IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	846.70 Jul 15,2025 EOD	846.25 Jul 15,2025 EOD
Today's Change( )	-2.25 (-0.27%)	-2.65 (-0.31%)
Open( )	848.10	849.00
Prev Close( )	848.95	848.90
Volume	15,196.00	1,477,996.00
Today's Range( )	860.95 - 841.85	861.40 - 842.25
52-Week Range( )	900.15 - 592.95	900.00 - 590.30
Buy (Size)	N.A	846.25(×499)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1992
Registered Office	152 Millennium Business Park,Sector-3 A Block TTC Indl Area, Navi Mumbai, Maharashtra-400710
Telephone	+91 22 3326 8585
Fax	NA
Chairman	Joseph Mclaren Quinlan
Managing Director	NA
Company Secretary	Gunjan Methi
Auditor	BSR & Co LLP
Face Value	1
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


Executive Director & CEO	R Srikrishna
Chairman & Independent Directo	Joseph Mclaren Quinlan
Non Executive Director	Sandra Horbach J U Li U S Genachowski Lucia Fatima Soares Neeraj Bharadwaj Kapil Modi
Independent Director	Milind Sarwate Sukanya Kripalu
Company Sec. & Compli. Officer	Gunjan Methi
Non Executive Director	SHAWN ALBERT DEVILLA
Independent Director	VIVEK SHARMA

Balance Sheet

Particulars (Sources Of Funds)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Share Capital	60.80	60.70	60.40	60.30	60.07	59.68
Reserves Total	3091.20	2810.60	2610.50	2615.00	2247.92	1891.63
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	3152.00	2871.30	2670.90	2675.30	2307.99	1951.31
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	403.70	239.90	0.00	237.90	0.00	0.00
Total Debt	403.70	239.90	0.00	237.90	0.00	0.00
Other Liabilities	294.70	88.70	304.50	101.40	315.65	57.23
Total Liabilities	3850.40	3199.90	2975.40	3014.60	2623.64	2008.54
APPLICATION OF FUNDS :
Gross Block	1825.60	1615.00	1582.70	1462.10	1427.07	1027.99
Less : Accumulated Depreciation	947.60	851.70	747.70	631.30	547.19	445.92
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	878.00	763.30	835.00	830.80	879.88	582.07
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	129.40	56.10	7.20	13.00	11.10	87.19
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1639.00	900.30	520.60	576.80	231.12	230.05
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	1321.30	1128.80	1199.20	928.10	847.41	654.31
Cash and Bank Balance	786.90	908.90	681.00	817.10	541.98	81.93
Loans and Advances	344.80	146.80	159.00	168.60	275.53	312.96
Total Current Assets	2453.00	2184.50	2039.20	1913.80	1664.91	1049.21
Less : Current Liabilities and Provisions
Current Liabilities	1326.60	789.20	570.10	466.80	354.42	215.36
Provisions	220.30	176.90	97.20	84.60	81.67	35.45
Total Current Liabilities & Provisions	1546.90	966.10	667.30	551.40	436.09	250.80
Net Current Assets	906.10	1218.40	1371.90	1362.40	1228.82	798.40
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	231.30	212.20	163.30	178.10	153.51	179.89
Deferred Tax Liability	99.20	65.10	22.70	42.80	0.00	24.98
Net Deferred Tax	132.10	147.10	140.60	135.30	153.51	154.91
Other Assets	165.80	114.70	100.10	96.30	119.20	155.91
Total Assets	3850.40	3199.90	2975.40	3014.60	2623.64	2008.54
Contingent Liabilities	0.00	0.00	10.70	11.20	3.77	3.77

Profit and Loss

Particulars(INCOME)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Sales Turnover	6288.70	4984.90	4101.30	3216.70	2427.79	2140.91
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	6288.70	4984.90	4101.30	3216.70	2427.79	2140.91
Other Income	49.10	34.30	168.40	67.90	90.97	36.52
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	6337.80	5019.20	4269.70	3284.60	2518.76	2177.43
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	28.70	25.80	19.00	11.80	16.78	29.52
Employee Cost	2971.00	2543.00	2269.10	1689.20	1374.10	1143.51
Other Manufacturing Expenses	113.40	83.20	156.20	562.90	51.88	88.21
Selling & Administrative Expenses	1931.20	1265.50	216.50	126.70	130.18	231.08
Miscellaneous Expenses	66.50	28.10	597.00	24.40	172.30	13.73
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	5110.80	3945.60	3257.80	2415.00	1745.24	1506.05
Operating Profit	1227.00	1073.60	1011.90	869.60	773.51	671.38
Interest	54.00	26.20	27.50	23.20	29.25	1.27
Gross Profit	1173.00	1047.40	984.40	846.40	744.26	670.11
Depreciation	136.70	134.70	125.40	120.30	113.02	60.99
Profit Before Tax	1036.30	912.70	859.00	726.10	631.24	609.12
Tax	228.70	195.70	152.90	130.10	95.48	113.66
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	23.60	-10.00	16.20	8.70	-2.42	-12.08
Reported Net Profit	784.00	727.00	689.90	587.30	538.18	507.53
Extraordinary Items	11.05	7.07	2.65	2.83	0.39	-0.56
Adjusted Net Profit	772.95	719.93	687.25	584.47	537.79	508.09
Adjustment below Net Profit	-6.90	-7.20	-4.50	13.00	-8.58	-14.78
P & L Balance brought forward	1878.50	1806.90	1807.00	1460.00	1190.28	955.31
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	563.20	648.20	685.50	253.30	259.90	257.79
P & L Balance carried down	2092.40	1878.50	1806.90	1807.00	1459.98	1190.28
Dividend	0.00	0.00	0.00	240.90	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	875.00	875.00	1100.00	400.00	175.00	425.00
Dividend Per Share(Rs)	8.75	17.50	22.00	8.00	3.50	8.50
Earnings Per Share-Unit Curr	12.89	23.95	22.84	19.48	17.92	17.01
Earnings Per Share(Adj)-Unit Curr	12.89	23.95	22.84	19.48	17.92	8.51
Book Value-Unit Curr	51.84	94.61	88.44	88.73	76.85	65.40
Book Value(Adj)-Unit Curr	51.84	94.61	88.44	88.73	76.85	32.70

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	1764.10	1686.60	1660.70
Other Operating Income	0.00	0.00	0.00
Other Income	2.20	7.70	11.80
Total Income	1766.30	1694.30	1672.50
Total Expenditure	1402.20	1372.80	1357.00
PBIDT	364.10	321.50	315.50
Interest	18.40	16.80	19.90
PBDT	345.70	304.70	295.60
Depreciation	35.00	37.40	36.00
Tax	70.90	30.10	76.40
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.60	40.30	-13.10
Reported Profit After Tax	239.20	196.90	196.30
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	239.20	196.90	196.30
EPS (Unit Curr.)	3.94	3.24	3.23
EPS (Adj) (Unit Curr.)	3.94	3.24	3.23
Calculated EPS (Unit Curr.)	3.93	3.24	3.23
Calculated EPS (Adj) (Unit Curr.)	3.93	3.24	3.23
Calculated EPS (Ann.) (Unit Curr.)	15.74	12.95	12.94
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.74	12.95	12.94
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	575.00	450.00	0.00
Equity	60.80	60.80	60.70
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(%)	20.64	19.06	19.00
PBDTM(%)	19.60	18.07	17.80
PATM(%)	13.56	11.67	11.82

Financial Ratios

Particulars	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Debt-Equity Ratio	0.11	0.04	0.04	0.05	0.00
Long Term Debt-Equity Ratio	0.09	0.04	0.04	0.04	0.00
Current Ratio	1.84	2.63	3.29	3.71	4.28
Fixed Assets	3.66	3.12	2.69	2.23	1.98
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	5.13	4.28	3.86	3.62	3.23
Interest Cover Ratio	20.19	35.84	32.24	32.30	22.58
PBIDTM (%)	19.51	21.54	24.67	27.03	31.86
PBITM (%)	17.34	18.83	21.62	23.29	27.21
PBDTM (%)	18.65	21.01	24.00	26.31	30.66
CPM (%)	14.64	17.29	19.88	22.00	26.82
APATM (%)	12.47	14.58	16.82	18.26	22.17
ROCE (%)	30.93	30.41	29.60	26.58	28.52
RONW (%)	26.03	26.24	25.81	23.57	25.27

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	879.95	795.95	850.80	70.12	61.44	67.01	51,794.97
May 2025	890.00	658.75	858.10	72.70	48.70	67.58	52,239.38
Apr 2025	733.00	592.95	699.70	57.99	42.07	55.01	42,520.40
Mar 2025	827.30	698.70	700.55	65.63	54.79	55.08	42,572.05
Feb 2025	850.00	724.40	816.00	68.53	54.01	64.15	49,587.88

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 44472.11
79.59 0.18%

S&P 500 6289.33
8.58 0.14%

HANG SENG 24590.12
386.79 1.60%

NIKKEI 225 39646.81
187.19 0.47%

FTSE 100 8938.32
-59.74 -0.66%

NIFTY 25195.80
113.50 0.45%

× Ask Your Question