IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	380.70 Jul 18,2025 EOD	381.20 Jul 18,2025 EOD
Today's Change( )	-3.85 (-1.00%)	-3.00 (-0.78%)
Open( )	386.90	385.00
Prev Close( )	384.55	384.20
Volume	86,658.00	516,722.00
Today's Range( )	386.90 - 374.60	386.95 - 373.95
52-Week Range( )	673.65 - 232.20	669.95 - 231.60
Buy (Size)	N.A	N.A
Sell (Size)	N.A	381.20(×2441)

Company Background


Incorporation Year	2019
Registered Office	61-B Udyog Vihar Surajpur,Kasna Road Greater Noida, Gautam Buddha Nagar, Uttar Pradesh-201306
Telephone	91-120-2569077
Fax	NA
Chairman	BAJRANG BOTHRA
Managing Director	Ajay Singhania
Company Secretary	Jyoti Verma
Auditor	Deloitte Haskins & Sells
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Chairman & Wholetime Director	BAJRANG BOTHRA
Non Executive Director	Sanjay Singhania
Managing Director & Chief Executive Officer	Ajay Singhania
Nominee	Nikhil Mohta Vibhav Parikh
Independent Director	Kailash Jain Narasimhachari Krishnamachari Priyanka Gulati SAMEER BHARGAVA Shashank Agarwal
Additional Director	RAVI GUPTA Laxmi Pat Bothra
Company Sec. & Compli. Officer	Jyoti Verma

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	95.80	52.09	89.74	48.17	48.17
Reserves Total	798.11	241.90	211.57	20.74	13.19
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	18.82	-18.82	0.00	0.00
Total Shareholders Funds	893.91	312.81	282.49	68.91	61.36
Secured Loans	331.40	492.45	365.92	238.44	253.06
Unsecured Loans	54.69	32.43	31.44	23.83	16.91
Total Debt	386.09	524.88	397.36	262.27	269.97
Other Liabilities	3.80	2.08	1.39	0.95	0.64
Total Liabilities	1283.80	839.77	681.24	332.13	331.97
APPLICATION OF FUNDS :
Gross Block	779.45	487.11	321.63	142.91	131.24
Less : Accumulated Depreciation	101.33	109.89	40.12	26.98	18.26
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00
Net Block	678.12	377.22	281.51	115.93	112.98
Lease Adjustment	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	26.63	90.69	8.42	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00
Investments	10.83	39.93	37.35	0.00	0.00
Current Assets, Loans & Advances
Inventories	378.16	273.94	241.52	140.47	135.18
Sundry Debtors	212.41	469.74	354.66	234.18	198.50
Cash and Bank Balance	107.06	75.18	53.52	11.54	10.49
Loans and Advances	302.80	21.00	34.92	15.25	31.44
Total Current Assets	1000.42	839.86	684.61	401.44	375.61
Less : Current Liabilities and Provisions
Current Liabilities	465.33	573.69	330.64	179.70	152.60
Provisions	1.57	0.50	0.96	1.65	0.45
Total Current Liabilities & Provisions	466.89	574.18	331.60	181.34	153.05
Net Current Assets	533.53	265.68	353.01	220.10	222.56
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	10.95	9.90	0.60	0.57	0.25
Deferred Tax Liability	30.31	20.74	9.19	7.46	6.97
Net Deferred Tax	-19.36	-10.84	-8.59	-6.89	-6.72
Other Assets	54.05	77.09	9.55	2.99	3.16
Total Assets	1283.80	839.77	681.25	332.13	331.98
Contingent Liabilities	9.88	2.26	2.61	1.56	0.00

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	1419.56	1519.76	916.16	736.25	770.27
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	1419.56	1519.76	916.16	736.25	770.27
Other Income	8.95	1.65	3.51	3.41	1.28
Stock Adjustments	57.81	3.28	4.56	5.87	-0.54
Total Income	1486.32	1524.69	924.23	745.53	771.01
EXPENDITURE :
Raw Materials	1247.74	1331.99	806.47	654.96	690.97
Power & Fuel Cost	11.03	8.51	4.08	3.50	3.69
Employee Cost	48.20	28.12	19.66	16.99	13.78
Other Manufacturing Expenses	33.17	32.46	16.90	14.75	12.56
Selling & Administrative Expenses	13.39	15.14	7.93	6.29	11.50
Miscellaneous Expenses	7.69	13.52	0.63	3.85	0.70
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1361.21	1429.75	855.68	700.35	733.18
Operating Profit	125.10	94.94	68.56	45.18	37.84
Interest	38.95	31.23	22.78	25.58	22.48
Gross Profit	86.15	63.71	45.78	19.60	15.36
Depreciation	35.48	21.73	13.14	8.99	4.39
Profit Before Tax	50.67	41.98	32.64	10.61	10.97
Tax	8.88	9.16	6.74	2.91	2.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.32	2.32	1.73	0.16	6.96
Reported Net Profit	36.48	30.51	24.17	7.54	2.00
Extraordinary Items	0.08	-1.13	0.00	0.04	0.00
Adjusted Net Profit	36.40	31.64	24.17	7.50	2.00
Adjustment below Net Profit	-0.21	-0.18	-0.11	0.01	-2.00
P & L Balance brought forward	73.95	38.71	20.74	13.19	13.19
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	110.21	69.03	44.80	20.74	13.19
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	3.81	5.86	4.64	1.56	0.41
Earnings Per Share(Adj)-Unit Curr	3.81	5.86	4.64	1.56	0.41
Book Value-Unit Curr	93.31	56.44	50.62	14.31	12.74
Book Value(Adj)-Unit Curr	93.31	56.44	50.62	14.31	12.74

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	643.25	376.84	377.10
Other Operating Income	0.00	0.00	0.00
Other Income	5.53	4.87	4.74
Total Income	648.78	381.71	381.85
Total Expenditure	571.10	352.73	367.49
PBIDT	77.67	28.97	14.35
Interest	13.73	12.44	13.75
PBDT	63.94	16.54	0.61
Depreciation	12.36	12.11	11.60
Tax	11.05	0.75	-1.87
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.08	0.46	-1.15
Reported Profit After Tax	39.44	3.21	-7.97
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	39.44	3.21	-7.97
EPS (Unit Curr.)	4.11	0.33	-0.83
EPS (Adj) (Unit Curr.)	4.11	0.33	-0.83
Calculated EPS (Unit Curr.)	4.11	0.33	-0.83
Calculated EPS (Adj) (Unit Curr.)	4.11	0.33	-0.83
Calculated EPS (Ann.) (Unit Curr.)	16.44	1.34	-3.32
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.44	1.34	-3.32
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	95.97	95.97	95.97
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(%)	12.07	7.69	3.81
PBDTM(%)	9.94	4.39	0.16
PATM(%)	6.13	0.85	-2.11

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.75	1.55	1.88	4.09
Long Term Debt-Equity Ratio	0.20	0.38	0.49	0.98
Current Ratio	1.05	0.94	1.07	1.03
Fixed Assets	2.24	3.76	3.94	5.37
Inventory	4.23	5.90	4.80	5.34
Debtors	4.11	3.69	3.11	3.40
Interest Cover Ratio	2.30	2.34	2.43	1.41
PBIDTM (%)	8.81	6.25	7.48	6.14
PBITM (%)	6.31	4.82	6.05	4.92
PBDTM (%)	6.07	4.19	5.00	2.66
CPM (%)	5.07	3.44	4.07	2.25
APATM (%)	2.57	2.01	2.64	1.02
ROCE (%)	8.43	9.63	10.94	10.90
RONW (%)	6.04	10.25	15.41	11.58

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	377.95	329.15	349.95	101.70	85.28	92.26	3,358.39
May 2025	408.00	316.05	371.65	113.99	81.22	97.98	3,566.64
Apr 2025	421.00	342.00	354.65	113.71	86.51	93.50	3,403.50
Mar 2025	388.65	318.30	368.20	106.45	77.69	97.08	3,533.53
Feb 2025	449.70	337.75	369.60	122.67	81.92	97.44	3,546.97
Jan 2025	673.65	430.00	465.00	190.37	104.84	122.60	4,462.50
Share Prices Of 2024
Dec 2024	550.70	411.00	550.70	145.19	103.38	145.19	5,284.94
Nov 2024	517.00	365.00	410.30	140.76	89.86	108.17	3,937.56
Oct 2024	471.75	350.00	409.80	135.12	88.41	108.04	3,932.76
Sep 2024	409.00	246.85	393.25	109.33	64.35	103.68	3,773.93
Aug 2024	274.80	232.20	253.00	75.34	60.90	66.70	2,427.98
Jul 2024	285.50	238.70	263.80	82.35	59.26	69.43	2,527.17
Jun 2024	255.55	159.25	243.80	70.60	40.27	64.16	2,335.57
May 2024	202.95	170.70	171.90	54.94	44.61	45.24	1,646.78
Apr 2024	213.00	151.75	197.50	57.79	38.20	51.98	1,892.02
Mar 2024	188.65	150.95	151.45	50.75	39.60	39.86	1,450.87
Feb 2024	213.45	175.25	184.50	65.78	51.98	55.86	1,767.49
Jan 2024	225.00	205.70	210.95	73.80	61.68	63.87	2,020.87

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 44363.41
142.09 -0.32%

S&P 500 6317.35
-1.01 -0.02%

HANG SENG 24825.66
326.70 1.33%

NIKKEI 225 39788.57
-112.62 -0.28%

FTSE 100 8992.12
19.48 0.22%

NIFTY 24968.40
-143.05 -0.57%

× Ask Your Question