IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	197.20 Jun 30,2025 EOD	197.41 Jun 30,2025 EOD
Today's Change( )	-3.90 (-1.94%)	-3.80 (-1.89%)
Open( )	199.95	201.40
Prev Close( )	201.10	201.21
Volume	80,642.00	700,942.00
Today's Range( )	203.15 - 195.40	204.00 - 195.00
52-Week Range( )	530.40 - 130.45	530.00 - 130.37
Buy (Size)	N.A	197.41(×1287)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1994
Registered Office	8 Elecronics Complex,Chambaghat, Solan, Himachal Pradesh-173213
Telephone	91-179-2230 948
Fax	NA
Chairman	Himanshu Baid
Managing Director	Anant Nahata
Company Secretary	Sangeeta Karnatak
Auditor	Khandelwal Jain & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Managing Director & CEO	Anant Nahata
Whole-time Director	Vivekanand Kumar
Non Executive Director	Subhash Chander Rustgi
Chairman (Non-Executive)	Himanshu Baid
Independent Director	LEENA PRIBHDAS GIDWANI Karen Wilson Kumar
Company Sec. & Compli. Officer	Sangeeta Karnatak
Independent Director	Manoj Kohli Mahua Acharya

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	120.82	7.23	7.23	7.23	7.23	7.23
Reserves Total	511.85	130.12	135.69	130.95	128.16	165.13
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	13.26	0.00	0.00	0.00	0.00
Total Shareholders Funds	632.67	150.61	142.92	138.18	135.39	172.36
Secured Loans	23.10	35.71	29.58	23.89	27.67	29.78
Unsecured Loans	23.12	85.90	68.09	73.93	17.84	27.17
Total Debt	46.22	121.61	97.67	97.82	45.51	56.95
Other Liabilities	10.14	8.98	24.75	26.85	28.34	9.84
Total Liabilities	689.03	281.20	265.34	262.85	209.24	239.15
APPLICATION OF FUNDS :
Gross Block	185.47	159.16	186.97	167.00	164.99	128.18
Less : Accumulated Depreciation	95.09	82.50	89.19	75.66	66.83	50.58
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	90.38	76.66	97.78	91.34	98.16	77.60
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	21.76	4.56	10.58	12.06	1.25	0.78
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	3.82	7.31	6.99	0.14	7.40	9.67
Current Assets, Loans & Advances
Inventories	185.25	115.58	126.63	109.82	118.09	130.70
Sundry Debtors	191.61	128.03	114.90	133.09	98.62	98.79
Cash and Bank Balance	315.22	25.20	21.31	23.64	10.53	10.97
Loans and Advances	85.56	69.88	75.65	50.93	34.42	30.90
Total Current Assets	777.64	338.69	338.49	317.49	261.66	271.37
Less : Current Liabilities and Provisions
Current Liabilities	228.20	183.33	233.26	200.45	177.75	140.59
Provisions	4.65	2.99	2.65	1.14	1.92	1.27
Total Current Liabilities & Provisions	232.85	186.31	235.91	201.59	179.66	141.86
Net Current Assets	544.78	152.38	102.59	115.89	81.99	129.51
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.64	26.03	35.96	28.72	28.02	17.14
Deferred Tax Liability	5.51	6.69	12.62	0.00	11.97	0.00
Net Deferred Tax	1.13	19.34	23.34	28.72	16.05	17.14
Other Assets	27.17	20.95	24.05	14.69	4.37	4.45
Total Assets	689.04	281.20	265.34	262.84	209.22	239.14
Contingent Liabilities	72.95	53.07	53.17	0.00	45.31	44.30

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	866.25	515.80	335.53	309.13	275.45	349.64
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	866.25	515.80	335.53	309.13	275.45	349.64
Other Income	19.13	18.25	38.16	14.35	35.66	24.87
Stock Adjustments	45.97	-4.99	7.94	-16.24	-6.80	39.01
Total Income	931.35	529.06	381.63	307.24	304.31	413.52
EXPENDITURE :
Raw Materials	634.68	343.36	214.12	196.37	186.17	255.95
Power & Fuel Cost	2.59	2.06	2.48	0.00	2.24	2.52
Employee Cost	65.47	52.66	45.72	50.30	53.33	44.67
Other Manufacturing Expenses	16.17	12.53	17.14	17.65	11.10	11.91
Selling & Administrative Expenses	72.50	43.85	24.65	27.30	25.61	26.07
Miscellaneous Expenses	6.44	29.74	35.78	7.39	33.93	21.96
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	797.84	484.21	339.88	299.00	312.38	363.09
Operating Profit	133.50	44.86	41.75	8.23	-8.08	50.43
Interest	19.15	17.39	17.65	15.62	10.98	9.30
Gross Profit	114.35	27.47	24.10	-7.39	-19.06	41.13
Depreciation	17.95	15.57	14.52	15.90	16.24	8.39
Profit Before Tax	96.40	11.90	9.58	-23.29	-35.30	32.74
Tax	11.77	0.00	4.04	5.25	0.01	7.54
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	18.20	4.06	1.48	-17.88	1.15	10.39
Reported Net Profit	66.43	7.84	4.05	-10.66	-36.46	14.81
Extraordinary Items	-0.47	-0.42	0.03	-0.12	0.00	-0.01
Adjusted Net Profit	66.90	8.26	4.02	-10.54	-36.46	14.82
Adjustment below Net Profit	-19.15	-0.15	0.68	0.20	-0.51	-0.55
P & L Balance brought forward	68.49	60.80	56.06	66.52	103.49	89.23
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	115.77	68.49	60.80	56.06	66.52	103.49
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	5.50	10.84	5.61	-14.74	-50.43	20.48
Earnings Per Share(Adj)-Unit Curr	5.50	10.84	5.61	-14.74	-50.43	20.48
Book Value-Unit Curr	52.36	189.97	197.67	191.12	187.25	238.39
Book Value(Adj)-Unit Curr	52.36	189.97	197.67	191.12	187.25	238.39

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	212.80	147.70	148.65
Other Operating Income	0.00	0.00	0.00
Other Income	12.45	13.25	13.47
Total Income	225.24	160.95	162.12
Total Expenditure	200.74	154.23	142.68
PBIDT	24.50	6.73	19.44
Interest	12.45	14.04	8.22
PBDT	12.05	-7.31	11.23
Depreciation	5.46	5.60	5.35
Tax	2.27	-2.88	1.41
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.24	-0.27	-0.07
Reported Profit After Tax	4.56	-9.75	4.53
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	4.56	-9.75	4.53
EPS (Unit Curr.)	0.38	-0.81	0.38
EPS (Adj) (Unit Curr.)	0.38	-0.81	0.38
Calculated EPS (Unit Curr.)	0.38	-0.81	0.38
Calculated EPS (Adj) (Unit Curr.)	0.38	-0.81	0.38
Calculated EPS (Ann.) (Unit Curr.)	1.51	-3.23	1.50
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.51	-3.23	1.50
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	120.82	120.82	120.82
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(%)	11.51	4.56	13.08
PBDTM(%)	5.66	-4.95	7.55
PATM(%)	2.14	-6.60	3.05

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.21	0.75	0.70	0.52	0.33
Long Term Debt-Equity Ratio	0.13	0.52	0.48	0.27	0.06
Current Ratio	2.32	1.46	1.41	1.37	1.39
Fixed Assets	5.03	2.98	1.90	1.86	1.88
Inventory	5.76	4.26	2.84	2.71	2.21
Debtors	5.42	4.25	2.71	2.67	2.79
Interest Cover Ratio	6.03	3.14	2.97	-0.49	-2.21
PBIDTM (%)	15.41	13.60	19.95	2.66	-2.93
PBITM (%)	13.34	10.58	15.63	-2.48	-8.83
PBDTM (%)	13.20	10.23	14.69	-2.39	-6.92
CPM (%)	9.74	4.62	5.53	1.70	-7.34
APATM (%)	7.67	1.60	1.20	-3.45	-13.24
ROCE (%)	23.82	19.98	19.85	-3.25	-10.85
RONW (%)	16.96	5.63	2.86	-7.79	-23.69

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	194.00	139.35	179.15	36.39	23.14	32.39	2,166.62
Apr 2025	179.20	141.80	154.45	33.33	24.61	27.92	1,867.60
Mar 2025	169.40	130.45	147.65	32.18	23.48	26.67	1,783.97
Feb 2025	253.95	152.35	153.60	48.45	27.29	27.74	1,855.86
Jan 2025	275.85	224.45	245.25	53.56	37.27	44.29	2,963.22
Share Prices Of 2024
Dec 2024	295.10	242.00	247.55	54.27	42.73	44.71	2,991.01
Nov 2024	374.55	257.00	277.45	71.62	44.10	50.11	3,352.28
Oct 2024	348.90	294.05	309.30	65.70	52.20	55.86	3,737.10
Sep 2024	391.50	306.20	314.45	75.40	53.85	56.79	3,799.33
Aug 2024	456.00	376.60	386.45	83.44	62.35	69.79	4,669.26
Jul 2024	530.40	414.00	449.90	98.02	70.38	81.25	5,435.89
Jun 2024	461.05	251.35	454.60	84.45	41.29	82.10	5,492.68
May 2024	346.60	249.00	313.05	69.31	43.92	56.54	3,782.41
Apr 2024	314.25	197.35	299.35	58.66	34.85	54.06	3,616.88
Mar 2024	274.45	170.25	197.40	60.29	29.60	35.65	2,385.08

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 43834.06
426.21 0.98%

S&P 500 6192.89
30.87 0.50%

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