IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	59.85 May 13,2025 13:06:00	59.99 May 13,2025 13:04:56
Today's Change( )	-0.53 (-0.88%)	-0.37 (-0.61%)
Open( )	59.21	59.26
Prev Close( )	60.38	60.36
Volume	814,325.00	6,283,351.00
Today's Range( )	61.50 - 57.83	61.55 - 57.92
52-Week Range( )	100.80 - 41.66	100.90 - 42.00
Buy (Size)	59.82(×1066)	59.95(×2815)
Sell (Size)	59.90(×175)	59.99(×2288)

Company Background


Incorporation Year	1984
Registered Office	Morepen Village,Nalagarh Road Near Baddi, Solan, Himachal Pradesh-173205
Telephone	91-01795-276201-03
Fax	91-01795-276204
Chairman	Sushil Suri
Managing Director	Sushil Suri
Company Secretary	Vipul Kumar Srivatava
Auditor	S P Babuta & Associates
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Mas Services Limited T-34 2nd Floor,Okhla Industrial Are,Phase II,New Delhi - 110020

Board of Directors


Chairman & Managing Director	Sushil Suri
Company Sec. & Compli. Officer	Vipul Kumar Srivatava
Whole-time Director	Sanjay Suri
Non-Exec. & Independent Dir.	Praveen Kumar Dutt Savita
Independent Director	Sharad Jain

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	102.23	102.23	95.56	89.96	89.96	89.96
Reserves Total	786.80	677.89	476.36	311.26	217.29	187.50
Equity Share Warrants	0.00	0.00	26.25	43.75	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	889.03	780.12	598.17	444.97	307.25	277.46
Secured Loans	28.19	25.16	18.57	17.05	13.43	10.78
Unsecured Loans	0.00	0.00	0.00	0.00	128.95	128.47
Total Debt	28.19	25.16	18.57	17.05	142.38	139.25
Other Liabilities	32.03	30.83	28.60	26.06	24.43	19.32
Total Liabilities	949.25	836.11	645.34	488.08	474.06	436.03
APPLICATION OF FUNDS :
Gross Block	477.36	512.07	479.46	516.17	641.52	777.14
Less : Accumulated Depreciation	260.83	341.25	323.35	372.14	506.68	624.55
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	216.53	170.82	156.11	144.03	134.84	152.59
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	24.45	17.01	14.15	1.96	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	126.18	117.84	117.79	118.78	118.78	117.72
Current Assets, Loans & Advances
Inventories	220.15	211.35	258.25	169.61	132.47	90.84
Sundry Debtors	316.89	255.47	221.87	155.52	121.41	121.96
Cash and Bank Balance	50.48	55.90	45.55	66.98	38.03	31.98
Loans and Advances	255.40	208.12	151.09	100.68	56.35	38.52
Total Current Assets	842.91	730.85	676.76	492.79	348.26	283.31
Less : Current Liabilities and Provisions
Current Liabilities	304.76	251.83	375.83	355.37	185.67	182.23
Provisions	23.05	14.91	9.61	4.05	2.25	1.14
Total Current Liabilities & Provisions	327.81	266.74	385.44	359.42	187.92	183.37
Net Current Assets	515.10	464.11	291.33	133.38	160.34	99.94
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	10.38	9.57	9.18	0.00	0.00	0.00
Deferred Tax Liability	12.63	12.26	11.67	0.00	0.00	0.00
Net Deferred Tax	-2.25	-2.69	-2.49	0.00	0.00	0.00
Other Assets	69.23	69.02	68.45	89.95	60.11	65.77
Total Assets	949.25	836.11	645.34	488.09	474.07	436.02
Contingent Liabilities	7.09	6.66	1.64	0.93	1.27	11.52

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	1537.59	1338.88	1449.27	1112.42	791.99	717.24
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1537.59	1338.88	1449.27	1112.42	791.99	717.24
Other Income	12.57	5.76	10.24	11.77	9.42	3.67
Stock Adjustments	-5.13	-16.54	-1.74	41.98	7.58	19.46
Total Income	1545.03	1328.10	1457.77	1166.17	808.99	740.37
EXPENDITURE :
Raw Materials	945.15	886.48	988.81	778.60	528.67	485.82
Power & Fuel Cost	34.09	23.78	18.93	13.00	12.56	13.18
Employee Cost	160.28	146.19	150.00	123.20	98.07	84.74
Other Manufacturing Expenses	44.19	33.81	23.39	13.57	10.54	9.47
Selling & Administrative Expenses	163.47	111.62	87.90	82.36	73.37	67.36
Miscellaneous Expenses	23.47	43.19	49.36	31.30	11.89	11.11
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1370.64	1245.08	1318.39	1042.03	735.10	671.68
Operating Profit	174.39	83.03	139.37	124.15	73.89	68.69
Interest	3.51	1.98	-7.37	1.79	1.97	2.07
Gross Profit	170.88	81.05	146.74	122.36	71.92	66.62
Depreciation	21.90	18.01	21.19	28.11	34.43	38.01
Profit Before Tax	148.98	63.04	125.55	94.25	37.49	28.61
Tax	38.48	16.60	22.00	0.00	5.15	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.44	0.20	2.48	0.00	0.00	0.00
Reported Net Profit	110.94	46.24	101.06	94.25	32.33	28.61
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	110.94	46.24	101.06	94.25	32.33	28.61
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	217.27	171.03	74.96	-19.29	-51.62	-80.23
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	5.00	0.00	0.00	0.00
P & L Balance carried down	328.20	217.27	171.03	74.96	-19.29	-51.62
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	2.17	0.90	2.12	2.10	0.72	0.64
Earnings Per Share(Adj)-Unit Curr	2.17	0.90	2.12	2.10	0.72	0.64
Book Value-Unit Curr	17.39	15.26	11.97	8.92	6.83	6.17
Book Value(Adj)-Unit Curr	17.39	15.26	11.97	8.92	6.83	6.17

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	381.94	403.25	383.70
Other Operating Income	0.00	0.00	0.00
Other Income	3.14	4.87	4.63
Total Income	385.08	408.13	388.33
Total Expenditure	351.78	371.68	340.64
PBIDT	33.30	36.45	47.70
Interest	3.74	1.27	1.05
PBDT	29.56	35.19	46.65
Depreciation	12.25	4.81	3.79
Tax	0.67	7.69	10.93
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.73	0.00	0.00
Reported Profit After Tax	11.91	22.69	31.93
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	11.91	22.69	31.93
EPS (Unit Curr.)	0.20	0.41	0.60
EPS (Adj) (Unit Curr.)	0.20	0.41	0.60
Calculated EPS (Unit Curr.)	0.22	0.41	0.58
Calculated EPS (Adj) (Unit Curr.)	0.22	0.41	0.58
Calculated EPS (Ann.) (Unit Curr.)	0.87	1.66	2.33
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.87	1.66	2.33
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	109.58	109.58	109.58
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	8.72	9.04	12.43
PBDTM(%)	7.74	8.73	12.16
PATM(%)	3.12	5.63	8.32

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.03	0.03	0.03	0.21	0.48
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.38	1.99	1.49	1.19	0.97
Fixed Assets	3.11	2.70	2.91	1.92	1.12
Inventory	7.13	5.70	6.77	7.37	7.09
Debtors	5.37	5.61	7.68	8.03	6.51
Interest Cover Ratio	43.44	32.84	-16.03	53.65	20.03
PBIDTM (%)	11.34	6.20	9.62	11.16	9.33
PBITM (%)	9.92	4.86	8.15	8.63	4.98
PBDTM (%)	11.11	6.05	10.13	11.00	9.08
CPM (%)	8.64	4.80	8.44	11.00	8.43
APATM (%)	7.22	3.45	6.97	8.47	4.08
ROCE (%)	17.08	8.78	20.85	19.57	8.04
RONW (%)	13.29	6.71	19.38	24.43	9.86

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	64.90	41.66	60.32	33.57	17.93	29.79	3,305.26
Mar 2025	52.65	42.55	47.85	26.47	20.89	23.63	2,621.96
Feb 2025	67.60	45.37	46.41	36.00	21.91	22.92	2,543.05
Jan 2025	80.71	57.22	65.02	40.73	26.90	32.11	3,562.79
Share Prices Of 2024
Dec 2024	91.57	75.13	78.30	46.88	35.61	38.67	4,290.48
Nov 2024	87.32	72.79	78.94	46.92	35.75	38.99	4,325.55
Oct 2024	94.48	72.73	79.90	51.12	35.04	39.46	4,378.15
Sep 2024	100.80	79.30	85.54	52.14	38.07	42.25	4,687.20
Aug 2024	86.00	55.50	79.70	44.90	25.98	39.37	4,367.19
Jul 2024	62.09	51.96	59.78	29.71	22.75	27.54	3,055.77
Jun 2024	59.81	42.01	55.77	29.55	18.74	25.70	2,850.79
May 2024	52.20	44.30	46.28	24.71	19.60	21.32	2,365.69
Apr 2024	53.16	42.61	50.03	25.41	18.40	23.05	2,557.38
Mar 2024	51.55	38.56	42.06	24.12	17.38	19.38	2,149.98
Feb 2024	56.35	47.17	49.55	64.79	49.13	54.78	2,532.84
Jan 2024	53.58	43.42	52.81	60.09	46.15	58.38	2,699.48
Share Prices Of 2023
Dec 2023	52.94	42.01	48.53	60.00	45.81	53.65	2,480.70
Nov 2023	48.00	33.25	45.76	54.26	36.33	50.59	2,339.11
Oct 2023	38.06	31.31	33.33	44.03	33.25	36.85	1,703.73
Sep 2023	41.76	35.61	37.15	48.33	37.36	41.07	1,898.99

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 42424.12
1153.74 2.80%

S&P 500 5865.06
184.15 3.24%

HANG SENG 23549.47
681.72 2.98%

NIKKEI 225 38283.51
639.25 1.70%

FTSE 100 8604.98
50.18 0.59%

NIFTY 24604.60
-320.10 -1.28%

× Ask Your Question