IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	3,433.35 Nov 22,2022 EOD
Today's Change( )	0.00 (0.00%)
Open( )	3,400.00
Prev Close( )	3,433.35
Volume	23,778.00
Today's Range( )	3,451.95 - 3,381.00
52-Week Range( )	3,451.95 - 0.00
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1999
Registered Office	Global Village RVCE Post,Mysore Road, Bangalore, Karnataka-560059
Telephone	91-080-67064000
Fax	91-080-67064100
Chairman	Anilkumar Manibhai Naik
Managing Director	Debashis Chatterjee.
Company Secretary	Subhodh Shetty
Auditor	Deloitte Haskins & Sells
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Independent Director	APURVA PUROHIT Akshaya Bhargava Bijou Kurien
Non Executive Director	Sekharipuram Narayanan Subrahmanyan Ramamurthi Shankar Raman
Independent Director	Deepa Gopalan Wadhwa
Chairman (Non-Executive)	Anilkumar Manibhai Naik
Managing Director & CEO	Debashis Chatterjee.
Executive Director	Venugopal Lambu
Independent Director	Chandrasekaran Ramakrishnan
Company Sec. & Compli. Officer	Subhodh Shetty

Balance Sheet

Particulars (Sources Of Funds)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)
Share Capital	164.80	164.70	164.60	164.20	163.90	168.00
Reserves Total	5308.60	4153.90	2992.00	3141.80	2577.50	2452.10
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	5473.40	4318.60	3156.60	3306.00	2741.40	2620.10
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	555.70	537.70	566.80	1.00	301.40	96.00
Total Debt	555.70	537.70	566.80	1.00	301.40	96.00
Other Liabilities	0.40	0.60	179.80	17.40	8.50	26.60
Total Liabilities	6029.50	4856.90	3903.20	3324.40	3051.30	2742.70
APPLICATION OF FUNDS :
Gross Block	3028.80	2790.20	2697.20	2050.30	1901.80	1543.90
Less : Accumulated Depreciation	1653.80	1514.60	1288.20	1083.60	945.20	775.10
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1375.00	1275.60	1409.00	966.70	956.60	768.80
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	21.50	22.40	13.60	29.70	9.20	19.20
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	2552.30	2048.40	776.40	805.20	728.00	890.50
Current Assets, Loans & Advances
Inventories	4.10	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	1731.30	1274.20	1438.90	1335.60	1015.50	871.50
Cash and Bank Balance	1049.40	757.50	585.50	254.70	327.60	246.80
Loans and Advances	1048.20	610.80	534.60	491.90	438.10	319.00
Total Current Assets	3833.00	2642.50	2559.00	2082.20	1781.20	1437.30
Less : Current Liabilities and Provisions
Current Liabilities	1656.00	1043.20	1013.70	639.80	532.00	511.00
Provisions	455.20	460.50	239.60	214.80	153.30	142.80
Total Current Liabilities & Provisions	2111.20	1503.70	1253.30	854.60	685.30	653.80
Net Current Assets	1721.80	1138.80	1305.70	1227.60	1095.90	783.50
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	146.70	144.70	232.80	88.90	83.20	72.90
Deferred Tax Liability	162.80	109.60	49.30	50.10	51.40	12.40
Net Deferred Tax	-16.10	35.10	183.50	38.80	31.80	60.50
Other Assets	375.00	336.60	215.00	256.40	229.80	220.20
Total Assets	6029.50	4856.90	3903.20	3324.40	3051.30	2742.70
Contingent Liabilities	82.40	82.40	107.40	107.40	228.50	104.60

Profit and Loss

Particulars(INCOME)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)	Mar 2017 ( Cr)
Sales Turnover	10525.30	7967.80	7764.30	7021.50	5462.80	5039.60
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	10525.30	7967.80	7764.30	7021.50	5462.80	5039.60
Other Income	307.10	151.70	75.60	89.30	190.10	55.30
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	10832.40	8119.50	7839.90	7110.80	5652.90	5094.90
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	18.30	16.80	31.30	30.20	28.90	31.30
Employee Cost	6327.80	5113.20	5064.70	4421.10	3564.00	3243.80
Other Manufacturing Expenses	1342.30	756.90	781.60	636.30	441.90	393.50
Selling & Administrative Expenses	366.90	264.60	515.90	583.90	487.70	449.30
Miscellaneous Expenses	274.30	159.80	289.40	285.60	199.90	203.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	8329.60	6311.30	6682.90	5957.10	4722.40	4321.10
Operating Profit	2502.80	1808.20	1157.00	1153.70	930.50	773.80
Interest	50.20	50.40	52.90	2.90	16.90	19.10
Gross Profit	2452.60	1757.80	1104.10	1150.80	913.60	754.70
Depreciation	242.00	259.60	275.40	164.10	171.50	170.30
Profit Before Tax	2210.60	1498.20	828.70	986.70	742.10	584.40
Tax	554.60	421.40	233.30	245.60	155.50	157.70
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.20	-33.50	-35.40	-12.90	16.70	-19.30
Reported Net Profit	1652.80	1110.30	630.80	754.00	569.90	446.00
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	1652.80	1110.30	630.80	754.00	569.90	446.00
Adjustment below Net Profit	-255.90	-26.20	-103.90	-27.20	-115.30	-8.60
P & L Balance brought forward	3856.00	3060.00	3026.40	2517.90	2236.10	1990.60
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	453.10	288.10	493.30	218.30	172.80	191.90
P & L Balance carried down	4799.80	3856.00	3060.00	3026.40	2517.90	2236.10
Dividend	0.00	0.00	0.00	0.00	180.32	117.60
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	270.00	250.00	130.00	330.00	110.00	100.00
Dividend Per Share(Rs)	27.00	25.00	13.00	33.00	11.00	10.00
Earnings Per Share-Unit Curr	100.29	67.41	38.32	45.92	34.77	25.12
Earnings Per Share(Adj)-Unit Curr	100.29	67.41	38.32	45.92	34.77	25.12
Book Value-Unit Curr	332.12	262.21	191.77	201.34	167.26	155.96
Book Value(Adj)-Unit Curr	332.12	262.21	191.77	201.34	167.26	155.96

Quarterly Results

Quarters :

Particulars	Sep 2022 ( Cr)	Jun 2022 ( Cr)	Mar 2022 ( Cr)
Gross Sales	3400.40	3121.10	2897.40
Other Operating Income	0.00	0.00	0.00
Other Income	48.60	39.50	89.80
Total Income	3449.00	3160.60	2987.20
Total Expenditure	2703.60	2463.00	2289.10
PBIDT	745.40	697.60	698.10
Interest	13.50	12.20	12.10
PBDT	731.90	685.40	686.00
Depreciation	65.10	59.90	59.60
Tax	157.50	166.80	129.80
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.50	-12.90	23.60
Reported Profit After Tax	508.80	471.60	473.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	508.80	471.60	473.00
EPS (Unit Curr.)	30.86	28.61	28.70
EPS (Adj) (Unit Curr.)	30.86	28.61	28.70
Calculated EPS (Unit Curr.)	30.86	28.62	28.70
Calculated EPS (Adj) (Unit Curr.)	30.86	28.62	28.70
Calculated EPS (Ann.) (Unit Curr.)	123.42	114.47	114.81
Calculated EPS (Adj) (Ann.) (Unit Curr.)	123.42	114.47	114.81
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	164.90	164.80	164.80
Reserve & Surplus	5503.20	5588.30	5308.60
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(%)	21.92	22.35	24.09
PBDTM(%)	21.52	21.96	23.68
PATM(%)	14.96	15.11	16.32

Financial Ratios

Particulars	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018
Debt-Equity Ratio	0.11	0.15	0.09	0.05	0.07
Long Term Debt-Equity Ratio	0.09	0.13	0.08	0.00	0.00
Current Ratio	1.66	1.81	2.18	2.08	1.88
Fixed Assets	3.62	2.90	3.27	3.55	3.17
Inventory	5134.29	0.00	0.00	0.00	0.00
Debtors	7.00	5.87	5.60	5.97	5.79
Interest Cover Ratio	45.04	30.73	16.67	341.24	44.91
PBIDTM (%)	23.78	22.69	14.90	16.43	17.03
PBITM (%)	21.48	19.44	11.35	14.09	13.89
PBDTM (%)	23.30	22.06	14.22	16.39	16.72
CPM (%)	18.00	17.19	11.67	13.08	13.57
APATM (%)	15.70	13.93	8.12	10.74	10.43
ROCE (%)	41.53	35.36	24.40	31.04	26.20
RONW (%)	33.76	29.71	19.52	24.94	21.26

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2022	3,900.00	3,381.00	3,433.35	40.90	33.23	34.27	56,635.04
Oct 2022	3,484.20	3,088.30	3,404.20	34.95	30.51	33.98	56,154.19
Sep 2022	3,450.00	2,992.00	3,159.50	35.23	28.28	31.53	52,114.42
Aug 2022	3,630.00	3,125.60	3,306.25	36.33	30.69	32.99	54,528.42
Jul 2022	3,478.65	2,761.00	3,414.55	35.36	27.31	34.07	56,314.56
Jun 2022	3,181.60	2,717.65	2,888.35	32.74	26.75	28.81	47,611.21
May 2022	3,547.00	2,650.00	3,047.55	36.17	25.49	30.39	50,235.44
Apr 2022	4,428.00	3,474.00	3,556.90	44.47	33.37	35.47	58,631.50
Mar 2022	4,479.25	3,772.60	4,302.55	45.32	36.78	42.91	70,920.55
Feb 2022	4,125.00	3,542.35	3,877.75	63.40	52.22	57.57	63,916.42
Jan 2022	4,869.80	3,500.75	4,001.00	73.70	47.55	59.40	65,947.93

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 41266.30
-123.15 -0.30%

S&P 500 5680.75
-4.19 -0.07%

HANG SENG 22867.75
91.82 0.40%

NIKKEI 225 37492.25
563.62 1.53%

FTSE 100 8554.80
23.19 0.27%

NIFTY 24008.00
-265.80 -1.10%

× Ask Your Question