IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	209.60 Jun 30,2025 EOD	209.99 Jun 30,2025 EOD
Today's Change( )	1.20 (0.58%)	1.31 (0.63%)
Open( )	209.05	211.70
Prev Close( )	208.40	208.68
Volume	26,744.00	563,160.00
Today's Range( )	217.95 - 205.00	217.80 - 205.00
52-Week Range( )	363.00 - 155.00	363.55 - 156.50
Buy (Size)	N.A	N.A
Sell (Size)	N.A	209.99(×1348)

Company Background


Incorporation Year	1981
Registered Office	Flat No 202 3A/172,Azad nagar, Kanpur, Uttar Pradesh-208002
Telephone	05278-208900/01
Fax	05278-258062
Chairman	Pradeep Vasant Dhobale
Managing Director	Jagdeep Hira
Company Secretary	Sachin Kumar Srivastava
Auditor	CNK & Associates LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr ,Okhla Industrial Are,Phase-I ,New Delhi-110020

Board of Directors


Vice Chairman	Ved Krishna
Non Executive Director	Manjula Jhunjhunwala Kimberly Ann McArthur
Managing Director	Jagdeep Hira
Chairman & Independent Directo	Pradeep Vasant Dhobale
Independent Director	Basant Kumar Khaitan
Non Executive Director	Himanshu Kapoor
Executive Director	Gautam Ghosh
Independent Director	Rahul Krantikumar Dharmadhikary
Company Sec. & Compli. Officer	Sachin Kumar Srivastava
Independent Director	Shubham Tibrewal Alok Ranjan Anna Kay Warrington

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	39.17	38.08	35.24	35.24	35.24	35.24
Reserves Total	225.52	175.40	129.56	94.81	81.39	58.46
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	2.84	0.00	0.00	0.00
Total Shareholders Funds	264.69	213.48	167.64	130.05	116.63	93.70
Secured Loans	60.40	74.04	93.13	74.12	75.67	98.86
Unsecured Loans	121.66	29.86	11.10	19.82	21.93	19.77
Total Debt	182.06	103.90	104.23	93.94	97.60	118.63
Other Liabilities	6.54	4.98	7.83	9.07	16.21	13.65
Total Liabilities	453.29	322.36	279.70	233.06	230.44	225.98
APPLICATION OF FUNDS :
Gross Block	270.04	252.58	221.55	209.04	198.49	189.47
Less : Accumulated Depreciation	68.54	55.37	44.74	40.93	31.33	21.65
Less:Impairment of Assets	4.09	0.00	0.00	0.00	0.00	0.00
Net Block	197.41	197.21	176.81	168.11	167.16	167.82
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	34.82	17.23	17.98	6.08	4.62	0.11
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	6.94	8.54	3.76	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	111.14	97.69	78.76	59.84	56.05	70.79
Sundry Debtors	40.01	24.44	22.54	15.41	17.74	15.50
Cash and Bank Balance	68.44	6.75	9.37	3.36	4.07	3.41
Loans and Advances	16.35	17.82	13.28	6.46	6.13	9.13
Total Current Assets	235.94	146.69	123.94	85.08	84.00	98.82
Less : Current Liabilities and Provisions
Current Liabilities	27.63	23.92	24.81	13.81	14.18	36.99
Provisions	12.31	8.42	5.33	3.49	3.49	2.33
Total Current Liabilities & Provisions	39.94	32.34	30.14	17.31	17.66	39.31
Net Current Assets	196.00	114.35	93.81	67.77	66.33	59.51
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.85	3.08	8.41	12.59	12.69	16.27
Deferred Tax Liability	27.25	26.60	25.54	24.63	22.55	21.53
Net Deferred Tax	-24.40	-23.52	-17.13	-12.04	-9.86	-5.26
Other Assets	42.52	8.56	4.47	3.14	2.18	3.81
Total Assets	453.29	322.37	279.70	233.06	230.43	225.98
Contingent Liabilities	22.94	6.55	9.05	7.88	13.34	15.52

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	404.74	408.31	291.09	183.65	252.39	250.26
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	404.74	408.31	291.09	183.65	252.39	250.26
Other Income	9.98	11.58	8.13	11.33	8.72	5.18
Stock Adjustments	11.73	-2.20	1.25	-1.57	0.59	-1.46
Total Income	426.45	417.69	300.47	193.41	261.70	253.98
EXPENDITURE :
Raw Materials	99.78	94.48	65.62	36.68	63.05	67.76
Power & Fuel Cost	68.58	67.67	33.65	27.58	41.63	44.67
Employee Cost	41.90	39.55	32.14	24.41	24.03	21.37
Other Manufacturing Expenses	77.20	78.86	57.25	40.75	46.02	48.97
Selling & Administrative Expenses	33.63	35.69	33.36	17.42	18.14	19.03
Miscellaneous Expenses	9.80	5.29	5.17	3.03	6.92	1.80
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	330.89	321.53	227.19	149.87	199.79	203.61
Operating Profit	95.57	96.17	73.27	43.54	61.91	50.36
Interest	8.97	11.13	9.36	10.95	12.61	16.82
Gross Profit	86.60	85.04	63.91	32.59	49.30	33.54
Depreciation	13.95	12.73	10.22	9.66	9.76	8.70
Profit Before Tax	72.65	72.31	53.69	22.93	39.54	24.84
Tax	22.98	14.35	9.84	4.12	7.14	5.44
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.99	6.50	5.65	2.10	4.78	-1.32
Reported Net Profit	48.67	51.46	38.20	16.72	27.62	20.71
Extraordinary Items	0.30	-0.37	-1.34	-0.10	-0.03	-0.12
Adjusted Net Profit	48.37	51.83	39.54	16.82	27.65	20.83
Adjustment below Net Profit	0.00	0.00	0.55	0.00	-0.72	0.00
P & L Balance brought forward	156.92	113.08	77.86	64.66	41.29	20.58
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	9.40	7.62	3.52	3.52	3.52	0.00
P & L Balance carried down	196.19	156.92	113.08	77.86	64.66	41.29
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	24.00	20.00	10.00	10.00	10.00
Dividend Per Share(Rs)	0.00	2.40	2.00	1.00	1.00	1.00
Earnings Per Share-Unit Curr	12.43	13.51	10.84	4.74	7.84	5.88
Earnings Per Share(Adj)-Unit Curr	12.43	13.51	10.84	4.74	7.84	5.88
Book Value-Unit Curr	67.58	56.06	46.76	36.90	33.10	26.59
Book Value(Adj)-Unit Curr	67.58	56.06	46.76	36.90	33.10	26.59

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	92.16	106.01	111.09
Other Operating Income	0.00	0.00	0.00
Other Income	4.05	5.43	4.88
Total Income	96.21	111.44	115.97
Total Expenditure	77.29	87.93	87.91
PBIDT	18.92	23.51	28.06
Interest	2.67	1.99	2.40
PBDT	16.25	21.51	25.66
Depreciation	4.09	4.06	4.00
Tax	-0.41	4.70	1.15
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	12.57	12.75	20.51
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	12.57	12.75	20.51
EPS (Unit Curr.)	3.00	3.12	5.22
EPS (Adj) (Unit Curr.)	3.00	3.12	5.22
Calculated EPS (Unit Curr.)	2.80	2.84	5.20
Calculated EPS (Adj) (Unit Curr.)	2.80	2.84	5.20
Calculated EPS (Ann.) (Unit Curr.)	11.19	11.35	20.81
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.19	11.35	20.81
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	44.95	44.95	39.42
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(%)	20.53	22.18	25.26
PBDTM(%)	17.63	20.29	23.10
PATM(%)	13.64	12.03	18.46

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.60	0.55	0.67	0.78	1.03
Long Term Debt-Equity Ratio	0.28	0.13	0.22	0.32	0.48
Current Ratio	1.39	1.04	1.00	1.00	0.98
Fixed Assets	1.55	1.72	1.35	0.90	1.30
Inventory	3.88	4.63	4.20	3.17	3.98
Debtors	12.56	17.38	15.34	11.08	15.19
Interest Cover Ratio	9.10	7.50	6.74	3.09	4.14
PBIDTM (%)	23.61	23.55	25.17	23.71	24.53
PBITM (%)	20.17	20.44	21.66	18.45	20.66
PBDTM (%)	21.40	20.83	21.96	17.75	19.53
CPM (%)	15.47	15.72	16.63	14.36	14.81
APATM (%)	12.03	12.60	13.12	9.10	10.94
ROCE (%)	21.04	27.72	24.59	14.62	22.85
RONW (%)	20.36	27.00	25.66	13.56	26.26

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	186.00	158.75	178.40	18.02	14.58	16.58	801.87
Apr 2025	190.85	155.00	169.80	18.39	14.06	15.78	763.22
Mar 2025	208.40	165.00	166.60	19.78	14.98	15.48	748.84
Feb 2025	265.70	186.70	192.70	25.84	17.18	17.91	866.15
Jan 2025	335.00	235.00	258.35	31.82	20.45	24.01	1,161.23
Share Prices Of 2024
Dec 2024	363.00	281.10	310.55	35.97	23.66	28.86	1,395.86
Nov 2024	328.00	282.30	287.50	32.42	25.00	26.64	1,288.57
Oct 2024	326.90	273.30	285.65	26.83	24.27	26.47	1,280.28
Sep 2024	360.00	306.00	322.75	30.41	23.90	26.30	1,272.27
Aug 2024	339.50	275.50	317.45	29.83	21.80	25.87	1,251.38
Jul 2024	297.90	228.10	290.75	24.87	17.16	23.70	1,146.13
Jun 2024	273.60	212.00	252.20	22.75	16.29	20.55	994.17
May 2024	295.00	234.00	235.60	24.71	18.82	19.08	922.80
Apr 2024	315.50	271.90	278.75	26.72	21.19	22.57	1,091.81
Mar 2024	327.35	245.00	289.00	27.27	19.25	23.40	1,131.96
Feb 2024	382.85	281.35	316.40	31.98	20.63	23.91	1,239.28
Jan 2024	398.40	218.95	357.35	31.12	15.12	27.01	1,399.67
Share Prices Of 2023
Dec 2023	260.00	218.00	218.95	20.18	16.40	16.55	857.59
Nov 2023	264.40	229.10	241.65	20.93	16.34	18.26	946.50
Oct 2023	316.15	215.25	256.35	24.64	16.20	19.37	1,004.07

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 44111.35
271.07 0.62%

S&P 500 6226.00
31.93 0.52%

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