IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	99.35 Jun 30,2025 EOD	100.28 Jun 30,2025 EOD
Today's Change( )	5.08 (5.39%)	6.32 (6.73%)
Open( )	95.01	94.40
Prev Close( )	94.27	93.96
Volume	4,171.00	72,225.00
Today's Range( )	103.72 - 93.85	105.00 - 94.06
52-Week Range( )	151.95 - 78.00	151.90 - 82.51
Buy (Size)	N.A	N.A
Sell (Size)	N.A	100.28(×101)

Company Background


Incorporation Year	1981
Registered Office	Unit No 1 15th Floor ACROPOLIS,1858/1 Rajdanga Main Rd Kasba, Kolkata, West Bengal-700107
Telephone	+91-33-66271301
Fax	+91-33-66271338
Chairman	Manish Goenka
Managing Director	NA
Company Secretary	NA
Auditor	S K Agrawal & Co
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Maheshwari Datamatics Pvt Ltd 23 RN Mukherjee Road,5th Floor , ,Kolkata-700001

Board of Directors


Executive Chairman	A V Agarwal
Vice Chairman	Manish Goenka
Non Executive Director	Richa Agarwal
Independent Non Exe. Director	Amit Kiran Deb Sumit Banerjee Mamta Binani
Whole Time Director & CEO	Vivek Chawla
Independent Director	Ranjit Kumar Pachnanda Niraj Jalan
Non Executive Director	P S Patwari

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	255.62	255.62	255.62	255.62	321.70	310.82
Reserves Total	518.49	443.10	397.40	283.84	206.82	245.91
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	774.11	698.72	653.02	539.46	528.52	556.73
Secured Loans	535.18	683.40	703.22	766.70	940.82	1096.67
Unsecured Loans	71.24	175.01	82.38	141.09	150.45	152.29
Total Debt	606.42	858.41	785.60	907.79	1091.27	1248.96
Other Liabilities	31.60	31.41	28.14	25.63	53.56	63.16
Total Liabilities	1412.13	1588.54	1466.76	1472.88	1673.35	1868.85
APPLICATION OF FUNDS :
Gross Block	1590.14	1617.72	1566.25	1558.23	1559.53	1486.19
Less : Accumulated Depreciation	504.66	469.53	404.88	332.82	261.47	189.06
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1085.48	1148.19	1161.37	1225.41	1298.06	1297.13
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	9.72	3.70	31.33	0.10	0.98	102.90
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	44.95	38.84	48.67	53.52	24.04	43.82
Current Assets, Loans & Advances
Inventories	247.07	408.81	227.10	222.53	278.40	332.06
Sundry Debtors	261.03	262.57	217.66	201.01	209.38	208.91
Cash and Bank Balance	5.31	0.34	1.75	13.72	20.49	10.36
Loans and Advances	41.01	104.16	81.00	61.31	74.37	96.73
Total Current Assets	554.42	775.88	527.51	498.57	582.64	648.06
Less : Current Liabilities and Provisions
Current Liabilities	161.71	256.00	193.35	235.40	223.46	220.53
Provisions	5.58	3.70	3.66	4.02	0.00	0.00
Total Current Liabilities & Provisions	167.29	259.70	197.01	239.42	223.46	220.53
Net Current Assets	387.13	516.18	330.50	259.15	359.18	427.53
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.71	6.54	10.81	43.97	133.57	123.19
Deferred Tax Liability	141.71	134.42	125.98	119.97	154.58	144.42
Net Deferred Tax	-135.00	-127.88	-115.17	-76.00	-21.01	-21.23
Other Assets	19.85	9.51	10.06	10.70	12.10	18.70
Total Assets	1412.13	1588.54	1466.76	1472.88	1673.35	1868.85
Contingent Liabilities	180.21	97.72	136.63	99.59	50.22	7.27

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	1993.84	2380.86	1957.71	1216.27	1515.32	1538.38
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1993.84	2380.86	1957.71	1216.27	1515.32	1538.38
Other Income	3.32	2.46	2.05	92.77	3.82	3.65
Stock Adjustments	25.06	14.81	2.18	-47.32	-56.13	76.03
Total Income	2022.22	2398.13	1961.94	1261.72	1463.01	1618.06
EXPENDITURE :
Raw Materials	1331.45	1661.63	1236.46	705.32	858.55	987.87
Power & Fuel Cost	130.92	164.79	119.81	93.99	130.11	152.74
Employee Cost	83.01	80.51	78.95	63.86	70.18	66.76
Other Manufacturing Expenses	106.58	103.12	91.31	66.12	88.73	89.81
Selling & Administrative Expenses	110.99	132.63	100.01	54.95	54.23	41.20
Miscellaneous Expenses	19.61	31.33	25.37	7.45	75.84	37.36
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1782.56	2174.01	1651.91	991.69	1277.64	1375.74
Operating Profit	239.66	224.12	310.03	270.03	185.37	242.32
Interest	67.24	63.43	82.76	95.27	117.36	106.68
Gross Profit	172.42	160.69	227.27	174.76	68.01	135.64
Depreciation	60.27	67.59	73.88	72.14	72.53	69.40
Profit Before Tax	112.15	93.10	153.39	102.62	-4.52	66.24
Tax	20.94	10.43	0.00	49.16	0.27	-0.87
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	6.91	13.50	38.59	2.41	5.66	23.12
Reported Net Profit	84.30	69.17	114.80	51.05	-10.45	43.99
Extraordinary Items	0.19	0.10	-4.51	70.00	-21.10	0.08
Adjusted Net Profit	84.11	69.07	119.31	-18.95	10.65	43.91
Adjustment below Net Profit	0.00	0.00	0.00	0.01	-0.23	0.00
P & L Balance brought forward	254.28	199.69	84.96	33.90	53.33	18.08
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	14.58	14.58	0.07	0.00	8.75	8.74
P & L Balance carried down	324.00	254.28	199.69	84.96	33.90	53.33
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 %	80.00	80.00	80.00	0.00	0.00	60.00
Dividend Per Share(Rs)	1.60	1.60	1.60	0.00	0.00	1.20
Earnings Per Share-Unit Curr	13.93	11.43	18.98	8.44	-1.73	7.27
Earnings Per Share(Adj)-Unit Curr	13.93	11.43	18.98	8.44	-1.73	7.27
Book Value-Unit Curr	87.70	75.24	67.69	48.92	36.19	42.65
Book Value(Adj)-Unit Curr	87.70	75.24	67.69	48.92	36.19	42.65

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	474.95	454.31	495.09
Other Operating Income	0.00	0.00	0.00
Other Income	1.75	1.49	0.57
Total Income	476.70	455.80	495.66
Total Expenditure	443.84	424.23	457.83
PBIDT	32.86	31.57	37.83
Interest	15.80	16.61	14.79
PBDT	17.06	14.96	23.04
Depreciation	13.05	13.17	12.91
Tax	0.09	0.09	2.54
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	3.92	1.70	7.59
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.92	1.70	7.59
EPS (Unit Curr.)	0.45	0.08	1.05
EPS (Adj) (Unit Curr.)	0.45	0.08	1.05
Calculated EPS (Unit Curr.)	0.65	0.28	1.25
Calculated EPS (Adj) (Unit Curr.)	0.65	0.28	1.25
Calculated EPS (Ann.) (Unit Curr.)	2.59	1.12	5.02
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.59	1.12	5.02
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.10	12.10	12.10
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(%)	6.92	6.95	7.64
PBDTM(%)	3.59	3.29	4.65
PATM(%)	0.83	0.37	1.53

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.99	1.22	1.42	1.87	2.16
Long Term Debt-Equity Ratio	0.34	0.46	0.63	0.82	0.98
Current Ratio	0.81	0.76	0.67	0.68	0.74
Fixed Assets	1.24	1.50	1.25	0.78	1.00
Inventory	6.08	7.49	8.71	4.86	4.96
Debtors	7.62	9.92	9.35	5.93	7.25
Interest Cover Ratio	2.67	2.47	2.85	1.32	1.19
PBIDTM (%)	12.02	9.41	15.84	16.31	14.02
PBITM (%)	9.00	6.57	12.06	10.38	9.23
PBDTM (%)	8.65	6.75	11.61	8.48	6.27
CPM (%)	7.25	5.74	9.64	4.37	5.49
APATM (%)	4.23	2.91	5.86	-1.56	0.70
ROCE (%)	11.96	10.25	16.07	8.02	7.90
RONW (%)	17.10	16.00	32.55	-7.36	4.47

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	101.93	86.00	98.63	7.55	6.04	7.09	596.71
Apr 2025	99.59	78.00	91.80	7.29	4.89	6.60	555.39
Mar 2025	101.00	83.36	83.66	7.84	5.97	6.02	506.14
Feb 2025	109.00	83.10	88.90	8.55	5.59	6.39	537.85
Jan 2025	116.00	97.85	103.70	9.59	6.77	7.46	627.39
Share Prices Of 2024
Dec 2024	128.10	103.80	109.85	9.54	6.84	7.90	664.59
Nov 2024	121.90	97.35	104.55	10.39	6.91	7.52	632.53
Oct 2024	117.85	99.45	106.55	8.68	7.11	7.66	644.63
Sep 2024	133.25	110.75	114.95	9.82	6.89	8.27	695.45
Aug 2024	140.00	126.00	130.25	10.35	8.96	9.37	788.01
Jul 2024	151.95	115.80	137.80	11.29	8.27	9.91	833.69
Jun 2024	128.00	101.00	116.95	9.59	7.13	8.41	707.55
May 2024	117.00	107.25	109.85	8.57	7.53	7.90	664.59
Apr 2024	124.00	110.70	115.30	9.22	7.87	8.29	697.57
Mar 2024	134.00	110.70	114.15	11.01	7.82	8.21	690.61
Feb 2024	148.90	123.65	130.90	14.02	10.82	11.47	791.95
Jan 2024	134.65	118.45	131.05	12.12	10.23	11.48	792.85
Share Prices Of 2023
Dec 2023	136.80	117.00	118.60	12.32	10.11	10.39	717.53
Nov 2023	137.85	112.00	130.15	12.81	8.50	11.40	787.41
Oct 2023	143.75	122.70	132.55	12.90	10.06	11.61	801.93

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 44111.35
271.07 0.62%

S&P 500 6226.00
31.93 0.52%

HANG SENG 24072.29
-211.87 -0.87%

NIKKEI 225 40353.62
202.83 0.51%

FTSE 100 8760.96
-37.95 -0.43%

NIFTY 25517.05
-120.75 -0.47%

× Ask Your Question