IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	288.25 Jun 17,2025 13:28:00	288.95 Jun 17,2025 13:24:54
Today's Change( )	-2.85 (-0.98%)	-2.40 (-0.82%)
Open( )	291.45	290.00
Prev Close( )	291.10	291.35
Volume	9,223.00	353,311.00
Today's Range( )	297.15 - 287.40	296.90 - 287.25
52-Week Range( )	374.33 - 186.05	373.30 - 175.25
Buy (Size)	289.40(×11)	288.45(×12)
Sell (Size)	290.15(×1)	288.75(×103)

Company Background


Incorporation Year	1975
Registered Office	Roto House,Noida Special Economic Zone, Noida, Uttar Pradesh-201305
Telephone	91-120-2567902-04
Fax	91-120-2567911
Chairman	Harish Chandra Gupta
Managing Director	Harish Chandra Gupta
Company Secretary	Ashwani K Verma
Auditor	R N Marwah & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	RCMC Share Registry Pvt Ltd B-25/1 First Floor ,Okhla Industrial Are,Phase II ,New Delhi-110020

Board of Directors


Chairman & Managing Director	Harish Chandra Gupta
Joint Managing Director	Anurag Gupta
Deputy Managing Director	Arvind Veer Gupta
Non-Exec & Non-Independent Dir	Asha Gupta
Company Sec. & Compli. Officer	Ashwani K Verma
Non-Exec. & Independent Dir.	Akhil Joshi
Independent Director	Neeraj K Gupta Atul Agarwal
Additional Director	Saroj Punhani

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	6.28	3.14	3.14	3.09	3.09	3.09
Reserves Total	190.19	162.58	137.00	109.48	92.15	81.24
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	196.47	165.72	140.14	112.57	95.24	84.33
Secured Loans	30.22	37.65	13.84	11.39	16.77	26.48
Unsecured Loans	14.81	15.17	16.77	0.55	0.00	0.00
Total Debt	45.03	52.82	30.61	11.94	16.77	26.48
Other Liabilities	0.75	0.84	0.05	0.52	0.32	0.32
Total Liabilities	242.25	219.38	170.80	125.03	112.33	111.13
APPLICATION OF FUNDS :
Gross Block	188.18	146.87	125.57	97.43	96.34	93.92
Less : Accumulated Depreciation	74.80	67.26	63.52	58.71	53.69	48.04
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	113.38	79.61	62.05	38.72	42.65	45.88
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	20.73	7.32	1.37	0.63	0.07
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	19.63	18.50	15.60	13.50	12.19	9.09
Current Assets, Loans & Advances
Inventories	41.22	38.81	31.53	25.93	28.60	24.41
Sundry Debtors	55.40	48.96	45.22	30.97	27.61	35.64
Cash and Bank Balance	26.46	28.07	24.64	32.63	7.84	4.70
Loans and Advances	30.38	34.50	23.82	16.77	13.88	15.66
Total Current Assets	153.46	150.34	125.21	106.29	77.92	80.41
Less : Current Liabilities and Provisions
Current Liabilities	31.10	39.61	29.44	26.52	16.64	18.79
Provisions	14.35	11.67	11.53	9.12	5.36	6.14
Total Current Liabilities & Provisions	45.45	51.28	40.97	35.64	21.99	24.93
Net Current Assets	108.01	99.06	84.24	70.66	55.93	55.48
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.80	0.98	1.11	0.77	0.93	0.71
Deferred Tax Liability	0.08	0.00	0.02	0.00	0.00	0.10
Net Deferred Tax	0.72	0.98	1.09	0.77	0.93	0.61
Other Assets	0.50	0.50	0.50	0.00	0.00	0.00
Total Assets	242.24	219.38	170.80	125.02	112.33	111.13
Contingent Liabilities	30.79	19.84	15.64	7.34	8.01	7.74

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	229.80	190.66	151.60	115.72	121.67	127.76
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	229.80	190.66	151.60	115.72	121.67	127.76
Other Income	4.65	4.27	4.18	4.25	4.12	2.05
Stock Adjustments	3.08	4.13	4.36	-1.53	3.55	2.96
Total Income	237.53	199.06	160.14	118.44	129.34	132.77
EXPENDITURE :
Raw Materials	86.08	75.09	26.33	13.68	18.55	18.59
Power & Fuel Cost	2.67	2.28	1.89	1.22	1.50	1.81
Employee Cost	45.04	38.95	31.88	25.50	29.50	27.52
Other Manufacturing Expenses	9.04	2.65	33.81	25.73	28.75	31.96
Selling & Administrative Expenses	26.79	24.04	19.97	15.38	19.20	17.99
Miscellaneous Expenses	3.97	3.87	3.29	3.06	5.58	4.47
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	173.59	146.88	117.18	84.56	103.09	102.34
Operating Profit	63.95	52.18	42.96	33.88	26.26	30.43
Interest	4.38	3.83	2.03	1.10	2.57	2.54
Gross Profit	59.57	48.35	40.93	32.78	23.69	27.89
Depreciation	11.22	7.27	5.42	5.62	6.83	7.44
Profit Before Tax	48.35	41.08	35.51	27.16	16.86	20.45
Tax	11.94	10.74	9.46	7.56	4.43	5.73
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.15	0.06	-0.19	0.18	-0.41	-0.58
Reported Net Profit	36.25	30.28	26.25	19.42	12.84	15.30
Extraordinary Items	0.30	-0.18	0.01	0.04	0.01	0.00
Adjusted Net Profit	35.95	30.46	26.24	19.38	12.83	15.30
Adjustment below Net Profit	-0.56	-0.22	-1.68	0.07	-0.70	-0.46
P & L Balance brought forward	148.78	123.20	99.18	81.85	70.94	56.72
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	4.95	4.48	0.54	2.16	1.24	0.62
P & L Balance carried down	179.53	148.78	123.20	99.18	81.85	70.94
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 %	157.50	142.50	142.48	87.50	15.00	25.00
Dividend Per Share(Rs)	3.15	2.85	2.85	1.75	0.30	0.50
Earnings Per Share-Unit Curr	11.54	19.28	16.71	12.56	8.31	9.90
Earnings Per Share(Adj)-Unit Curr	5.77	4.82	4.18	3.14	2.08	2.48
Book Value-Unit Curr	62.55	105.53	89.24	72.84	61.63	54.57
Book Value(Adj)-Unit Curr	31.28	26.38	22.31	18.21	15.41	13.64

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	67.90	57.52	70.25
Other Operating Income	0.00	0.00	0.00
Other Income	0.79	0.15	1.78
Total Income	68.69	57.66	72.03
Total Expenditure	49.21	48.04	52.92
PBIDT	19.48	9.63	19.11
Interest	0.96	0.82	0.77
PBDT	18.52	8.81	18.34
Depreciation	4.10	4.13	3.91
Tax	2.67	0.90	3.96
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.09	0.21	-0.31
Reported Profit After Tax	11.84	3.58	10.77
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	11.84	3.58	10.77
EPS (Unit Curr.)	1.88	0.57	1.72
EPS (Adj) (Unit Curr.)	1.88	0.57	0.86
Calculated EPS (Unit Curr.)	1.88	0.57	3.43
Calculated EPS (Adj) (Unit Curr.)	1.88	0.57	1.72
Calculated EPS (Ann.) (Unit Curr.)	7.54	2.28	13.72
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.54	2.28	6.86
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	6.28	6.28	6.28
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	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(%)	28.69	16.74	27.20
PBDTM(%)	27.28	15.32	26.11
PATM(%)	17.44	6.22	15.33

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.27	0.27	0.17	0.14	0.24
Long Term Debt-Equity Ratio	0.08	0.10	0.07	0.00	0.01
Current Ratio	1.83	1.90	2.27	2.17	1.80
Fixed Assets	1.37	1.40	1.36	1.19	1.28
Inventory	5.74	5.42	5.28	4.24	4.59
Debtors	4.40	4.05	3.98	3.95	3.85
Interest Cover Ratio	12.04	11.73	18.50	25.69	7.56
PBIDTM (%)	27.83	27.37	28.34	29.28	21.58
PBITM (%)	22.95	23.56	24.76	24.42	15.97
PBDTM (%)	25.92	25.36	27.00	28.33	19.47
CPM (%)	20.66	19.69	20.89	21.64	16.17
APATM (%)	15.77	15.88	17.32	16.78	10.55
ROCE (%)	22.84	23.02	25.39	23.81	17.39
RONW (%)	20.02	19.80	20.77	18.69	14.30

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	283.45	216.00	267.10	49.97	37.31	46.67	1,677.79
Apr 2025	248.00	188.45	220.90	47.06	31.21	38.60	1,387.59
Mar 2025	240.60	186.05	206.00	43.27	31.44	35.99	1,293.99
Feb 2025	285.30	194.10	195.70	52.04	33.64	34.19	1,229.29
Jan 2025	325.85	249.35	277.20	61.26	41.33	48.43	1,741.24
Share Prices Of 2024
Dec 2024	328.95	253.05	286.50	59.81	43.50	50.06	1,799.66
Nov 2024	294.00	233.15	258.05	52.06	39.39	45.09	1,620.95
Oct 2024	286.95	246.50	276.50	50.49	40.10	48.31	1,736.84
Sep 2024	291.50	276.05	283.95	52.59	46.93	49.61	1,783.64
Aug 2024	345.55	277.50	291.53	63.73	48.02	50.94	1,831.22
Jul 2024	374.33	270.10	342.53	70.98	40.36	59.85	2,151.58
Jun 2024	274.28	179.65	263.23	49.63	29.28	45.99	1,653.45
May 2024	236.25	192.73	211.88	42.84	32.72	37.02	1,330.90
Apr 2024	222.08	176.20	208.50	39.66	29.50	36.43	1,309.70
Mar 2024	205.00	150.23	175.93	36.64	23.84	30.74	1,105.08
Feb 2024	230.00	183.00	190.13	49.09	36.32	39.21	1,194.27
Jan 2024	223.98	198.08	215.68	47.55	40.57	44.48	1,354.77
Share Prices Of 2023
Dec 2023	224.53	190.45	210.35	49.18	38.66	43.38	1,321.32
Nov 2023	218.83	183.40	197.60	46.89	36.20	40.75	1,241.23
Oct 2023	199.95	170.00	185.95	42.84	34.48	38.35	1,168.05

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 42540.48
321.68 0.76%

S&P 500 6054.14
56.17 0.94%

HANG SENG 24061.00
168.43 0.70%

NIKKEI 225 38529.66
218.33 0.57%

FTSE 100 8875.22
24.59 0.28%

NIFTY 24837.30
-109.20 -0.44%

× Ask Your Question