IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	180.00 Jul 02,2025 EOD	179.84 Jul 02,2025 EOD
Today's Change( )	1.25 (0.70%)	1.04 (0.58%)
Open( )	179.25	179.90
Prev Close( )	178.75	178.80
Volume	33,771.00	1,069,389.00
Today's Range( )	182.00 - 178.60	182.00 - 178.40
52-Week Range( )	246.55 - 127.75	246.85 - 127.69
Buy (Size)	N.A	N.A
Sell (Size)	N.A	179.84(×1)

Company Background


Incorporation Year	1999
Registered Office	2nd Floor NBCC Tower,15 Bhikaji Cama Place, New Delhi, New Delhi-110066
Telephone	91-11-41595100/41659500
Fax	91-11-41659144
Chairman	MANOJ KUMAR JHAWAR
Managing Director	MANOJ KUMAR JHAWAR
Company Secretary	NA
Auditor	T R Chadha & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MCS Share Transfer Agent Ltd F-65 1st Floor ,Okhla Industrial Are,Phase I ,New Delhi-110020

Board of Directors


Nominee	Sangeeta Kaushik
Independent Non Exe. Director	Prakash Mhaske
Nominee	Mahendra Kumar Gupta
Non-Exec. & Independent Dir.	Jayant Dasgupta Rashmi Verma NARENDRA KUMAR Rajiv Ranjan Jha
Chairman & Managing Director	MANOJ KUMAR JHAWAR
Nominee	Mohammad Afzal Shri Rajiv Kumar Rohilla
Non-Exec. & Independent Dir.	ARABANDI VENU PRASAD
Additional Director	MINI IPE

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	296.01	296.01	296.01	296.01	296.01	296.01
Reserves Total	3851.94	3836.27	3618.90	3406.13	3217.18	3032.36
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	4147.95	4132.28	3914.91	3702.14	3513.19	3328.37
Secured Loans	400.00	150.00	1178.74	339.16	496.84	154.00
Unsecured Loans	1.53	51.86	52.93	617.71	335.71	819.31
Total Debt	401.53	201.86	1231.67	956.87	832.55	973.31
Other Liabilities	19.88	25.62	26.06	7.11	7.48	5.67
Total Liabilities	4569.36	4359.76	5172.64	4666.12	4353.22	4307.35
APPLICATION OF FUNDS :
Gross Block	41.64	40.21	40.57	36.73	34.37	33.68
Less : Accumulated Depreciation	23.90	21.10	18.63	15.65	13.69	11.59
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	17.74	19.11	21.94	21.08	20.68	22.09
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	916.43	1646.71	1777.67	1957.39	1617.07	1603.85
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	5755.33	5397.85	6739.22	5836.43	6787.85	4716.97
Cash and Bank Balance	688.20	1179.13	897.95	418.09	208.96	94.69
Loans and Advances	727.46	121.45	99.41	120.70	144.06	246.30
Total Current Assets	7170.99	6698.43	7736.58	6375.22	7140.87	5057.96
Less : Current Liabilities and Provisions
Current Liabilities	3612.70	4082.84	4391.32	3737.47	4479.01	3038.33
Provisions	0.93	0.53	0.39	0.86	0.71	0.15
Total Current Liabilities & Provisions	3613.63	4083.37	4391.71	3738.33	4479.72	3038.48
Net Current Assets	3557.36	2615.06	3344.87	2636.89	2661.15	2019.48
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	41.30	35.86	21.95	15.69	13.70	244.99
Deferred Tax Liability	6.62	9.03	1.55	1.82	2.00	233.43
Net Deferred Tax	34.68	26.83	20.40	13.87	11.70	11.56
Other Assets	43.15	52.05	7.76	36.89	42.62	650.37
Total Assets	4569.36	4359.76	5172.64	4666.12	4353.22	4307.35
Contingent Liabilities	915.42	1147.06	1000.36	979.21	824.63	526.15

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	16006.79	14887.44	15631.39	16963.29	16442.97	13495.65
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	16006.79	14887.44	15631.39	16963.29	16442.97	13495.65
Other Income	109.85	72.13	6.23	28.74	45.33	131.67
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	16116.64	14959.57	15637.62	16992.03	16488.30	13627.32
EXPENDITURE :
Raw Materials	15352.38	14189.20	14784.91	16052.86	15876.67	12804.83
Power & Fuel Cost	0.80	0.78	0.75	0.66	0.70	0.69
Employee Cost	67.59	60.61	52.07	45.36	39.21	33.02
Other Manufacturing Expenses	50.59	139.09	114.63	191.48	28.73	202.48
Selling & Administrative Expenses	30.70	29.35	25.63	18.96	35.56	25.22
Miscellaneous Expenses	107.16	20.87	41.31	79.88	23.66	15.17
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	15609.22	14439.90	15019.30	16389.20	16004.53	13081.41
Operating Profit	507.42	519.67	618.32	602.83	483.77	545.91
Interest	19.90	34.37	43.20	34.47	58.39	145.40
Gross Profit	487.52	485.30	575.12	568.36	425.38	400.51
Depreciation	3.53	3.86	3.74	2.79	2.85	3.03
Profit Before Tax	483.99	481.44	571.38	565.57	422.53	397.48
Tax	122.75	118.21	153.00	157.63	102.51	137.35
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-7.74	-6.51	-6.43	-2.31	-0.09	-2.19
Reported Net Profit	368.98	369.74	424.81	410.25	320.11	262.32
Extraordinary Items	-10.10	44.88	1.41	-43.23	-0.01	0.09
Adjusted Net Profit	379.08	324.86	423.40	453.48	320.12	262.23
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-17.47	-22.62
P & L Balance brought forward	1197.83	1116.48	1044.11	979.16	891.13	844.72
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	304.86	288.39	352.44	345.30	214.61	193.29
P & L Balance carried down	1261.95	1197.83	1116.48	1044.11	979.16	891.13
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 %	78.00	78.00	78.00	75.00	55.00	40.00
Dividend Per Share(Rs)	7.80	7.80	7.80	7.50	5.50	4.00
Earnings Per Share-Unit Curr	12.47	12.49	14.35	13.86	10.81	8.86
Earnings Per Share(Adj)-Unit Curr	12.47	12.49	14.35	13.86	10.81	8.86
Book Value-Unit Curr	140.13	139.60	132.26	125.07	118.68	112.44
Book Value(Adj)-Unit Curr	140.13	139.60	132.26	125.07	118.68	112.44

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	2757.32	3146.55	4712.52
Other Operating Income	98.71	117.47	253.07
Other Income	541.65	4.79	6.01
Total Income	3397.68	3268.81	4971.60
Total Expenditure	2787.85	3117.66	4806.30
PBIDT	609.83	151.15	165.30
Interest	1.10	2.36	8.09
PBDT	608.73	148.79	157.21
Depreciation	0.72	0.68	0.66
Tax	97.70	39.38	41.41
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-11.07	-1.86	-1.36
Reported Profit After Tax	521.38	110.59	116.50
Extra-ordinary Items	437.81	0.00	0.00
Adjusted Profit After Extra-ordinary item	83.57	110.59	116.50
EPS (Unit Curr.)	17.61	3.74	3.94
EPS (Adj) (Unit Curr.)	17.61	3.74	3.94
Calculated EPS (Unit Curr.)	17.61	3.74	3.94
Calculated EPS (Adj) (Unit Curr.)	17.61	3.74	3.94
Calculated EPS (Ann.) (Unit Curr.)	70.45	14.94	15.74
Calculated EPS (Adj) (Ann.) (Unit Curr.)	70.45	14.94	15.74
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	296.01	296.01	296.01
Reserve & Surplus	0.00	0.00	0.00
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(%)	22.12	4.80	3.51
PBDTM(%)	22.08	4.73	3.34
PATM(%)	18.91	3.51	2.47

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.07	0.18	0.29	0.25	0.26
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.09
Current Ratio	1.68	1.46	1.37	1.35	1.39
Fixed Assets	391.12	368.59	404.43	477.17	483.26
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	2.87	2.45	2.49	2.69	2.86
Interest Cover Ratio	25.32	13.28	14.23	19.15	8.24
PBIDTM (%)	3.17	3.09	3.96	3.91	2.94
PBITM (%)	3.15	3.07	3.93	3.89	2.92
PBDTM (%)	3.05	2.86	3.68	3.70	2.59
CPM (%)	2.33	2.21	2.74	2.69	1.96
APATM (%)	2.31	2.18	2.72	2.67	1.95
ROCE (%)	11.29	9.57	12.49	14.63	11.11
RONW (%)	8.91	8.07	11.15	12.57	9.36

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	183.40	168.30	180.25	14.60	13.03	14.08	5,335.55
May 2025	189.80	165.15	176.10	15.06	12.45	13.75	5,212.71
Apr 2025	187.20	142.60	176.45	14.66	10.04	13.78	5,223.07
Mar 2025	167.55	134.85	163.50	13.41	9.84	12.77	4,839.74
Feb 2025	153.05	128.90	139.05	12.09	9.76	10.86	4,116.00
Jan 2025	154.70	127.75	144.15	12.23	9.89	11.26	4,266.96
Share Prices Of 2024
Dec 2024	182.45	140.45	145.05	14.58	10.81	11.33	4,293.60
Nov 2024	189.65	158.10	173.70	15.10	12.10	13.56	5,141.66
Oct 2024	212.35	165.00	182.00	16.77	12.32	14.21	5,387.35
Sep 2024	246.55	204.35	209.75	19.60	15.55	16.38	6,208.77
Aug 2024	228.35	201.10	212.90	18.08	15.58	16.62	6,302.02
Jul 2024	235.00	200.45	225.70	18.89	14.58	17.62	6,680.91
Jun 2024	228.90	175.40	205.95	18.66	13.30	16.08	6,096.29
May 2024	236.60	203.85	209.35	18.71	15.37	16.35	6,196.93
Apr 2024	239.65	188.80	224.80	20.40	14.48	17.55	6,654.27
Mar 2024	207.30	165.20	185.75	16.39	12.77	14.50	5,498.35
Feb 2024	254.65	185.15	202.00	24.56	16.29	18.41	5,979.37
Jan 2024	246.50	186.90	239.40	22.91	16.83	21.81	7,086.44
Share Prices Of 2023
Dec 2023	203.55	161.05	189.85	19.13	14.64	17.30	5,619.72
Nov 2023	166.30	134.35	164.00	15.79	12.12	14.94	4,854.54

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 44498.76
-17.19 -0.04%

S&P 500 6247.07
28.06 0.45%

HANG SENG 24221.42
149.13 0.62%

NIKKEI 225 39758.37
-227.96 -0.57%

FTSE 100 8774.69
-10.64 -0.12%

NIFTY 25453.40
-88.40 -0.35%

× Ask Your Question