IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	352.00 Jul 03,2025 16:01:00
Today's Change( )	9.05 (2.64%)
Open( )	348.50
Prev Close( )	342.95
Volume	3,219.00
Today's Range( )	357.95 - 338.05
52-Week Range( )	488.00 - 281.25
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1988
Registered Office	B-2/8 Safdarjung Enclave,, New Delhi, New Delhi-110029
Telephone	NA
Fax	NA
Chairman	NA
Managing Director	M S Bagla
Company Secretary	Amit Kumar Jha
Auditor	Salarpuria & Partners
Face Value	10
Market Lot	1
Listing	BSE,KolkataBSE,Kolkata
Registrar	Link Intime Spectrum Reg. Ltd 44 Naraina Indl Are,Phase I,Naraina,New Delhi - 110028

Board of Directors


Managing Director	M S Bagla
Executive Director	Urmia Goenka
Non-Exec. & Independent Dir.	Sudeep Pande Pawan Kumar Gupta
Whole-time Director	Ashok Kumar Pathak
Independent Director	Ravi Kumar Aggarwal
Company Sec. & Compli. Officer	Amit Kumar Jha

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	5.12	5.12	5.12	5.12	5.12	5.12
Reserves Total	70.76	54.61	49.73	38.17	29.52	24.20
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	75.88	59.73	54.85	43.29	34.64	29.32
Secured Loans	59.91	66.11	77.55	72.50	56.36	42.16
Unsecured Loans	0.50	0.29	2.90	11.13	13.91	11.43
Total Debt	60.41	66.40	80.45	83.63	70.27	53.59
Other Liabilities	1.67	1.62	1.51	1.53	1.37	1.28
Total Liabilities	137.96	127.75	136.81	128.45	106.28	84.19
APPLICATION OF FUNDS :
Gross Block	150.09	146.36	138.80	123.99	103.85	91.21
Less : Accumulated Depreciation	77.83	69.49	58.73	47.83	42.29	35.41
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	72.26	76.87	80.07	76.16	61.56	55.80
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.26	0.00	0.00	10.91	0.34
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	15.15	3.42	1.67	1.33	1.33	1.38
Current Assets, Loans & Advances
Inventories	37.54	51.22	49.08	25.48	20.04	21.82
Sundry Debtors	39.88	25.91	47.34	32.17	17.87	22.44
Cash and Bank Balance	2.26	1.19	3.44	3.89	1.43	2.40
Loans and Advances	8.92	6.06	14.55	18.23	11.22	5.81
Total Current Assets	88.60	84.38	114.42	79.76	50.56	52.47
Less : Current Liabilities and Provisions
Current Liabilities	39.14	36.48	59.37	30.03	16.15	23.29
Provisions	0.51	0.41	0.85	1.20	1.36	0.48
Total Current Liabilities & Provisions	39.64	36.89	60.21	31.23	17.51	23.77
Net Current Assets	48.96	47.49	54.20	48.53	33.05	28.69
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.67	0.59	0.66	0.55	1.59	0.45
Deferred Tax Liability	3.19	4.00	4.97	4.39	3.86	3.56
Net Deferred Tax	-2.52	-3.41	-4.31	-3.84	-2.27	-3.11
Other Assets	4.11	3.12	5.17	6.27	1.70	1.08
Total Assets	137.96	127.74	136.81	128.45	106.28	84.18
Contingent Liabilities	1.76	10.56	10.56	8.32	0.91	1.51

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	304.16	321.54	449.08	213.65	153.03	139.78
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	304.16	321.54	449.08	213.65	153.03	139.78
Other Income	3.00	3.49	4.32	6.67	5.69	3.83
Stock Adjustments	-2.92	3.76	5.00	1.09	-1.74	1.15
Total Income	304.24	328.79	458.40	221.41	156.98	144.76
EXPENDITURE :
Raw Materials	187.37	220.36	322.86	138.00	95.31	91.56
Power & Fuel Cost	11.82	12.98	11.08	8.14	7.44	7.95
Employee Cost	19.85	19.72	18.03	12.55	11.55	9.96
Other Manufacturing Expenses	20.91	20.66	25.68	26.77	17.23	14.98
Selling & Administrative Expenses	25.53	29.06	42.06	6.49	6.50	5.31
Miscellaneous Expenses	2.91	2.41	1.27	1.46	0.94	0.56
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.36
Total Expenditure	268.39	305.19	420.99	193.42	138.96	129.96
Operating Profit	35.85	23.61	37.40	27.99	18.02	14.81
Interest	5.26	6.80	8.35	6.07	5.40	5.49
Gross Profit	30.59	16.81	29.05	21.92	12.62	9.32
Depreciation	8.74	10.98	10.93	8.26	6.88	5.77
Profit Before Tax	21.85	5.83	18.12	13.66	5.74	3.55
Tax	6.33	1.87	5.14	3.35	0.00	-0.57
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.88	-0.91	0.47	1.57	-0.84	1.75
Reported Net Profit	16.41	4.86	12.52	8.75	6.58	2.37
Extraordinary Items	0.07	0.05	0.01	0.01	0.00	0.00
Adjusted Net Profit	16.34	4.81	12.51	8.74	6.58	2.37
Adjustment below Net Profit	-0.25	0.02	-0.96	-0.10	-1.26	0.19
P & L Balance brought forward	51.93	47.05	35.49	26.84	21.52	18.96
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	68.09	51.93	47.05	35.49	26.84	21.52
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	32.07	9.50	24.47	17.10	12.86	4.64
Earnings Per Share(Adj)-Unit Curr	32.07	9.50	24.47	17.10	12.86	4.64
Book Value-Unit Curr	148.31	116.73	107.19	84.60	67.69	57.29
Book Value(Adj)-Unit Curr	148.31	116.73	107.19	84.60	67.69	57.29

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	72.55	84.44	64.06
Other Operating Income	0.00	0.00	0.00
Other Income	1.43	0.87	1.12
Total Income	73.98	85.31	65.18
Total Expenditure	63.74	74.42	58.98
PBIDT	10.24	10.89	6.20
Interest	1.57	1.48	1.19
PBDT	8.67	9.41	5.01
Depreciation	2.48	2.22	2.17
Tax	1.67	1.86	0.69
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.07	-0.04	0.02
Reported Profit After Tax	4.59	5.37	2.13
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	4.59	5.37	2.13
EPS (Unit Curr.)	8.96	10.49	4.16
EPS (Adj) (Unit Curr.)	8.96	10.49	4.16
Calculated EPS (Unit Curr.)	8.96	10.49	4.16
Calculated EPS (Adj) (Unit Curr.)	8.96	10.49	4.16
Calculated EPS (Ann.) (Unit Curr.)	35.86	41.95	16.64
Calculated EPS (Adj) (Ann.) (Unit Curr.)	35.86	41.95	16.64
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	5.12	5.12	5.12
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(%)	14.11	12.90	9.68
PBDTM(%)	11.95	11.14	7.82
PATM(%)	6.33	6.36	3.33

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.94	1.28	1.67	1.97	1.94
Long Term Debt-Equity Ratio	0.17	0.33	0.59	0.98	1.02
Current Ratio	0.93	0.93	0.94	0.99	0.98
Fixed Assets	2.05	2.26	3.42	1.88	1.57
Inventory	6.85	6.41	12.05	9.39	7.31
Debtors	9.25	8.78	11.30	8.54	7.59
Interest Cover Ratio	5.15	1.86	3.17	3.25	2.06
PBIDTM (%)	11.79	7.34	8.33	13.10	11.78
PBITM (%)	8.91	3.93	5.89	9.23	7.28
PBDTM (%)	10.06	5.23	6.47	10.26	8.25
CPM (%)	8.27	4.93	5.22	7.96	8.80
APATM (%)	5.40	1.51	2.79	4.10	4.30
ROCE (%)	20.41	9.54	19.96	16.82	11.70
RONW (%)	24.20	8.48	25.51	22.46	20.58

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	378.00	326.60	343.90	12.22	10.14	10.78	176.08
May 2025	359.00	301.25	341.10	11.52	9.18	10.69	174.64
Apr 2025	371.00	299.95	339.20	12.19	8.97	10.63	173.67
Mar 2025	393.70	281.25	336.15	12.62	7.41	10.53	172.11
Feb 2025	409.95	320.00	324.95	13.26	9.87	10.18	166.37
Jan 2025	424.90	362.35	399.90	13.64	10.96	12.53	204.75
Share Prices Of 2024
Dec 2024	451.45	400.05	411.10	14.46	12.20	12.88	210.48
Nov 2024	476.95	395.00	434.10	15.95	12.00	13.60	222.26
Oct 2024	438.60	376.10	399.10	14.97	11.55	12.51	204.34
Sep 2024	418.00	373.00	408.95	13.39	11.57	12.81	209.38
Aug 2024	476.85	341.05	392.80	15.69	10.51	12.31	201.11
Jul 2024	488.00	383.55	471.05	15.84	11.38	14.76	241.18
Jun 2024	423.90	340.00	387.80	14.33	9.51	12.15	198.55
May 2024	423.00	359.00	404.80	14.32	10.58	12.68	207.26
Apr 2024	467.00	370.00	396.25	15.04	11.21	12.42	202.88
Mar 2024	450.00	315.90	365.00	14.50	8.91	11.44	186.88
Feb 2024	538.80	300.05	427.70	62.50	30.25	45.53	218.98
Jan 2024	368.00	303.00	327.75	41.76	31.19	34.89	167.81
Share Prices Of 2023
Dec 2023	368.00	290.55	328.00	41.57	28.80	34.91	167.94
Nov 2023	326.50	246.80	308.25	36.85	26.03	32.81	157.82

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 44498.76
-17.19 -0.04%

S&P 500 6247.07
28.06 0.45%

HANG SENG 24069.95
-151.47 -0.63%

NIKKEI 225 39705.85
-56.63 -0.14%

FTSE 100 8774.69
-10.64 -0.12%

NIFTY 25405.30
-48.10 -0.19%

× Ask Your Question