IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	880.00 May 09,2025 10:35:00
Today's Change( )	-9.45 (-1.06%)
Open( )	831.00
Prev Close( )	889.45
Volume	390.00
Today's Range( )	883.95 - 831.00
52-Week Range( )	1,299.00 - 400.00
Buy (Size)	860.20(×3)
Sell (Size)	880.00(×7)

Company Background


Incorporation Year	1990
Registered Office	43 (Old No 62),Balasundaram Road, Coimbatore, Tamil Nadu-641018
Telephone	91-422-2240109
Fax	91-422-2246209
Chairman	NA
Managing Director	N Krishna Samaraj
Company Secretary	Divya Duraisamy
Auditor	VKS Aiyer & Co
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	SKDC Consultants Ltd Surya 35 Mayflower ,Avenue Sowripalayam ,Road ,Coimbatore - 641 028

Board of Directors


Non Executive Director	J Vijayakumar
Independent Director	K Gnanasekaran R Nandini Jairam Varadaraj.
Managing Director	N Krishna Samaraj
Independent Director	G D Rajkumar
Executive Director	M Malmarugan
Non Executive Director	Ajeya Vel Narayanaswamy
Independent Director	Vijayalakshni Narendra
Company Sec. & Compli. Officer	Divya Duraisamy
Independent Director	Vidyaprakash Arjunprakash
Additional Director	Sudarsan Varadaraj

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	4.23	4.23	4.23	4.23	4.58	4.58
Reserves Total	104.15	90.13	74.08	67.11	68.92	66.21
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	108.38	94.36	78.31	71.34	73.50	70.79
Secured Loans	0.00	0.00	4.91	0.00	0.00	0.00
Unsecured Loans	0.09	0.15	0.08	0.13	0.19	0.00
Total Debt	0.09	0.15	4.99	0.13	0.19	0.00
Other Liabilities	0.27	0.33	0.38	0.30	0.35	0.12
Total Liabilities	108.74	94.84	83.68	71.77	74.04	70.91
APPLICATION OF FUNDS :
Gross Block	80.41	73.92	60.57	54.80	52.72	48.47
Less : Accumulated Depreciation	37.32	33.52	28.09	23.50	19.43	15.14
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	43.09	40.40	32.48	31.30	33.29	33.33
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.20	0.92	0.72	2.26	0.00	0.07
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1.44	1.44	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	10.75	9.35	11.51	7.32	9.80	9.14
Sundry Debtors	36.41	38.20	39.16	29.16	24.12	30.92
Cash and Bank Balance	22.57	22.03	14.91	15.36	14.50	6.76
Loans and Advances	3.71	4.44	6.08	4.71	5.10	8.18
Total Current Assets	73.44	74.02	71.66	56.55	53.54	55.00
Less : Current Liabilities and Provisions
Current Liabilities	17.58	21.85	20.50	16.73	12.03	16.06
Provisions	0.35	0.94	0.72	0.20	0.05	0.23
Total Current Liabilities & Provisions	17.93	22.78	21.22	16.93	12.08	16.29
Net Current Assets	55.50	51.23	50.44	39.62	41.46	38.71
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.11	0.11	0.11	0.00	0.03	0.13
Deferred Tax Liability	1.87	1.72	2.19	2.50	2.76	3.07
Net Deferred Tax	-1.76	-1.61	-2.08	-2.50	-2.73	-2.94
Other Assets	9.27	2.46	2.12	1.09	2.02	1.74
Total Assets	108.74	94.83	83.68	71.77	74.04	70.91
Contingent Liabilities	0.52	0.61	0.00	0.00	0.00	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	143.70	164.64	135.84	97.81	96.32	122.92
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	143.70	164.64	135.84	97.81	96.32	122.92
Other Income	1.60	3.29	1.63	1.21	2.15	2.95
Stock Adjustments	1.13	-0.45	1.61	-2.73	0.33	1.08
Total Income	146.43	167.48	139.08	96.29	98.80	126.95
EXPENDITURE :
Raw Materials	47.52	60.92	54.61	33.68	33.68	44.00
Power & Fuel Cost	10.08	11.12	10.33	7.02	7.07	8.23
Employee Cost	18.41	16.52	14.66	12.56	10.81	11.00
Other Manufacturing Expenses	40.45	44.87	39.74	27.97	29.35	37.61
Selling & Administrative Expenses	1.49	1.54	1.69	1.35	1.85	1.16
Miscellaneous Expenses	3.51	3.55	2.80	2.44	3.06	4.21
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	121.45	138.52	123.82	85.03	85.82	106.22
Operating Profit	24.97	28.96	15.26	11.27	12.99	20.74
Interest	0.20	0.34	0.32	0.08	0.12	0.29
Gross Profit	24.77	28.62	14.94	11.19	12.87	20.45
Depreciation	4.36	5.50	4.59	4.17	4.36	5.43
Profit Before Tax	20.41	23.12	10.35	7.02	8.51	15.02
Tax	5.20	6.47	3.00	2.11	2.08	3.74
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.09	-0.47	-0.38	-0.28	-0.26	-0.12
Reported Net Profit	15.11	17.12	7.73	5.18	6.69	11.40
Extraordinary Items	0.01	1.48	0.00	0.02	0.02	0.01
Adjusted Net Profit	15.10	15.64	7.73	5.16	6.67	11.39
Adjustment below Net Profit	0.00	0.00	0.00	-7.12	0.16	-0.14
P & L Balance brought forward	49.62	35.55	30.46	34.75	34.21	26.06
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.27	3.06	2.63	2.35	6.14	3.10
P & L Balance carried down	61.46	49.62	35.55	30.46	34.92	34.21
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 %	50.00	30.00	25.00	15.00	25.00	50.00
Dividend Per Share(Rs)	5.00	3.00	2.50	1.50	2.50	5.00
Earnings Per Share-Unit Curr	35.70	40.46	18.26	12.24	14.59	24.87
Earnings Per Share(Adj)-Unit Curr	35.70	40.46	18.26	12.24	14.59	24.87
Book Value-Unit Curr	256.09	222.96	185.04	168.56	160.40	154.49
Book Value(Adj)-Unit Curr	256.09	222.96	185.04	168.56	160.40	154.49

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	43.14	45.64	42.16
Other Operating Income	0.00	0.00	0.00
Other Income	0.31	0.50	0.53
Total Income	43.45	46.14	42.69
Total Expenditure	35.73	35.90	32.53
PBIDT	7.72	10.23	10.16
Interest	0.08	0.01	0.01
PBDT	7.65	10.22	10.15
Depreciation	1.15	1.20	1.12
Tax	1.64	2.31	2.31
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	4.86	6.72	6.72
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	4.86	6.72	6.72
EPS (Unit Curr.)	11.49	15.87	15.88
EPS (Adj) (Unit Curr.)	11.49	15.87	15.88
Calculated EPS (Unit Curr.)	11.49	15.87	15.88
Calculated EPS (Adj) (Unit Curr.)	11.49	15.87	15.88
Calculated EPS (Ann.) (Unit Curr.)	45.97	63.48	63.52
Calculated EPS (Adj) (Ann.) (Unit Curr.)	45.97	63.48	63.52
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	4.23	4.23	4.23
Reserve & Surplus	120.33	115.47	110.87
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(%)	17.90	22.41	24.10
PBDTM(%)	17.73	22.39	24.07
PATM(%)	11.27	14.72	15.94

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.00	0.03	0.03	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	3.32	2.75	2.68	3.20	3.17
Fixed Assets	1.86	2.45	2.35	1.82	1.90
Inventory	14.30	15.79	14.43	11.43	10.17
Debtors	3.85	4.26	3.98	3.67	3.50
Interest Cover Ratio	103.05	69.00	33.34	88.75	71.83
PBIDTM (%)	17.38	17.59	11.23	11.52	13.49
PBITM (%)	14.34	14.25	7.85	7.26	8.96
PBDTM (%)	17.24	17.38	11.00	11.44	13.36
CPM (%)	13.55	13.74	9.07	9.56	11.47
APATM (%)	10.51	10.40	5.69	5.30	6.95
ROCE (%)	20.25	26.28	13.73	9.74	11.89
RONW (%)	14.91	19.83	10.33	7.15	9.27

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	1,019.45	804.00	934.25	32.11	22.07	26.18	395.38
Mar 2025	963.00	757.00	888.20	28.82	20.30	24.89	375.90
Feb 2025	1,140.00	701.80	787.40	37.62	18.53	22.07	333.24
Jan 2025	1,188.00	915.00	1,099.90	35.07	24.14	30.83	465.49
Share Prices Of 2024
Dec 2024	1,299.00	850.00	898.00	37.51	22.55	25.17	380.04
Nov 2024	1,178.80	883.00	1,165.55	33.41	23.21	32.67	493.27
Oct 2024	919.95	761.05	903.00	26.24	19.32	25.31	382.16
Sep 2024	827.95	735.05	800.00	24.02	20.54	22.42	338.57
Aug 2024	910.00	444.00	807.75	25.94	11.58	22.64	341.85
Jul 2024	495.00	446.00	481.65	14.26	11.94	13.50	203.84
Jun 2024	494.80	400.00	462.00	14.65	10.03	12.95	195.52
May 2024	515.00	431.55	459.90	15.85	11.70	12.89	194.63
Apr 2024	504.80	431.00	468.35	14.70	11.54	13.13	198.21
Mar 2024	479.85	388.00	431.10	14.82	10.44	12.08	182.45
Feb 2024	484.00	400.20	447.05	13.67	9.60	12.10	189.20
Jan 2024	589.00	462.00	474.75	19.32	12.17	12.85	200.92
Share Prices Of 2023
Dec 2023	491.00	436.90	479.60	13.60	11.62	12.98	202.97
Nov 2023	542.00	445.00	466.55	16.49	11.91	12.62	197.45
Oct 2023	521.20	452.00	508.15	14.38	11.68	13.75	215.05
Sep 2023	555.00	462.60	510.80	15.32	12.03	13.82	216.18

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 41380.81
245.84 0.60%

S&P 500 5684.33
32.05 0.57%

HANG SENG 22775.93
84.05 0.37%

NIKKEI 225 36949.24
169.58 0.46%

FTSE 100 8531.61
-27.72 -0.32%

NIFTY 24031.75
-242.05 -1.00%

× Ask Your Question