IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	12.97 May 09,2025 12:51:00	12.94 May 09,2025 12:44:50
Today's Change( )	-0.27 (-2.04%)	-0.29 (-2.19%)
Open( )	12.69	12.90
Prev Close( )	13.24	13.23
Volume	495,099.00	1,885,492.00
Today's Range( )	13.09 - 12.69	13.10 - 12.76
52-Week Range( )	25.66 - 11.94	25.66 - 11.94
Buy (Size)	12.94(×4127)	12.94(×1107)
Sell (Size)	12.97(×1812)	12.95(×4335)

Company Background


Incorporation Year	1959
Registered Office	805/806 Windsor 8th Floor,Off CST Road Kalina Santacruzw, Mumbai, Maharashtra-400098
Telephone	91-022-26001306/08/09/10/67742500
Fax	91-26001307/67742400
Chairman	Sridhar Gorthi
Managing Director	NA
Company Secretary	Ajay Singh.
Auditor	Nayan Parikh & Co
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Non Executive Director	Akshay Raheja Viren Raheja
Independent Director	Sasha Mirchandani
Chairman & Independent Directo	Sridhar Gorthi
Company Sec. & Compli. Officer	Ajay Singh.
Independent Director	AMEETA AZIZ PARPIA
Non Executive Director	GEETA KALYANDAS FULWADAYA Anuj Jain Saurabh Sancheti
Independent Director	Rajendra Hingwala Naina Krishna Murthy

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	354.02	354.02	354.02	354.02	354.02	354.02
Reserves Total	4271.26	4184.55	4123.16	4076.08	3964.70	3948.03
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	4625.28	4538.57	4477.18	4430.10	4318.72	4302.05
Secured Loans	0.00	0.00	0.00	0.00	970.12	981.79
Unsecured Loans	4.73	0.00	0.00	0.00	0.00	2.40
Total Debt	4.73	0.00	0.00	0.00	970.12	984.19
Other Liabilities	16.44	16.73	16.09	18.51	16.35	15.79
Total Liabilities	4646.45	4555.30	4493.27	4448.61	5305.19	5302.03
APPLICATION OF FUNDS :
Gross Block	1947.82	1833.29	1640.74	1446.16	1284.71	1100.20
Less : Accumulated Depreciation	1073.88	919.35	755.13	586.92	438.99	296.47
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	873.94	913.94	885.61	859.24	845.72	803.73
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	20.55	28.00	40.70	28.50	26.61	51.56
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	3742.07	3389.73	3171.27	3183.05	1111.46	4077.29
Current Assets, Loans & Advances
Inventories	0.68	1.86	3.35	5.23	11.79	12.98
Sundry Debtors	1.03	2.26	1.10	1.11	0.21	6.50
Cash and Bank Balance	64.66	228.94	157.03	273.48	3050.48	103.12
Loans and Advances	35.01	55.42	43.54	47.84	234.90	154.38
Total Current Assets	101.38	288.48	205.02	327.66	3297.38	276.98
Less : Current Liabilities and Provisions
Current Liabilities	188.97	244.01	175.82	201.16	211.39	255.79
Provisions	0.25	0.20	0.20	0.23	0.17	0.30
Total Current Liabilities & Provisions	189.22	244.21	176.02	201.39	211.56	256.09
Net Current Assets	-87.84	44.27	29.00	126.27	3085.82	20.89
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	86.46	118.11	141.16	165.96	200.75	291.02
Deferred Tax Liability	20.03	21.22	19.83	21.79	24.13	23.35
Net Deferred Tax	66.43	96.89	121.33	144.17	176.62	267.67
Other Assets	31.30	82.47	245.36	107.38	58.96	80.89
Total Assets	4646.45	4555.30	4493.27	4448.61	5305.19	5302.03
Contingent Liabilities	31.64	105.86	41.05	51.43	1231.58	1226.55

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	622.67	638.72	621.94	615.56	567.69	527.63
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	622.67	638.72	621.94	615.56	567.69	527.63
Other Income	93.56	67.40	54.38	134.30	250.34	54.86
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	716.23	706.12	676.32	749.86	818.03	582.49
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	18.90	18.41	16.20	14.67	16.22	15.55
Employee Cost	50.95	55.53	55.73	56.41	56.81	49.84
Other Manufacturing Expenses	150.31	160.37	202.69	172.10	183.61	124.50
Selling & Administrative Expenses	190.58	199.71	139.57	140.58	161.10	124.90
Miscellaneous Expenses	11.49	10.28	11.96	31.97	22.69	103.88
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	422.23	444.30	426.15	415.73	440.43	418.67
Operating Profit	294.00	261.82	250.17	334.13	377.60	163.82
Interest	0.22	0.09	0.42	20.14	117.72	104.97
Gross Profit	293.78	261.73	249.75	313.99	259.88	58.85
Depreciation	177.19	172.89	179.71	170.39	152.19	115.92
Profit Before Tax	116.59	88.84	70.04	143.60	107.69	-57.07
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	30.32	24.42	22.88	32.45	91.05	-267.67
Reported Net Profit	86.27	64.42	47.16	111.15	16.64	210.60
Extraordinary Items	-6.10	-3.00	0.88	40.45	5.94	-89.03
Adjusted Net Profit	92.37	67.42	46.28	70.70	10.70	299.63
Adjustment below Net Profit	0.18	0.11	0.16	0.23	0.03	0.85
P & L Balance brought forward	-537.86	-602.39	-649.71	-761.09	-777.76	-989.21
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	-451.41	-537.86	-602.39	-649.71	-761.09	-777.76
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	0.49	0.36	0.27	0.63	0.09	1.19
Earnings Per Share(Adj)-Unit Curr	0.49	0.36	0.27	0.63	0.09	1.19
Book Value-Unit Curr	26.13	25.64	25.29	25.03	24.40	24.30
Book Value(Adj)-Unit Curr	26.13	25.64	25.29	25.03	24.40	24.30

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	149.35	149.99	151.59
Other Operating Income	0.00	0.00	0.00
Other Income	26.82	18.96	45.40
Total Income	176.17	168.95	196.99
Total Expenditure	108.38	104.38	104.12
PBIDT	67.79	64.57	92.87
Interest	0.08	0.08	0.10
PBDT	67.71	64.49	92.77
Depreciation	48.82	48.93	43.28
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.09	3.93	12.64
Reported Profit After Tax	14.80	11.63	36.85
Extra-ordinary Items	-5.00	-0.30	0.06
Adjusted Profit After Extra-ordinary item	19.80	11.93	36.79
EPS (Unit Curr.)	0.08	0.07	0.21
EPS (Adj) (Unit Curr.)	0.08	0.07	0.21
Calculated EPS (Unit Curr.)	0.08	0.07	0.21
Calculated EPS (Adj) (Unit Curr.)	0.08	0.07	0.21
Calculated EPS (Ann.) (Unit Curr.)	0.33	0.26	0.83
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.33	0.26	0.83
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	354.02	354.02	354.02
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(%)	45.39	43.05	61.26
PBDTM(%)	45.34	43.00	61.20
PATM(%)	9.91	7.75	24.31

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.00	0.00	0.00	0.11	0.23
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.01	0.10
Current Ratio	1.25	1.63	2.00	2.88	2.50
Fixed Assets	0.33	0.37	0.40	0.45	0.48
Inventory	490.29	245.19	144.97	72.33	45.84
Debtors	378.52	380.19	562.84	932.67	169.21
Interest Cover Ratio	530.95	988.11	167.76	5.54	1.59
PBIDTM (%)	47.22	40.99	40.22	45.79	59.75
PBITM (%)	18.76	13.92	11.33	18.11	32.94
PBDTM (%)	47.18	40.98	40.16	42.52	39.01
CPM (%)	42.31	37.15	36.48	39.17	28.69
APATM (%)	13.85	10.09	7.58	11.49	1.88
ROCE (%)	2.29	1.75	1.38	2.00	3.08
RONW (%)	1.70	1.27	0.93	1.39	0.21

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	15.20	11.94	13.47	30.04	21.84	25.81	2,384.33
Mar 2025	14.45	12.12	12.99	29.06	21.44	24.89	2,299.37
Feb 2025	15.60	12.65	13.21	30.84	20.89	25.31	2,338.31
Jan 2025	16.64	14.43	15.04	33.69	26.96	28.82	2,662.24
Share Prices Of 2024
Dec 2024	18.55	13.12	15.73	36.05	21.57	30.14	2,784.37
Nov 2024	20.03	14.83	17.27	39.17	24.78	33.09	3,056.97
Oct 2024	21.10	17.90	19.41	41.16	32.85	37.20	3,435.77
Sep 2024	22.15	20.16	20.54	44.06	38.12	39.36	3,635.79
Aug 2024	24.25	20.64	21.11	48.32	39.27	40.45	3,736.69
Jul 2024	25.66	21.41	24.11	50.67	39.23	46.20	4,267.72
Jun 2024	23.29	18.66	21.75	45.71	34.34	41.68	3,849.98
May 2024	22.21	19.96	20.44	43.03	36.65	39.17	3,618.09
Apr 2024	23.52	19.72	22.05	46.58	34.74	42.25	3,903.08
Mar 2024	23.05	18.59	19.61	44.93	32.80	37.58	3,471.17
Feb 2024	27.90	22.05	22.73	75.16	56.16	59.68	4,023.45
Jan 2024	26.12	21.16	23.96	71.82	53.60	62.91	4,241.17
Share Prices Of 2023
Dec 2023	23.68	19.46	21.18	69.44	50.52	55.61	3,749.08
Nov 2023	20.99	17.87	20.03	57.04	46.71	52.59	3,545.52
Oct 2023	22.29	17.01	18.11	62.47	42.85	47.55	3,205.66
Sep 2023	21.70	16.46	19.97	62.03	42.19	52.43	3,534.90

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 24006.85
-266.95 -1.10%

× Ask Your Question