PBIDT	1858.38	1555.36	1138.24
Interest	1.31	1.32	1.18
PBDT	1857.07	1554.04	1137.06
Depreciation	102.92	103.16	99.72
Tax	477.65	381.56	284.54
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-39.56	-21.95	-23.34
Reported Profit After Tax	1316.06	1091.27	776.14
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1316.06	1091.27	776.14
EPS (Unit Curr.)	1.81	1.49	1.06
EPS (Adj) (Unit Curr.)	1.81	1.49	1.06
Calculated EPS (Unit Curr.)	1.80	1.49	1.06
Calculated EPS (Adj) (Unit Curr.)	1.80	1.49	1.06
Calculated EPS (Ann.) (Unit Curr.)	7.20	5.97	4.25
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.20	5.97	4.25
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	150.00	0.00	0.00
Equity	730.98	730.98	730.98
Reserve & Surplus	0.00	16669.27	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(%)	32.29	33.93	27.11
PBDTM(%)	32.26	33.91	27.08
PATM(%)	22.86	23.81	18.48

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.52	1.45	1.42	1.45	1.51
Fixed Assets	3.79	3.67	3.54	3.55	3.80
Inventory	2.92	2.95	2.93	3.19	3.10
Debtors	2.80	2.69	2.42	2.12	2.14
Interest Cover Ratio	461.67	216.98	382.84	319.31	344.38
PBIDTM (%)	28.55	25.00	23.16	23.54	21.95
PBITM (%)	26.51	22.69	20.67	20.93	19.24
PBDTM (%)	28.49	24.89	23.10	23.47	21.89
CPM (%)	21.98	19.35	17.82	17.29	16.59
APATM (%)	19.93	17.04	15.34	14.69	13.88
ROCE (%)	33.71	28.13	24.16	25.13	23.44
RONW (%)	27.10	23.52	20.61	19.99	19.01

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	320.40	252.25	313.90	59.71	42.53	57.31	229,453.96
Mar 2025	306.50	244.30	301.20	56.95	42.34	55.00	220,170.54
Feb 2025	299.65	240.15	246.40	58.18	41.56	44.99	180,112.95
Jan 2025	297.75	252.85	292.80	54.57	45.21	53.46	214,030.32
Share Prices Of 2024
Dec 2024	320.85	283.00	293.05	60.09	51.35	53.51	214,213.07
Nov 2024	310.60	270.30	307.85	57.22	48.42	56.21	225,031.54
Oct 2024	294.60	257.40	284.85	54.94	44.39	52.01	208,219.05
Sep 2024	301.85	267.20	285.05	55.66	47.79	52.05	208,365.25
Aug 2024	317.60	275.55	299.40	59.19	47.79	54.67	218,854.78
Jul 2024	340.35	281.35	316.00	63.38	47.94	57.70	230,989.01
Jun 2024	323.00	230.00	306.20	59.78	37.10	55.91	223,825.43
May 2024	303.35	221.00	296.10	57.08	39.68	54.06	216,442.55
Apr 2024	241.50	204.00	233.70	44.57	35.97	42.67	170,829.53
Mar 2024	216.70	179.20	201.45	39.81	31.05	36.78	147,255.49
Feb 2024	209.00	171.70	205.10	51.72	40.69	49.96	149,923.56
Jan 2024	196.25	179.75	185.85	50.15	43.19	45.27	135,852.24
Share Prices Of 2023
Dec 2023	185.20	146.80	184.10	45.38	35.60	44.84	134,573.03
Nov 2023	146.75	132.15	145.85	36.45	32.13	35.52	106,613.12
Oct 2023	141.35	127.00	133.30	35.02	30.44	32.47	97,439.35
Sep 2023	147.20	133.25	138.25	36.46	31.40	33.67	101,057.69

Risk Disclosure on Derivatives

ATTENTION INVESTORS

ATTENTION INVESTORS

ATTENTION INVESTORS

	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