IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	559.45 Jul 04,2025 EOD	558.20 Jul 04,2025 EOD
Today's Change( )	-2.90 (-0.52%)	-2.80 (-0.50%)
Open( )	560.05	562.75
Prev Close( )	562.35	561.00
Volume	10,137.00	66,035.00
Today's Range( )	570.00 - 543.40	569.50 - 543.00
52-Week Range( )	690.45 - 327.45	692.00 - 326.05
Buy (Size)	N.A	558.20(×200)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2007
Registered Office	Sector B Kalunga Indl Estate,PO Kalunga, Sundergarh, Orissa-770031
Telephone	91-0661-2660195
Fax	91-0661-2660173
Chairman	Shishir Kumar Bajoria
Managing Director	James Leacock McIntosh
Company Secretary	MANSI DAMANI
Auditor	S R Batliboi & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Maheshwari Datamatics Pvt Ltd 23 RN Mukherjee Road,5th Floor , ,Kolkata-700001

Board of Directors


Executive Chairman	Shishir Kumar Bajoria
Independent Director	DURAISWAMY GUNASEELA RAJAN D K Banerji Sudhamoy Khasnobis
Managing Director	James Leacock McIntosh
Company Sec. & Compli. Officer	MANSI DAMANI
Executive Director	Rajesh Agarwal
Independent Director	G Swarup A Gupta
Whole Time Director & CEO	Arasu Shanmugam

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	36.04	36.04	36.04	36.04	36.04	36.04
Reserves Total	625.93	586.25	550.27	523.07	477.97	469.98
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	661.97	622.29	586.31	559.11	514.01	506.02
Secured Loans	108.46	104.59	75.16	36.03	31.79	65.47
Unsecured Loans	10.35	10.38	10.99	9.62	9.44	1.88
Total Debt	118.81	114.97	86.15	45.65	41.23	67.35
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.90
Total Liabilities	780.78	737.26	672.46	604.76	555.24	574.27
APPLICATION OF FUNDS :
Gross Block	622.06	573.42	519.94	476.68	472.03	440.52
Less : Accumulated Depreciation	366.44	324.08	285.93	249.73	214.85	179.79
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	255.62	249.34	234.01	226.95	257.18	260.73
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	77.19	29.83	14.63	18.08	3.89	5.80
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	182.70	188.60	191.06	184.09	149.98	102.31
Current Assets, Loans & Advances
Inventories	171.71	172.24	169.70	100.52	73.75	86.72
Sundry Debtors	190.34	199.97	180.18	156.72	125.05	140.58
Cash and Bank Balance	2.06	1.27	8.91	43.43	8.86	9.05
Loans and Advances	19.72	9.94	21.30	10.71	8.03	6.89
Total Current Assets	383.84	383.42	380.09	311.37	215.69	243.23
Less : Current Liabilities and Provisions
Current Liabilities	112.58	99.70	124.54	111.27	80.87	66.47
Provisions	8.95	1.91	1.87	1.86	0.67	0.26
Total Current Liabilities & Provisions	121.53	101.61	126.41	113.13	81.54	66.73
Net Current Assets	262.31	281.80	253.68	198.24	134.15	176.50
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.06	2.40	9.14	15.93	35.13	36.06
Deferred Tax Liability	26.25	36.86	43.27	49.73	29.84	31.03
Net Deferred Tax	-15.19	-34.46	-34.13	-33.80	5.29	5.03
Other Assets	18.14	22.15	13.21	11.20	4.74	23.89
Total Assets	780.78	737.25	672.45	604.75	555.23	574.26
Contingent Liabilities	11.31	12.52	6.72	6.19	6.23	4.25

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	893.03	833.37	787.33	649.07	498.61	488.95
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	893.03	833.37	787.33	649.07	498.61	488.95
Other Income	16.56	12.20	14.02	6.77	8.08	3.01
Stock Adjustments	-1.38	5.94	18.45	7.63	-4.85	28.77
Total Income	908.21	851.51	819.80	663.47	501.84	520.73
EXPENDITURE :
Raw Materials	459.68	465.68	413.97	311.60	251.32	279.56
Power & Fuel Cost	31.59	31.79	30.56	20.60	17.72	19.13
Employee Cost	73.53	60.81	56.14	51.76	44.25	41.58
Other Manufacturing Expenses	72.40	56.16	51.24	23.86	20.53	19.12
Selling & Administrative Expenses	95.89	96.48	121.39	101.87	79.00	81.52
Miscellaneous Expenses	42.73	5.42	13.88	9.34	9.73	3.61
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	775.81	716.33	687.18	519.04	422.54	444.52
Operating Profit	132.40	135.17	132.61	144.44	79.30	76.20
Interest	10.96	5.60	4.27	3.85	4.16	4.78
Gross Profit	121.44	129.57	128.34	140.59	75.14	71.42
Depreciation	47.21	44.29	41.14	39.29	39.37	38.87
Profit Before Tax	74.23	85.28	87.20	101.30	35.77	32.55
Tax	28.32	23.80	33.83	32.56	6.28	7.14
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-19.20	0.32	-9.86	23.91	-0.24	-0.55
Reported Net Profit	65.11	61.17	63.22	44.83	29.73	25.96
Extraordinary Items	0.79	-0.44	0.33	-0.03	3.03	0.58
Adjusted Net Profit	64.32	61.61	62.89	44.86	26.70	25.38
Adjustment below Net Profit	-0.21	0.04	0.01	0.27	-3.73	-1.86
P & L Balance brought forward	151.84	134.10	106.91	61.80	53.82	36.93
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	6.98	43.48	36.04	0.00	18.02	7.21
P & L Balance carried down	209.77	151.84	134.10	106.91	61.80	53.82
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 %	70.00	70.00	70.00	100.00	25.00	25.00
Dividend Per Share(Rs)	7.00	7.00	7.00	10.00	2.50	2.50
Earnings Per Share-Unit Curr	18.07	16.97	17.54	12.44	8.25	7.20
Earnings Per Share(Adj)-Unit Curr	18.07	16.97	17.54	12.44	8.25	7.20
Book Value-Unit Curr	183.68	172.67	162.69	155.14	142.62	140.41
Book Value(Adj)-Unit Curr	183.68	172.67	162.69	155.14	142.62	140.41

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	269.73	232.72	253.62
Other Operating Income	0.00	0.00	0.00
Other Income	3.26	2.46	3.74
Total Income	272.99	235.18	257.36
Total Expenditure	232.52	212.97	224.07
PBIDT	40.47	22.21	33.29
Interest	3.44	2.90	3.03
PBDT	37.03	19.31	30.26
Depreciation	15.00	13.40	13.07
Tax	3.00	0.44	4.05
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.12	0.45	-0.52
Reported Profit After Tax	16.91	5.02	13.66
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	16.91	5.02	13.66
EPS (Unit Curr.)	4.69	1.39	3.79
EPS (Adj) (Unit Curr.)	4.69	1.39	3.79
Calculated EPS (Unit Curr.)	4.69	1.39	3.79
Calculated EPS (Adj) (Unit Curr.)	4.69	1.39	3.79
Calculated EPS (Ann.) (Unit Curr.)	18.77	5.57	15.16
Calculated EPS (Adj) (Ann.) (Unit Curr.)	18.77	5.57	15.16
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	36.04	36.04	36.04
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(%)	15.00	9.54	13.13
PBDTM(%)	13.73	8.30	11.93
PATM(%)	6.27	2.16	5.39

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.18	0.17	0.12	0.08	0.11
Long Term Debt-Equity Ratio	0.08	0.05	0.02	0.02	0.01
Current Ratio	1.86	1.72	1.61	1.68	1.72
Fixed Assets	1.49	1.52	1.58	1.37	1.09
Inventory	5.19	4.87	5.83	7.45	6.21
Debtors	4.58	4.38	4.67	4.61	3.75
Interest Cover Ratio	7.77	16.23	21.42	27.31	8.71
PBIDTM (%)	14.83	16.22	16.84	22.25	15.17
PBITM (%)	9.54	10.91	11.62	16.20	7.27
PBDTM (%)	13.60	15.55	16.30	21.66	14.33
CPM (%)	12.58	12.65	13.25	12.96	13.25
APATM (%)	7.29	7.34	8.03	6.91	5.35
ROCE (%)	11.22	12.89	14.32	18.13	6.42
RONW (%)	10.14	10.12	11.04	8.36	5.24

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	562.95	488.30	520.35	35.71	26.20	29.16	1,875.31
May 2025	559.00	334.05	522.05	32.49	17.03	29.25	1,881.43
Apr 2025	419.80	336.50	349.35	26.69	18.39	19.57	1,259.03
Mar 2025	394.00	327.45	350.55	23.37	18.12	19.64	1,263.36
Feb 2025	484.80	328.00	341.70	33.50	18.03	19.15	1,231.46
Jan 2025	499.95	360.95	407.90	31.56	19.48	22.86	1,470.04
Share Prices Of 2024
Dec 2024	568.00	421.00	455.90	37.32	21.78	25.54	1,643.03
Nov 2024	611.65	462.95	477.75	34.97	25.14	26.77	1,721.78
Oct 2024	648.00	526.00	567.40	37.03	28.37	31.79	2,044.87
Sep 2024	654.45	590.30	601.45	37.36	32.62	33.70	2,167.58
Aug 2024	664.00	576.50	640.35	41.35	31.61	35.88	2,307.78
Jul 2024	690.45	606.25	619.25	39.62	33.71	34.70	2,231.73
Jun 2024	693.65	556.05	645.35	39.37	30.10	36.16	2,325.80
May 2024	750.00	588.75	606.00	42.98	32.05	33.95	2,183.98
Apr 2024	709.00	554.80	681.70	40.91	29.67	38.20	2,456.80
Mar 2024	574.90	469.80	540.65	33.68	24.64	30.29	1,948.47
Feb 2024	840.45	538.45	563.90	50.73	29.70	32.99	2,032.26
Jan 2024	848.65	719.90	826.50	51.10	41.20	48.35	2,978.65
Share Prices Of 2023
Dec 2023	935.50	740.90	796.35	57.08	42.58	46.58	2,869.99
Nov 2023	901.95	482.80	828.65	54.65	28.05	48.47	2,986.40

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 44849.54
344.11 0.77%

S&P 500 6300.35
51.93 0.83%

HANG SENG 23916.07
-153.88 -0.64%

NIKKEI 225 39792.23
6.33 0.02%

FTSE 100 8822.91
-0.29 0.00%

NIFTY 25461.00
55.70 0.22%

× Ask Your Question