IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	151.35 Jun 16,2025 EOD	150.90 Jun 16,2025 EOD
Today's Change( )	-1.50 (-0.98%)	-1.61 (-1.06%)
Open( )	145.25	151.74
Prev Close( )	152.85	152.51
Volume	3,370.00	16,115.00
Today's Range( )	153.00 - 145.25	153.84 - 147.92
52-Week Range( )	216.00 - 117.25	214.40 - 116.70
Buy (Size)	N.A	N.A
Sell (Size)	N.A	150.90(×4)

Company Background


Incorporation Year	1979
Registered Office	SP-460 Matsya Indl Area,, Alwar, Rajasthan-301030
Telephone	91-1442-3202817/19
Fax	91-1442-2881360
Chairman	NA
Managing Director	Ajay Virmani
Company Secretary	Hitesh Kumar
Auditor	Nemani Garg Agarwal & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Alankit Assignments Ltd 3E/7 Jhandewalan ,Extension , ,New Delhi - 110055 Alankit Heights ,1E/13 Jhandewalan Ex, ,New Delhi-110055 Alankit House ,4E/2 Jhandewalan Ext, ,New Delhi - 110055

Board of Directors


Managing Director	Ajay Virmani
Director (Technical)	Deepak Mathur
Whole Time Director	Madhav Dhir
Independent Director	Sandeep Singh
Non Executive Director	Srishti Dhir
Independent Director	Shubha Singh Amia Kumar Singh Sakshi Vashisth
Company Sec. & Compli. Officer	Hitesh Kumar

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	25.15	25.15	25.15	25.15	25.15	25.15
Reserves Total	139.33	144.14	91.05	58.71	60.57	50.32
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	164.48	169.29	116.20	83.86	85.72	75.47
Secured Loans	32.78	9.75	12.52	18.29	28.40	18.56
Unsecured Loans	10.34	12.73	29.01	46.33	32.83	49.59
Total Debt	43.12	22.48	41.53	64.62	61.23	68.15
Other Liabilities	18.94	10.96	11.25	11.39	9.11	4.39
Total Liabilities	226.54	202.73	168.98	159.87	156.06	148.01
APPLICATION OF FUNDS :
Gross Block	248.70	228.53	232.35	228.81	227.07	229.81
Less : Accumulated Depreciation	113.64	104.83	106.61	108.05	106.66	105.48
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	135.06	123.70	125.74	120.76	120.41	124.33
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	24.15	10.85	0.37	0.59	0.08	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.35	0.27	0.31	0.19	0.08	0.12
Current Assets, Loans & Advances
Inventories	21.83	12.56	15.19	21.68	14.93	10.61
Sundry Debtors	25.70	12.22	14.34	21.31	17.00	9.00
Cash and Bank Balance	33.85	61.11	31.11	0.20	6.14	11.04
Loans and Advances	5.40	3.61	7.02	8.43	8.61	6.95
Total Current Assets	86.78	89.50	67.66	51.63	46.68	37.61
Less : Current Liabilities and Provisions
Current Liabilities	17.65	13.63	17.90	13.07	8.54	12.33
Provisions	3.00	2.47	2.12	1.58	1.47	1.47
Total Current Liabilities & Provisions	20.65	16.10	20.02	14.65	10.01	13.79
Net Current Assets	66.14	73.40	47.63	36.97	36.67	23.81
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	4.06	1.21	8.28	12.22	0.00	8.24
Deferred Tax Liability	19.23	20.05	19.42	17.26	5.32	12.62
Net Deferred Tax	-15.17	-18.84	-11.14	-5.04	-5.32	-4.38
Other Assets	16.00	13.34	6.07	6.41	4.14	4.13
Total Assets	226.54	202.73	168.98	159.87	156.06	148.01
Contingent Liabilities	0.87	0.87	0.00	0.27	0.27	0.94

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	221.11	295.05	240.08	154.10	203.69	251.14
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	221.11	295.05	240.08	154.10	203.69	251.14
Other Income	2.93	1.44	2.52	3.23	1.50	0.50
Stock Adjustments	2.07	-2.78	-5.92	5.19	3.97	-9.94
Total Income	226.11	293.71	236.68	162.52	209.16	241.70
EXPENDITURE :
Raw Materials	53.59	44.01	34.51	26.75	32.58	35.02
Power & Fuel Cost	136.15	125.38	114.56	106.50	130.32	140.23
Employee Cost	16.31	20.97	13.07	10.27	10.85	10.91
Other Manufacturing Expenses	6.76	9.12	7.55	4.11	5.97	7.04
Selling & Administrative Expenses	8.75	8.28	7.42	5.72	5.48	5.56
Miscellaneous Expenses	0.83	0.74	1.01	1.16	0.92	0.54
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	222.39	208.50	178.12	154.50	186.12	199.29
Operating Profit	3.72	85.21	58.56	8.02	23.04	42.41
Interest	2.12	2.42	4.78	4.00	3.03	3.61
Gross Profit	1.60	82.79	53.78	4.02	20.01	38.80
Depreciation	9.00	8.08	7.26	6.41	6.25	5.08
Profit Before Tax	-7.40	74.71	46.52	-2.39	13.76	33.72
Tax	1.05	13.75	8.14	0.00	2.50	7.82
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.66	7.74	6.09	-0.35	0.96	2.91
Reported Net Profit	-4.80	53.22	32.28	-2.04	10.30	22.99
Extraordinary Items	-0.05	-0.04	1.07	2.96	-0.41	-0.02
Adjusted Net Profit	-4.75	53.26	31.21	-5.00	10.71	23.01
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-0.05	0.02
P & L Balance brought forward	123.44	70.21	37.93	39.97	29.49	6.48
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	118.64	123.44	70.21	37.93	39.74	29.49
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	-1.91	21.16	12.83	-0.81	4.09	9.14
Earnings Per Share(Adj)-Unit Curr	-1.91	21.16	12.83	-0.81	4.09	9.14
Book Value-Unit Curr	65.39	67.30	46.20	33.34	34.08	30.01
Book Value(Adj)-Unit Curr	65.39	67.30	46.20	33.34	34.08	30.01

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	79.78	64.78	60.62
Other Operating Income	0.00	0.00	0.00
Other Income	0.13	0.74	0.24
Total Income	79.91	65.52	60.86
Total Expenditure	69.82	58.73	57.16
PBIDT	10.08	6.79	3.70
Interest	2.68	1.71	0.75
PBDT	7.41	5.08	2.94
Depreciation	3.84	3.08	2.40
Tax	0.07	0.00	0.01
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.89	0.74	0.17
Reported Profit After Tax	2.60	1.27	0.36
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.60	1.27	0.36
EPS (Unit Curr.)	1.03	0.50	0.14
EPS (Adj) (Unit Curr.)	1.03	0.50	0.14
Calculated EPS (Unit Curr.)	1.03	0.50	0.14
Calculated EPS (Adj) (Unit Curr.)	1.03	0.50	0.14
Calculated EPS (Ann.) (Unit Curr.)	4.14	2.01	0.57
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.14	2.01	0.57
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	25.15	25.15	25.15
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(%)	12.63	10.48	6.10
PBDTM(%)	9.29	7.84	4.85
PATM(%)	3.26	1.96	0.59

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.20	0.22	0.53	0.74	0.80
Long Term Debt-Equity Ratio	0.13	0.14	0.33	0.47	0.59
Current Ratio	1.82	1.69	1.26	1.17	1.22
Fixed Assets	0.93	1.28	1.04	0.68	0.89
Inventory	12.86	21.26	13.02	8.42	15.95
Debtors	11.66	22.22	13.47	8.04	15.67
Interest Cover Ratio	-2.50	31.87	10.73	-0.34	5.54
PBIDTM (%)	1.68	28.88	24.39	3.28	11.31
PBITM (%)	-2.39	26.14	21.37	-0.88	8.24
PBDTM (%)	0.72	28.06	22.40	0.69	9.82
CPM (%)	1.90	20.78	16.47	0.91	8.13
APATM (%)	-2.17	18.04	13.45	-3.24	5.06
ROCE (%)	-2.46	41.50	31.19	-0.85	11.04
RONW (%)	-2.88	37.28	32.27	-5.90	12.78

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	168.50	121.20	168.50	0.00	0.00	0.00	423.78
Apr 2025	157.95	129.05	143.45	0.00	0.00	0.00	360.78
Mar 2025	145.50	124.20	126.00	0.00	0.00	0.00	316.89
Feb 2025	188.00	129.00	137.00	0.00	0.00	0.00	344.56
Jan 2025	216.00	163.00	177.80	0.00	0.00	0.00	447.17
Share Prices Of 2024
Dec 2024	184.95	142.15	170.60	0.00	0.00	0.00	429.06
Nov 2024	154.95	124.00	140.80	0.00	0.00	0.00	354.11
Oct 2024	142.30	121.90	139.30	0.00	0.00	0.00	350.34
Sep 2024	152.95	131.20	132.90	0.00	0.00	0.00	334.24
Aug 2024	156.00	130.75	149.95	0.00	0.00	0.00	377.12
Jul 2024	140.25	117.25	136.95	0.00	0.00	0.00	344.43
Jun 2024	144.40	112.65	131.15	0.00	0.00	0.00	329.84
May 2024	133.55	113.05	114.95	0.00	0.00	0.00	289.10
Apr 2024	136.00	110.05	131.75	0.00	0.00	0.00	331.35
Mar 2024	142.60	91.90	112.45	0.00	0.00	0.00	282.81
Feb 2024	145.95	125.05	127.55	7.07	5.79	6.02	320.79
Jan 2024	174.95	132.45	141.00	8.73	6.06	6.66	354.62
Share Prices Of 2023
Dec 2023	187.00	144.00	170.30	9.12	6.63	8.04	428.30
Nov 2023	160.60	141.20	146.05	7.67	6.38	6.90	367.32
Oct 2023	175.25	152.70	157.00	8.47	7.11	7.41	394.86

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 42214.73
-773.90 -1.80%

S&P 500 5997.34
-68.92 -1.14%

HANG SENG 24061.00
168.43 0.70%

NIKKEI 225 38275.58
441.33 1.17%

FTSE 100 8875.22
24.59 0.28%

NIFTY 24946.50
227.90 0.92%

× Ask Your Question