IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	113.00 Mar 07,2025 EOD	109.75 Sep 16,2025 EOD
Today's Change( )	0.00 (0.00%)	0.00 (0.00%)
Open( )	113.00	109.75
Prev Close( )	113.00	109.75
Volume	350,000.00	75,000.00
Today's Range( )	113.00 - 113.00	109.75 - 109.75
52-Week Range( )	113.00 - 0.00	109.75 - 109.75
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	NA
Registered Office	5th Flr SKCL-Tech Square Lazer,SIDCO Indl Estate Guindy, Chennai, Tamil Nadu-600032
Telephone	NA
Fax	NA
Chairman	Neera Saggi
Managing Director	NA
Company Secretary	AMIT DHIRENDRA SHAH
Auditor	Deloitte Haskins & Sells/Sharp & Tannan
Face Value	100
Market Lot	NA
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman & Independent Directo	Neera Saggi
Non Independent Non Executive Director / Nominee	Ullal Sudhakar Mallya
Independent Director	Monisha Macedo SAMYUKTHA SURENDRAN SANJAY GANESH UBALE S Ravindran
Non Independent Non Executive Director / Nominee	Harmish Rokadia
VP / Company Secretary / Compliance Officer	AMIT DHIRENDRA SHAH

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	10885.75	10885.75	6623.55	6623.55	6623.55	6623.55
Reserves Total	-3840.71	-3584.91	-2413.67	-1186.74	-209.77	-145.20
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	7045.04	7300.84	4209.88	5436.81	6413.78	6478.35
Secured Loans	7679.26	8021.56	3975.78	3960.40	2191.69	2188.17
Unsecured Loans	94.72	10.18	0.00	0.00	0.00	28.39
Total Debt	7773.98	8031.74	3975.78	3960.40	2191.69	2216.56
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	14819.02	15332.58	8185.66	9397.21	8605.47	8694.91
APPLICATION OF FUNDS :
Gross Block	0.64	0.32	0.29	0.00	0.00	0.00
Less : Accumulated Depreciation	0.25	0.10	0.02	0.00	0.00	0.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	0.39	0.22	0.27	0.00	0.00	0.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.23	0.00	1.79	1.79	1.77
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	5570.46	5676.37	1274.13	1720.03	1748.11	1846.74
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	0.00	0.00	0.00	0.00	0.00	0.00
Cash and Bank Balance	83.29	132.03	295.13	222.90	576.33	408.81
Loans and Advances	3236.55	5083.14	3454.90	3017.96	2310.34	1708.56
Total Current Assets	3319.84	5215.17	3750.03	3240.86	2886.67	2117.37
Less : Current Liabilities and Provisions
Current Liabilities	27.07	34.54	52.84	49.83	67.78	144.90
Provisions	0.00	0.00	0.47	0.08	0.21	0.00
Total Current Liabilities & Provisions	27.07	34.54	53.31	49.91	67.99	144.90
Net Current Assets	3292.77	5180.63	3696.72	3190.95	2818.68	1972.47
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.01	0.00	0.00
Net Deferred Tax	0.00	0.00	0.00	-0.01	0.00	0.00
Other Assets	5955.40	4475.13	3214.54	4484.45	4036.89	4873.94
Total Assets	14819.02	15332.58	8185.65	9397.21	8605.47	8694.92
Contingent Liabilities	298.00	287.00	140.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	1514.22	1277.84	991.97	965.98	866.89	460.20
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1514.22	1277.84	991.97	965.98	866.89	460.20
Other Income	4.10	216.84	14.77	9.01	10.25	4.48
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	1518.32	1494.68	1006.74	974.99	877.14	464.68
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	0.00	0.00	0.00	0.00	0.00	0.00
Other Manufacturing Expenses	0.22	0.20	0.07	0.04	0.39	0.10
Selling & Administrative Expenses	75.30	83.40	70.29	42.63	34.84	65.59
Miscellaneous Expenses	248.77	364.99	1265.41	1020.13	567.43	250.63
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	324.29	448.58	1335.77	1062.80	602.66	316.32
Operating Profit	1194.04	1046.10	-329.03	-87.81	274.48	148.36
Interest	683.00	629.68	340.30	316.39	200.68	62.67
Gross Profit	511.04	416.42	-669.33	-404.20	73.80	85.69
Depreciation	0.14	0.08	0.02	0.00	0.00	0.00
Profit Before Tax	510.90	416.34	-669.35	-404.20	73.80	85.69
Tax	0.52	9.85	6.04	3.84	4.38	2.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	-0.01	0.01	0.00	-0.06
Reported Net Profit	510.37	406.50	-675.39	-408.05	69.42	83.75
Extraordinary Items	0.94	187.16	-1.87	0.34	0.21	4.14
Adjusted Net Profit	509.43	219.34	-673.52	-408.39	69.21	79.61
Adjustment below Net Profit	0.00	0.00	0.00	-568.92	-134.00	-375.79
P & L Balance brought forward	-3584.91	-2413.67	-1186.74	-209.77	-145.20	146.84
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	766.17	1577.73	551.55	0.00	0.00	0.00
P & L Balance carried down	-3840.71	-3584.91	-2413.67	-1186.74	-209.77	-145.20
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 %	7.73	12.35	11.06	0.00	0.00	0.00
Dividend Per Share(Rs)	7.73	12.35	11.06	7.49	0.00	0.00
Earnings Per Share-Unit Curr	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share(Adj)-Unit Curr	0.00	0.00	0.00	0.00	0.00	0.00
Book Value-Unit Curr	0.00	0.00	0.00	0.00	0.00	0.00
Book Value(Adj)-Unit Curr	0.00	0.00	0.00	0.00	0.00	0.00

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	428.05	404.57	419.42
Other Operating Income	0.00	0.00	0.00
Other Income	1.13	0.96	0.00
Total Income	429.18	405.53	419.42
Total Expenditure	55.95	18.66	24.47
PBIDT	373.24	386.87	394.95
Interest	173.38	168.79	165.49
PBDT	199.86	218.08	229.46
Depreciation	0.05	0.05	0.05
Tax	0.43	0.36	0.98
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	199.38	217.67	228.43
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	199.38	217.67	228.43
EPS (Unit Curr.)	1.91	2.09	2.19
EPS (Adj) (Unit Curr.)	1.91	2.09	2.19
Calculated EPS (Unit Curr.)	1.83	2.00	2.10
Calculated EPS (Adj) (Unit Curr.)	1.83	2.00	2.10
Calculated EPS (Ann.) (Unit Curr.)	7.33	8.00	8.39
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.33	8.00	8.39
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	3.81	1.34
Equity	10885.75	10885.75	10885.75
Reserve & Surplus	0.00	0.00	0.00
Face Value	100.00	100.00	100.00
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(%)	87.20	95.62	94.17
PBDTM(%)	46.69	53.90	54.71
PATM(%)	46.58	53.80	54.46

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.10	1.04	0.82	0.52	0.34
Long Term Debt-Equity Ratio	1.00	0.99	0.78	0.49	0.33
Current Ratio	5.81	12.12	13.97	14.58	13.73
Fixed Assets	3154.63	4189.64	6841.17	0.00	0.00
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	0.00	0.00	0.00	0.00	0.00
Interest Cover Ratio	1.75	1.36	-0.97	-0.28	1.37
PBIDTM (%)	78.86	66.86	-33.17	-9.09	31.66
PBITM (%)	78.85	66.86	-33.17	-9.09	31.66
PBDTM (%)	33.75	17.59	-67.47	-41.84	8.51
CPM (%)	33.71	17.17	-68.08	-42.24	8.01
APATM (%)	33.71	17.16	-68.09	-42.24	8.01
ROCE (%)	6.35	6.30	0.00	0.00	3.11
RONW (%)	4.69	2.91	0.00	0.00	1.05

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	109.75	109.75	109.75	22.46	22.46	22.46	11,440.46
Mar 2025	113.00	113.00	113.00	23.12	23.12	23.12	11,779.25
Share Prices Of 2024
Aug 2024	115.00	113.00	113.00	54.65	53.70	53.70	11,779.25

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
Valid UPI Handle
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.
6. KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

Designed, Developed and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51748.06
162.36 0.31%

S&P 500 7496.17
-25.41 -0.34%

HANG SENG 23768.53
-156.29 -0.65%

NIKKEI 225 72454.13
1204.07 1.69%

FTSE 100 10441.93
78.66 0.76%

NIFTY 24124.90
22.00 0.09%

× Ask Your Question