IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	211.90 May 09,2025 14:28:00	211.73 May 09,2025 14:24:59
Today's Change( )	-1.15 (-0.54%)	-0.75 (-0.35%)
Open( )	217.00	212.48
Prev Close( )	213.05	212.48
Volume	2,215.00	17,524.00
Today's Range( )	217.00 - 210.15	215.98 - 210.41
52-Week Range( )	330.83 - 187.00	331.00 - 197.42
Buy (Size)	211.30(×1)	211.50(×2)
Sell (Size)	211.90(×28)	211.82(×7)

Company Background


Incorporation Year	2013
Registered Office	Makum Road,, Tinsukia, Assam-786125
Telephone	91-011-42791399
Fax	91-011-42791330
Chairman	Shiv Prakash Mittal
Managing Director	Saurabh Mittal
Company Secretary	NA
Auditor	S S Kothari & Company
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd Noble Heights 1st Fl,Plot NH 2 C-1 Block ,LSC Janakpuri ,New Delhi - 110058

Board of Directors


Chairman (Non-Executive)	Shiv Prakash Mittal
Managing Director & CEO	Saurabh Mittal
Whole-time Director	Parul Mittal
Independent Director	Sandip Das
Independent Non Exe. Director	Matangi Gowrishankar Yogesh Kapur
Independent Director	RAHUL CHHABRA
Non Executive Director	Jalaj Ashwin Dani

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	12.76	12.70	12.07	12.07	12.07	12.07
Reserves Total	1033.58	908.04	619.86	546.33	478.55	404.11
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.06	0.00	0.00	0.00	0.00
Total Shareholders Funds	1046.34	920.80	631.93	558.40	490.62	416.18
Secured Loans	370.11	389.52	280.91	222.39	232.50	201.20
Unsecured Loans	155.50	65.49	89.06	52.48	18.00	36.50
Total Debt	525.61	455.01	369.97	274.87	250.50	237.70
Other Liabilities	12.86	10.62	9.91	11.33	68.34	20.60
Total Liabilities	1584.81	1386.43	1011.81	844.60	809.46	674.48
APPLICATION OF FUNDS :
Gross Block	1136.54	899.74	796.36	751.62	719.76	588.24
Less : Accumulated Depreciation	515.94	456.96	403.03	352.79	308.63	265.60
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	620.60	442.78	393.33	398.83	411.13	322.64
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	34.50	124.54	4.58	17.05	15.69	21.72
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	575.38	487.62	287.14	176.97	70.57	24.12
Current Assets, Loans & Advances
Inventories	479.09	452.39	445.39	330.94	333.11	287.97
Sundry Debtors	153.03	123.80	124.11	137.08	120.59	139.07
Cash and Bank Balance	18.15	7.02	8.54	10.89	25.29	6.43
Loans and Advances	82.15	63.84	38.07	31.54	50.74	43.89
Total Current Assets	732.41	647.05	616.11	510.45	529.73	477.38
Less : Current Liabilities and Provisions
Current Liabilities	376.68	329.33	282.94	256.08	205.51	176.26
Provisions	4.77	3.49	3.00	1.60	1.69	2.10
Total Current Liabilities & Provisions	381.46	332.82	285.95	257.69	207.20	178.35
Net Current Assets	350.96	314.23	330.16	252.76	322.53	299.02
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.95	6.08	5.42	4.22	7.91	11.53
Deferred Tax Liability	15.98	15.47	16.88	19.05	24.48	31.60
Net Deferred Tax	-9.03	-9.39	-11.46	-14.83	-16.57	-20.07
Other Assets	12.42	26.64	8.06	13.82	6.11	27.03
Total Assets	1584.83	1386.41	1011.81	844.60	809.46	674.46
Contingent Liabilities	797.86	914.91	79.34	114.12	96.98	95.23

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	2123.50	1851.07	1559.19	1126.05	1227.22	1195.99
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2123.50	1851.07	1559.19	1126.05	1227.22	1195.99
Other Income	34.15	34.46	17.47	3.62	22.65	2.15
Stock Adjustments	35.04	5.07	23.27	-5.82	29.76	15.96
Total Income	2192.69	1890.60	1599.93	1123.85	1279.63	1214.10
EXPENDITURE :
Raw Materials	1099.22	1037.27	925.18	595.73	695.43	702.59
Power & Fuel Cost	76.91	73.85	53.93	33.27	33.77	37.31
Employee Cost	342.12	253.69	208.54	166.52	179.17	157.70
Other Manufacturing Expenses	43.61	36.04	33.83	15.70	16.58	15.69
Selling & Administrative Expenses	299.12	236.00	178.10	109.07	134.19	122.87
Miscellaneous Expenses	32.30	24.46	22.93	48.63	36.90	37.33
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1893.28	1661.31	1422.52	968.92	1096.04	1073.48
Operating Profit	299.42	229.29	177.40	154.92	183.58	140.61
Interest	36.90	22.91	13.48	16.03	20.30	15.46
Gross Profit	262.52	206.38	163.92	138.89	163.28	125.15
Depreciation	73.53	58.46	54.31	51.79	48.98	34.04
Profit Before Tax	188.99	147.92	109.61	87.10	114.30	91.11
Tax	43.01	28.99	27.70	22.32	24.75	25.74
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.08	-1.98	-3.45	-2.06	-3.07	0.30
Reported Net Profit	145.89	120.91	85.37	66.85	92.63	65.08
Extraordinary Items	1.00	3.68	-0.85	-8.84	-0.61	-0.01
Adjusted Net Profit	144.89	117.23	86.22	75.69	93.24	65.09
Adjustment below Net Profit	0.00	-7.63	0.00	0.00	-0.02	-1.24
P & L Balance brought forward	527.04	433.24	364.95	303.10	232.39	179.58
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	24.05	19.48	17.07	5.00	21.90	11.03
P & L Balance carried down	648.88	527.04	433.24	364.95	303.10	232.39
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 %	165.00	150.00	120.00	100.00	80.00	60.00
Dividend Per Share(Rs)	1.65	1.50	1.20	5.00	4.00	3.00
Earnings Per Share-Unit Curr	11.44	9.52	7.07	27.70	38.38	26.96
Earnings Per Share(Adj)-Unit Curr	5.72	4.76	3.54	2.77	3.84	2.70
Book Value-Unit Curr	82.02	72.50	52.36	231.35	203.27	172.43
Book Value(Adj)-Unit Curr	41.01	36.25	26.18	23.14	20.33	17.24

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	534.51	586.20	525.75
Other Operating Income	0.00	0.00	0.00
Other Income	2.85	5.42	3.34
Total Income	537.36	591.62	529.09
Total Expenditure	473.85	517.60	468.44
PBIDT	63.51	74.02	60.65
Interest	12.40	11.86	10.13
PBDT	51.11	62.16	50.52
Depreciation	20.64	20.76	20.25
Tax	11.38	11.73	8.87
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.37	-0.75	-1.83
Reported Profit After Tax	19.46	30.42	23.23
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	19.46	30.42	23.23
EPS (Unit Curr.)	1.53	2.39	1.82
EPS (Adj) (Unit Curr.)	0.77	1.20	0.91
Calculated EPS (Unit Curr.)	1.53	2.38	1.82
Calculated EPS (Adj) (Unit Curr.)	0.77	1.19	0.91
Calculated EPS (Ann.) (Unit Curr.)	6.10	9.54	7.28
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.05	4.77	3.64
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.76	12.76	12.76
Reserve & Surplus	0.00	0.00	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(%)	11.88	12.63	11.54
PBDTM(%)	9.56	10.60	9.61
PATM(%)	3.64	5.19	4.42

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.50	0.53	0.54	0.50	0.54
Long Term Debt-Equity Ratio	0.22	0.27	0.26	0.19	0.17
Current Ratio	1.08	1.21	1.24	1.27	1.32
Fixed Assets	2.09	2.18	2.01	1.53	1.88
Inventory	4.56	4.12	4.02	3.39	3.95
Debtors	15.34	14.93	11.94	8.74	9.45
Interest Cover Ratio	6.12	7.46	9.13	7.21	6.63
PBIDTM (%)	14.10	12.39	11.38	14.87	14.96
PBITM (%)	10.64	9.23	7.89	10.27	10.97
PBDTM (%)	12.36	11.15	10.51	13.44	13.30
CPM (%)	10.33	9.69	8.96	11.32	11.54
APATM (%)	6.87	6.53	5.48	6.72	7.55
ROCE (%)	15.20	14.25	13.26	13.98	18.14
RONW (%)	14.83	15.57	14.34	14.43	20.43

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	247.90	187.00	207.05	46.25	28.52	36.46	5,282.83
Mar 2025	298.28	218.25	236.40	52.93	37.25	41.63	6,031.69
Feb 2025	294.93	223.25	225.73	52.86	38.88	39.75	5,759.32
Jan 2025	324.98	263.68	274.78	65.73	46.20	48.39	7,010.82
Share Prices Of 2024
Dec 2024	311.00	266.85	291.38	56.59	45.68	51.31	7,434.37
Nov 2024	290.50	246.15	285.10	52.13	39.85	50.21	7,274.26
Oct 2024	271.58	245.00	260.78	48.34	41.17	45.92	6,653.61
Sep 2024	288.78	251.00	254.03	53.92	43.67	44.73	6,481.39
Aug 2024	298.50	274.05	280.30	54.00	47.18	49.36	7,151.79
Jul 2024	321.50	273.75	285.70	59.44	47.58	50.31	7,289.57
Jun 2024	319.00	249.53	304.08	58.35	40.33	53.55	7,758.40
May 2024	330.83	260.50	283.98	62.32	42.61	50.01	7,245.56
Apr 2024	318.00	255.98	302.60	56.85	44.10	53.29	7,720.77
Mar 2024	276.00	215.53	250.50	49.72	35.85	44.11	6,391.45
Feb 2024	281.90	253.60	268.88	67.06	54.27	58.52	6,860.28
Jan 2024	285.38	253.45	267.73	63.59	54.69	58.27	6,830.94
Share Prices Of 2023
Dec 2023	309.48	265.25	267.58	70.04	57.23	58.24	6,827.11
Nov 2023	313.08	236.80	290.83	72.54	45.35	63.30	7,420.33
Oct 2023	248.00	195.00	240.73	55.35	41.26	52.15	6,114.06
Sep 2023	234.53	194.40	206.93	52.27	41.37	44.83	5,255.59

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

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 41380.81
245.84 0.60%

S&P 500 5684.33
32.05 0.57%

HANG SENG 22775.93
84.05 0.37%

NIKKEI 225 37492.25
563.62 1.53%

FTSE 100 8531.61
-27.72 -0.32%

NIFTY 23978.00
-295.80 -1.22%

× Ask Your Question