IMSL Integrated Master Securities Pvt Ltd


Non Executive Director	L Ganesh
Chairman (Non-Executive)	Harish Lakshman
Company Sec. & Compli. Officer	Venkatraman
Nominee	Yasuji Ishii
Independent Director	Brinda Jagirdar C N Srivatsan Ashok Kumar Malhotra N Ramesh Rajan

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	7.73	7.73	7.73	7.75	7.91	7.91
Reserves Total	273.35	253.45	235.11	229.91	220.91	201.86
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	281.08	261.18	242.84	237.66	228.82	209.77
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.07
Unsecured Loans	0.63	0.19	0.23	0.36	0.00	0.00
Total Debt	0.63	0.19	0.23	0.36	0.00	0.07
Other Liabilities	5.34	4.94	4.39	3.38	3.22	2.89
Total Liabilities	287.05	266.31	247.46	241.40	232.04	212.73
APPLICATION OF FUNDS :
Gross Block	305.41	275.68	251.70	234.45	225.14	184.67
Less : Accumulated Depreciation	178.47	157.46	137.85	116.55	92.47	66.30
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	126.94	118.22	113.85	117.90	132.67	118.37
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	7.00	4.38	3.40	1.66	0.49	1.93
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	5.96	24.07	1.35	0.60	0.60	0.60
Current Assets, Loans & Advances
Inventories	93.50	90.78	100.74	65.28	63.02	50.90
Sundry Debtors	147.04	109.80	137.28	129.79	97.45	140.41
Cash and Bank Balance	4.27	7.11	21.01	49.50	37.54	13.87
Loans and Advances	5.41	7.25	5.42	3.04	11.09	12.49
Total Current Assets	250.22	214.94	264.45	247.61	209.10	217.67
Less : Current Liabilities and Provisions
Current Liabilities	107.07	104.74	146.34	133.81	114.52	133.48
Provisions	5.39	2.76	3.85	5.47	12.27	9.58
Total Current Liabilities & Provisions	112.46	107.50	150.19	139.28	126.79	143.06
Net Current Assets	137.76	107.44	114.26	108.33	82.31	74.61
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.82	7.09	0.00	11.88	17.54	15.09
Deferred Tax Liability	8.03	7.43	1.30	15.22	18.06	13.65
Net Deferred Tax	-1.21	-0.34	-1.30	-3.34	-0.52	1.44
Other Assets	10.60	12.54	15.90	16.25	16.49	15.78
Total Assets	287.05	266.31	247.46	241.40	232.04	212.73
Contingent Liabilities	11.78	10.91	8.50	10.69	9.96	10.19

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	660.83	598.80	505.55	444.94	489.22	540.47
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	660.83	598.80	505.55	444.94	489.22	540.47
Other Income	2.14	8.27	12.64	10.93	10.45	7.08
Stock Adjustments	-5.06	15.37	2.83	-7.60	5.93	7.03
Total Income	657.91	622.44	521.02	448.27	505.60	554.58
EXPENDITURE :
Raw Materials	357.05	345.10	271.75	194.50	230.55	260.15
Power & Fuel Cost	28.48	26.35	22.53	19.22	22.86	25.15
Employee Cost	87.22	83.50	78.77	64.80	76.63	76.15
Other Manufacturing Expenses	30.64	30.88	26.10	26.53	25.93	22.17
Selling & Administrative Expenses	72.59	66.41	59.57	69.65	72.40	89.06
Miscellaneous Expenses	5.63	5.57	6.19	1.73	6.24	7.95
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	581.61	557.81	464.91	376.43	434.61	480.63
Operating Profit	76.30	64.63	56.11	71.84	70.99	73.95
Interest	0.03	0.05	0.02	0.48	0.02	0.39
Gross Profit	76.27	64.58	56.09	71.36	70.97	73.56
Depreciation	21.84	20.00	21.42	24.42	26.29	24.25
Profit Before Tax	54.43	44.58	34.67	46.94	44.68	49.31
Tax	12.92	12.19	9.52	16.44	7.86	13.62
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.23	-1.07	-1.92	-1.30	2.48	-0.84
Reported Net Profit	40.28	33.46	27.07	31.80	34.34	36.53
Extraordinary Items	-0.90	0.00	-0.48	-0.01	-0.06	-0.74
Adjusted Net Profit	41.18	33.46	27.55	31.81	34.40	37.27
Adjustment below Net Profit	0.00	0.00	-19.32	-1.87	-0.98	-0.19
P & L Balance brought forward	83.31	71.11	63.77	42.34	45.39	44.14
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	63.76	21.26	0.41	8.71	36.41	35.09
P & L Balance carried down	59.83	83.31	71.11	63.56	42.34	45.39
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 %	300.00	250.00	200.00	250.00	170.00	155.00
Dividend Per Share(Rs)	30.00	25.00	20.00	25.00	17.00	15.50
Earnings Per Share-Unit Curr	52.11	43.29	35.02	41.03	43.41	46.18
Earnings Per Share(Adj)-Unit Curr	52.11	43.29	35.02	41.03	43.41	46.18
Book Value-Unit Curr	363.62	337.88	314.15	306.66	289.28	265.20
Book Value(Adj)-Unit Curr	363.62	337.88	314.15	306.66	289.28	265.20

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	185.28	173.63	159.93
Other Operating Income	0.00	0.00	0.00
Other Income	0.76	1.48	0.57
Total Income	186.04	175.11	160.50
Total Expenditure	166.83	154.46	142.43
PBIDT	19.21	20.65	18.07
Interest	0.26	0.04	0.00
PBDT	18.95	20.61	18.07
Depreciation	6.42	5.62	6.11
Tax	3.33	4.12	3.29
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.27	-0.19	-0.16
Reported Profit After Tax	9.47	11.06	8.83
Extra-ordinary Items	-0.08	-0.01	0.00
Adjusted Profit After Extra-ordinary item	9.55	11.07	8.83
EPS (Unit Curr.)	12.25	14.31	11.42
EPS (Adj) (Unit Curr.)	12.25	14.31	11.42
Calculated EPS (Unit Curr.)	12.25	14.31	11.42
Calculated EPS (Adj) (Unit Curr.)	12.25	14.31	11.42
Calculated EPS (Ann.) (Unit Curr.)	49.00	57.23	45.69
Calculated EPS (Adj) (Ann.) (Unit Curr.)	49.00	57.23	45.69
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	7.73	7.73	7.73
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(%)	10.37	11.89	11.30
PBDTM(%)	10.23	11.87	11.30
PATM(%)	5.11	6.37	5.52

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.03	1.82	1.71	1.62	1.52
Fixed Assets	2.27	2.27	2.08	1.94	2.39
Inventory	7.17	6.25	6.09	6.94	8.59
Debtors	5.15	4.85	3.79	3.92	4.11
Interest Cover Ratio	1815.33	892.60	1734.50	98.79	2235.00
PBIDTM (%)	11.55	10.79	11.10	16.15	14.51
PBITM (%)	8.24	7.45	6.86	10.66	9.14
PBDTM (%)	11.54	10.78	11.09	16.04	14.51
CPM (%)	9.40	8.93	9.59	12.64	12.39
APATM (%)	6.10	5.59	5.35	7.15	7.02
ROCE (%)	19.68	17.37	14.19	20.03	20.10
RONW (%)	14.86	13.28	11.27	13.63	15.66

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	822.00	666.35	744.55	16.60	12.15	13.98	575.53
Mar 2025	739.60	637.95	691.25	14.32	11.43	12.98	534.33
Feb 2025	804.90	666.15	670.15	15.78	12.43	12.58	518.02
Jan 2025	964.65	748.00	768.10	18.25	13.98	14.42	593.73
Share Prices Of 2024
Dec 2024	1,133.20	902.05	942.65	22.43	16.20	17.69	728.66
Nov 2024	1,064.85	875.00	931.95	20.29	16.22	17.49	720.39
Oct 2024	1,207.50	902.10	993.00	24.07	15.35	18.64	767.58
Sep 2024	1,331.45	1,142.00	1,142.00	26.26	21.44	21.44	882.75
Aug 2024	1,368.50	870.95	1,226.00	26.77	16.27	23.01	947.68
Jul 2024	1,073.70	902.45	957.80	21.18	16.43	17.98	740.37
Jun 2024	1,010.00	773.75	978.80	19.45	13.92	18.37	756.60
May 2024	1,092.20	841.50	870.85	21.62	15.62	16.35	673.16
Apr 2024	864.75	712.85	848.70	16.73	12.88	15.93	656.03
Mar 2024	820.00	645.45	712.85	17.23	12.03	13.38	551.02
Feb 2024	891.60	750.00	756.15	20.92	17.19	17.47	584.49
Jan 2024	944.60	824.00	871.45	22.58	18.03	20.13	673.62
Share Prices Of 2023
Dec 2023	903.85	813.00	853.30	21.59	18.39	19.71	659.59
Nov 2023	878.85	796.70	830.90	21.21	18.01	19.20	642.27
Oct 2023	860.00	742.00	810.05	20.30	16.47	18.71	626.16
Sep 2023	856.35	775.50	834.20	20.31	17.72	19.27	644.83

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
Valid UPI Handle
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 Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51722.16
-517.42 -0.99%

S&P 500 7429.53
-90.43 -1.20%

HANG SENG 25210.82
318.15 1.28%

NIKKEI 225 64397.99
-2024.61 -3.05%

FTSE 100 10630.89
-86.08 -0.80%

NIFTY 23747.75
-121.85 -0.51%

× Ask Your Question