IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	407.70 Jun 30,2025 EOD	408.10 Jun 30,2025 EOD
Today's Change( )	6.10 (1.52%)	7.15 (1.78%)
Open( )	404.35	400.55
Prev Close( )	401.60	400.95
Volume	6,674.00	145,144.00
Today's Range( )	410.00 - 398.65	410.40 - 398.00
52-Week Range( )	658.15 - 355.05	659.00 - 336.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	408.10(×1)

Company Background


Incorporation Year	2011
Registered Office	No 758&759 2nd Floor 19th Main,HSR Layout Sector II, Bangalore, Karnataka-560102
Telephone	91-080-67653000
Fax	91-080-67653000
Chairman	Deepak Seth
Managing Director	NA
Company Secretary	NA
Auditor	Walker Chandiok & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd Narang Tower,44 Community Centre,Naraina Ind Area,New Delhi-110028

Board of Directors


Chairman (Non-Executive)	Deepak Seth
Non-Exec & Non-Independent Dir	PAYEL SETH
Executive Director	Pallak Seth
Non Executive Director	Parth Gandhi
Independent Director	Mungo Park Robert Sinclair Nishant Parikh
Non Executive Director	Yael Gairola
Independent Director	B G Srinivas Sandra Campos

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	26.35	26.16	26.04	26.05	26.05	26.05
Reserves Total	244.35	194.05	175.91	129.91	85.02	82.40
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	-5.22	-4.03	0.00	0.00	0.00	0.00
Total Shareholders Funds	265.48	216.18	201.95	155.96	111.07	108.45
Secured Loans	62.65	10.97	8.77	8.05	7.77	0.26
Unsecured Loans	2.40	3.80	2.81	3.38	7.34	17.54
Total Debt	65.05	14.77	11.58	11.43	15.11	17.80
Other Liabilities	2.37	1.77	1.49	2.07	2.36	1.91
Total Liabilities	332.90	232.72	215.02	169.46	128.54	128.16
APPLICATION OF FUNDS :
Gross Block	65.16	60.03	47.36	44.99	43.38	42.28
Less : Accumulated Depreciation	23.85	17.37	11.77	8.58	7.80	5.32
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	41.31	42.66	35.59	36.41	35.58	36.96
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.11	0.09	0.13	0.09
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	182.64	161.98	121.73	101.14	101.10	102.03
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	141.40	105.99	28.44	4.80	0.80	1.01
Cash and Bank Balance	125.13	92.63	61.77	45.18	2.32	2.47
Loans and Advances	11.86	13.45	8.55	4.69	6.16	3.75
Total Current Assets	278.39	212.06	98.77	54.67	9.28	7.22
Less : Current Liabilities and Provisions
Current Liabilities	169.57	179.17	37.95	21.31	15.81	18.70
Provisions	2.43	2.89	1.13	0.97	1.35	1.10
Total Current Liabilities & Provisions	172.01	182.06	39.08	22.28	17.16	19.80
Net Current Assets	106.38	30.00	59.69	32.39	-7.88	-12.58
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.81	1.09	1.23	1.00	1.28	2.25
Deferred Tax Liability	3.43	3.02	3.55	2.40	2.06	1.56
Net Deferred Tax	-1.62	-1.93	-2.32	-1.40	-0.78	0.69
Other Assets	4.18	0.00	0.21	0.83	0.39	0.97
Total Assets	332.89	232.71	215.01	169.47	128.54	128.16
Contingent Liabilities	1.48	1.48	1.63	1.48	1.48	1.51

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	625.42	462.86	115.83	46.12	41.12	39.21
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	625.42	462.86	115.83	46.12	41.12	39.21
Other Income	75.72	69.13	61.86	42.09	0.75	0.95
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	701.14	531.99	177.69	88.21	41.87	40.16
EXPENDITURE :
Raw Materials	472.55	338.30	53.99	15.43	0.00	0.30
Power & Fuel Cost	0.59	0.46	0.57	0.34	0.39	0.55
Employee Cost	61.68	50.55	36.62	15.32	22.56	23.13
Other Manufacturing Expenses	5.62	5.17	0.73	0.72	1.34	1.51
Selling & Administrative Expenses	64.22	36.15	10.59	5.12	8.66	7.24
Miscellaneous Expenses	1.81	0.92	0.51	0.26	0.48	2.26
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	606.47	431.55	103.01	37.19	33.42	34.99
Operating Profit	94.67	100.44	74.67	51.02	8.45	5.17
Interest	6.04	1.49	1.28	2.11	1.74	1.97
Gross Profit	88.63	98.95	73.39	48.91	6.71	3.20
Depreciation	6.78	5.70	3.23	2.71	2.54	2.54
Profit Before Tax	81.85	93.25	70.16	46.20	4.17	0.66
Tax	3.05	7.11	2.52	0.92	0.00	0.13
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.27	-0.28	0.85	0.56	1.50	-0.56
Reported Net Profit	79.08	86.42	66.79	44.72	2.68	1.09
Extraordinary Items	-0.05	0.00	-0.04	0.00	-0.03	0.00
Adjusted Net Profit	79.13	86.42	66.83	44.72	2.71	1.09
Adjustment below Net Profit	0.00	0.00	20.23	0.18	-0.05	0.00
P & L Balance brought forward	66.28	74.72	129.91	85.02	82.40	81.31
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	55.13	94.86	41.02	0.00	0.00	0.00
P & L Balance carried down	90.23	66.28	175.91	129.91	85.02	82.40
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 %	157.20	130.00	238.50	157.50	0.00	0.00
Dividend Per Share(Rs)	3.15	2.60	23.85	15.75	0.00	0.00
Earnings Per Share-Unit Curr	6.00	6.61	25.65	17.17	1.03	0.42
Earnings Per Share(Adj)-Unit Curr	6.00	6.61	5.13	3.43	0.21	0.08
Book Value-Unit Curr	20.55	16.84	77.55	59.88	42.64	41.64
Book Value(Adj)-Unit Curr	20.55	16.84	15.51	11.98	8.53	8.33

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	121.82	128.11	109.80
Other Operating Income	0.00	0.00	0.00
Other Income	24.46	6.32	3.91
Total Income	146.28	134.44	113.71
Total Expenditure	127.38	124.10	107.56
PBIDT	18.90	10.34	6.16
Interest	1.72	1.56	1.71
PBDT	17.18	8.77	4.45
Depreciation	1.66	1.41	1.43
Tax	1.90	1.05	0.86
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.79	0.58	-0.02
Reported Profit After Tax	15.42	5.74	2.18
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	15.42	5.74	2.18
EPS (Unit Curr.)	1.09	0.41	0.16
EPS (Adj) (Unit Curr.)	1.09	0.41	0.16
Calculated EPS (Unit Curr.)	1.09	0.41	0.16
Calculated EPS (Adj) (Unit Curr.)	1.09	0.41	0.16
Calculated EPS (Ann.) (Unit Curr.)	4.37	1.63	0.62
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.37	1.63	0.62
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	82.50
Equity	28.22	28.17	28.09
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(%)	15.51	8.07	5.61
PBDTM(%)	14.10	6.85	4.05
PATM(%)	12.66	4.48	1.99

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.17	0.06	0.06	0.10	0.15
Long Term Debt-Equity Ratio	0.10	0.01	0.02	0.05	0.08
Current Ratio	1.26	1.25	1.86	1.15	0.36
Fixed Assets	9.99	8.62	2.51	1.04	0.96
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	5.06	6.89	6.97	16.47	45.44
Interest Cover Ratio	14.55	63.58	55.81	22.90	3.40
PBIDTM (%)	15.14	21.70	64.47	110.62	20.55
PBITM (%)	14.05	20.47	61.68	104.75	14.37
PBDTM (%)	14.17	21.38	63.36	106.05	16.32
CPM (%)	13.73	19.90	60.45	102.84	12.69
APATM (%)	12.64	18.67	57.66	96.96	6.52
ROCE (%)	31.08	42.32	37.16	32.42	4.61
RONW (%)	32.84	41.34	37.32	33.49	2.44

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	464.90	366.50	437.10	90.46	63.56	78.06	6,177.03
Apr 2025	447.80	355.05	381.10	89.38	58.17	68.06	5,385.64
Mar 2025	466.70	415.85	434.25	85.76	72.69	77.55	6,136.75
Feb 2025	519.85	407.80	424.70	96.93	69.90	75.81	5,999.06
Jan 2025	640.95	453.95	496.10	120.53	76.61	88.56	7,007.62
Share Prices Of 2024
Dec 2024	658.15	528.00	579.60	119.15	89.60	103.34	8,177.67
Nov 2024	574.10	490.60	556.10	108.10	84.84	99.04	7,836.90
Oct 2024	571.20	468.05	568.40	102.23	82.07	101.23	8,010.24
Sep 2024	563.75	500.00	519.55	101.38	85.55	92.38	7,309.72
Aug 2024	620.70	535.30	544.40	116.42	87.87	96.62	7,645.18
Jul 2024	590.00	482.55	577.65	100.84	76.52	96.66	7,648.71
Jun 2024	595.00	396.00	551.10	109.46	64.81	91.97	7,277.37
May 2024	475.05	355.00	413.75	80.75	48.63	69.05	5,463.64
Apr 2024	507.35	454.05	464.70	85.51	75.06	77.54	6,136.11
Mar 2024	533.80	440.35	471.85	90.78	68.47	78.65	6,223.85
Feb 2024	614.50	506.00	512.45	95.10	76.26	78.22	6,759.38
Jan 2024	643.95	501.00	608.20	104.01	74.65	92.79	8,018.54
Share Prices Of 2023
Dec 2023	586.00	521.50	553.80	92.42	79.15	84.49	7,301.33
Nov 2023	666.00	565.45	584.65	103.94	83.43	89.19	7,708.06
Oct 2023	652.60	430.00	599.65	101.05	60.86	91.25	7,885.87

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 43834.06
426.21 0.98%

S&P 500 6192.89
30.87 0.50%

HANG SENG 24072.29
-211.87 -0.87%

NIKKEI 225 40353.62
202.83 0.51%

FTSE 100 8760.96
-37.95 -0.43%

NIFTY 25517.05
-120.75 -0.47%

× Ask Your Question