IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,760.80 Apr 22,2025 EOD	1,761.20 Apr 22,2025 EOD
Today's Change( )	-40.10 (-2.23%)	-38.50 (-2.14%)
Open( )	1,801.00	1,798.10
Prev Close( )	1,800.90	1,799.70
Volume	21,173.00	196,912.00
Today's Range( )	1,855.00 - 1,752.05	1,858.80 - 1,752.10
52-Week Range( )	1,925.00 - 1,110.65	1,923.75 - 1,110.15
Buy (Size)	N.A	1,761.20(×664)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1983
Registered Office	Farm No 8 Khasara No 56/23/2,Dera Mandi Road Mandi Village, Mehrauli, New Delhi-110047
Telephone	+91-12041 70200
Fax	NA
Chairman	Sonali Bhagwati Dalal
Managing Director	ARVIND NANDA
Company Secretary	Nidhi Goel
Auditor	S R Batliboi & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairperson and Independent Director	Sonali Bhagwati Dalal
Managing Director	ARVIND NANDA
Whole-time Director	GAUTAM SURI
Non Executive Director	VIRAJ NANDA ISHAAN SURI
Independent Director	MOHIT GUJRAL Sanjiv Bhasin
Company Sec. & Compli. Officer	Nidhi Goel
Nominee	Dhanpal Jhaveri

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	14.42	15.00	15.00	15.00	15.00	15.00
Reserves Total	427.08	383.43	302.89	284.44	216.63	177.00
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	3.13	0.85	0.43	0.22	0.00	0.00
Total Shareholders Funds	444.63	399.28	318.32	299.66	231.63	192.00
Secured Loans	10.20	11.18	1.71	1.05	1.09	22.93
Unsecured Loans	3.18	6.54	6.14	5.10	2.85	17.31
Total Debt	13.38	17.72	7.85	6.15	3.94	40.24
Other Liabilities	1.16	9.12	19.82	19.37	19.00	16.74
Total Liabilities	459.17	426.12	345.99	325.18	254.57	248.98
APPLICATION OF FUNDS :
Gross Block	191.64	179.17	166.52	172.79	138.06	133.91
Less : Accumulated Depreciation	25.79	18.80	11.66	8.72	61.00	56.95
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	165.85	160.37	154.86	164.07	77.06	76.96
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	12.68	0.00	0.00	0.00	9.25	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	5.36	5.01	0.01	0.01	0.01	0.01
Current Assets, Loans & Advances
Inventories	146.84	136.98	134.13	97.92	114.21	96.12
Sundry Debtors	170.75	158.71	85.70	68.72	95.87	100.48
Cash and Bank Balance	137.70	119.21	91.76	66.97	22.92	21.43
Loans and Advances	59.33	48.82	41.96	29.13	28.30	42.29
Total Current Assets	514.63	463.72	353.55	262.74	261.30	260.32
Less : Current Liabilities and Provisions
Current Liabilities	276.50	233.64	191.47	133.43	156.09	140.67
Provisions	13.63	9.38	3.83	4.33	3.73	3.58
Total Current Liabilities & Provisions	290.13	243.01	195.30	137.76	159.82	144.25
Net Current Assets	224.50	220.70	158.25	124.99	101.48	116.07
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	13.51	14.14	17.28	14.95	6.81	0.00
Deferred Tax Liability	19.22	20.02	19.75	21.03	0.00	0.00
Net Deferred Tax	-5.71	-5.88	-2.47	-6.08	6.81	0.00
Other Assets	56.48	45.93	35.35	42.20	59.97	55.94
Total Assets	459.17	426.13	345.99	325.19	254.57	248.99
Contingent Liabilities	113.02	74.56	103.66	75.30	91.70	0.00

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	1293.30	1123.93	834.94	576.06	719.37	698.50
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1293.30	1123.93	834.94	576.06	719.37	698.50
Other Income	13.01	12.47	5.91	7.48	4.49	4.60
Stock Adjustments	5.28	10.25	4.59	-7.19	13.75	-14.07
Total Income	1311.59	1146.65	845.44	576.35	737.61	689.03
EXPENDITURE :
Raw Materials	829.04	742.73	569.44	355.12	424.94	444.06
Power & Fuel Cost	8.02	6.46	5.87	4.44	5.33	5.16
Employee Cost	118.97	93.36	89.22	79.54	93.29	89.66
Other Manufacturing Expenses	169.69	141.03	104.77	92.26	37.95	36.04
Selling & Administrative Expenses	49.93	35.97	25.53	19.21	11.51	13.22
Miscellaneous Expenses	3.07	3.93	7.70	4.81	109.25	81.43
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1178.72	1023.47	802.53	555.36	682.27	669.57
Operating Profit	132.88	123.17	42.93	21.00	55.33	19.45
Interest	9.01	6.92	8.58	4.41	4.61	5.13
Gross Profit	123.87	116.25	34.35	16.59	50.72	14.32
Depreciation	7.98	7.30	11.76	8.72	5.37	5.36
Profit Before Tax	115.89	108.95	22.59	7.87	45.35	8.96
Tax	29.82	23.76	9.44	3.87	5.72	2.04
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.19	3.73	-3.99	-2.44	0.00	0.00
Reported Net Profit	86.26	81.46	17.13	6.44	39.64	6.92
Extraordinary Items	0.09	0.08	0.05	0.04	0.32	-0.04
Adjusted Net Profit	86.17	81.38	17.08	6.40	39.32	6.96
Adjustment below Net Profit	-4.20	-0.93	0.98	0.32	0.00	0.00
P & L Balance brought forward	235.34	154.80	136.69	129.59	28.31	21.39
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.59	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	316.82	235.34	154.80	136.35	67.94	28.31
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	59.84	54.31	11.42	4.29	26.42	4.61
Earnings Per Share(Adj)-Unit Curr	59.84	54.31	11.42	4.29	26.42	4.61
Book Value-Unit Curr	306.25	265.60	211.91	199.62	154.42	127.99
Book Value(Adj)-Unit Curr	306.25	265.60	211.91	199.62	154.42	127.99

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	363.62	323.28	303.42
Other Operating Income	0.00	0.00	0.00
Other Income	5.66	4.95	2.96
Total Income	369.28	328.23	306.38
Total Expenditure	328.51	298.04	276.36
PBIDT	40.77	30.19	30.02
Interest	0.80	0.43	0.53
PBDT	39.97	29.76	29.50
Depreciation	2.46	2.32	2.13
Tax	7.57	9.33	7.05
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.75	-2.56	0.03
Reported Profit After Tax	28.20	20.67	20.28
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	28.20	20.67	20.28
EPS (Unit Curr.)	16.94	13.54	14.07
EPS (Adj) (Unit Curr.)	16.94	13.54	14.07
Calculated EPS (Unit Curr.)	16.94	12.42	14.07
Calculated EPS (Adj) (Unit Curr.)	16.94	12.42	14.07
Calculated EPS (Ann.) (Unit Curr.)	67.78	49.69	56.27
Calculated EPS (Adj) (Ann.) (Unit Curr.)	67.78	49.69	56.27
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	16.64	16.64	14.42
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(%)	11.21	9.34	9.89
PBDTM(%)	10.99	9.21	9.72
PATM(%)	7.76	6.39	6.68

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.04	0.04	0.02	0.02	0.10
Long Term Debt-Equity Ratio	0.01	0.02	-592.45	0.01	0.00
Current Ratio	1.70	1.73	0.00	1.68	1.52
Fixed Assets	6.98	6.50	4.92	3.78	5.29
Inventory	9.11	8.29	7.20	5.43	6.84
Debtors	7.85	9.20	10.81	7.00	7.33
Interest Cover Ratio	13.86	16.74	3.63	2.78	10.84
PBIDTM (%)	10.27	10.96	5.14	3.65	7.69
PBITM (%)	9.66	10.31	3.73	2.13	6.94
PBDTM (%)	9.58	10.34	4.11	2.88	7.05
CPM (%)	7.29	7.90	3.46	2.63	6.26
APATM (%)	6.67	7.25	2.05	1.12	5.51
ROCE (%)	28.22	30.01	9.29	4.24	19.85
RONW (%)	20.44	22.70	5.54	2.42	18.71

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2025	1,552.00	1,349.30	1,488.50	30.78	24.45	28.74	2,476.93
Feb 2025	1,675.00	1,353.70	1,471.60	33.30	24.52	28.42	2,448.81
Jan 2025	1,925.00	1,371.90	1,636.55	39.33	24.55	31.60	2,723.29
Share Prices Of 2024
Dec 2024	1,891.75	1,501.70	1,759.40	37.52	28.91	33.98	2,927.72
Nov 2024	1,810.00	1,392.80	1,526.25	35.54	26.10	29.47	2,539.75
Oct 2024	1,769.05	1,253.50	1,756.80	34.40	23.69	33.93	2,923.39
Sep 2024	1,457.95	1,110.65	1,435.95	29.27	21.04	27.73	2,389.48
Aug 2024	1,316.00	1,125.65	1,171.75	27.95	20.98	22.63	1,949.84

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 38194.85
-968.38 -2.47%

S&P 500 5180.40
-123.30 -2.32%

HANG SENG 21543.80
148.66 0.69%

NIKKEI 225 34239.97
-39.95 -0.12%

FTSE 100 8275.66
0.06 0.00%

NIFTY 24167.25
41.70 0.17%

× Ask Your Question