IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	13.24 May 09,2025 12:52:00	13.22 May 09,2025 12:49:40
Today's Change( )	-0.23 (-1.71%)	-0.23 (-1.71%)
Open( )	13.32	13.28
Prev Close( )	13.47	13.45
Volume	126,336.00	389,100.00
Today's Range( )	13.35 - 13.09	13.40 - 13.14
52-Week Range( )	25.20 - 10.98	25.27 - 10.95
Buy (Size)	13.22(×629)	13.22(×892)
Sell (Size)	13.24(×172)	13.25(×6332)

Company Background


Incorporation Year	2011
Registered Office	House No 20 Lohiya Talab,Choti Basahi P O Vindhyachal, Mirzapur, Uttar Pradesh-231307
Telephone	91-120-2895246
Fax	NA
Chairman	Govindji Gupta
Managing Director	Govindji Gupta
Company Secretary	Hari Om Sharma
Auditor	STRG & Associates
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Whole-time Director	Deepika Gupta
Independent Director	Akshat Gupta Vinod Kumar Manupriya Mishra Amit Jaiswal Manish Gupta
Company Secretary	Hari Om Sharma
Managing Director	Govindji Gupta

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	31.75	21.16	21.16	10.58	10.58	7.60
Reserves Total	12.42	13.20	5.21	11.89	10.05	5.20
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	44.17	34.36	26.37	22.47	20.63	12.80
Secured Loans	41.94	16.58	5.94	0.85	2.62	1.44
Unsecured Loans	10.69	10.18	3.37	8.29	4.29	12.03
Total Debt	52.63	26.76	9.31	9.14	6.91	13.47
Other Liabilities	0.31	0.22	0.12	0.00	0.00	0.00
Total Liabilities	97.11	61.34	35.80	31.61	27.54	26.27
APPLICATION OF FUNDS :
Gross Block	28.92	12.25	9.29	7.25	5.81	4.37
Less : Accumulated Depreciation	5.86	4.54	3.46	2.75	2.00	0.88
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	23.06	7.71	5.83	4.50	3.81	3.49
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.57	0.23	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	14.37	4.70	2.82	0.39	0.43	0.01
Current Assets, Loans & Advances
Inventories	35.49	29.81	25.25	30.29	11.00	7.98
Sundry Debtors	91.36	55.79	48.69	30.14	22.15	18.05
Cash and Bank Balance	4.47	4.24	3.62	2.89	3.81	1.27
Loans and Advances	12.63	10.25	7.62	7.88	11.33	9.34
Total Current Assets	143.95	100.10	85.18	71.20	48.29	36.64
Less : Current Liabilities and Provisions
Current Liabilities	82.76	50.28	59.39	43.88	24.39	13.41
Provisions	3.61	2.48	1.73	0.80	0.72	0.54
Total Current Liabilities & Provisions	86.37	52.77	61.12	44.67	25.11	13.95
Net Current Assets	57.58	47.33	24.06	26.53	23.18	22.68
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.37	0.29	0.24	0.20	0.12	0.09
Deferred Tax Liability	1.05	0.55	0.00	0.00	0.00	0.00
Net Deferred Tax	-0.68	-0.26	0.24	0.20	0.12	0.09
Other Assets	2.23	1.64	2.87	0.00	0.00	0.00
Total Assets	97.12	61.35	35.82	31.61	27.55	26.27
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.00

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	193.97	214.63	205.29	192.33	109.55	80.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	193.97	214.63	205.29	192.33	109.55	80.00
Other Income	3.62	2.08	0.36	0.48	0.15	0.41
Stock Adjustments	-0.55	2.82	2.63	3.93	0.91	0.49
Total Income	197.04	219.53	208.28	196.74	110.61	80.90
EXPENDITURE :
Raw Materials	153.56	187.04	185.77	182.79	98.24	71.54
Power & Fuel Cost	1.08	0.75	0.59	0.30	0.25	0.12
Employee Cost	10.55	8.66	6.28	4.93	4.78	3.10
Other Manufacturing Expenses	1.60	1.86	1.61	0.80	0.51	0.33
Selling & Administrative Expenses	9.27	8.45	5.91	3.10	2.39	2.66
Miscellaneous Expenses	0.29	0.13	0.05	0.04	0.11	0.16
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	176.35	206.91	200.21	191.95	106.27	77.91
Operating Profit	20.68	12.63	8.07	4.80	4.34	3.00
Interest	6.52	2.35	1.76	1.51	1.27	0.77
Gross Profit	14.16	10.28	6.31	3.29	3.07	2.23
Depreciation	1.32	1.08	0.71	0.75	1.11	0.37
Profit Before Tax	12.84	9.20	5.60	2.54	1.96	1.86
Tax	3.53	2.43	2.22	0.78	0.70	0.54
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.08	-0.04	-0.05	-0.07	-0.03	-0.03
Reported Net Profit	9.39	6.82	3.43	1.84	1.29	1.33
Extraordinary Items	0.00	0.00	0.00	0.00	-0.03	0.00
Adjusted Net Profit	9.39	6.82	3.43	1.84	1.32	1.33
Adjustment below Net Profit	-12.14	-0.57	-4.51	0.00	0.00	0.00
P & L Balance brought forward	11.00	4.75	5.84	4.00	2.71	1.38
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	8.24	11.00	4.75	5.84	4.00	2.71
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 %	5.00	5.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.05	0.05	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	0.30	0.32	0.16	1.73	1.22	1.76
Earnings Per Share(Adj)-Unit Curr	0.20	0.14	0.07	0.04	0.03	1.76
Book Value-Unit Curr	1.39	1.62	1.25	21.24	19.50	16.84
Book Value(Adj)-Unit Curr	0.93	0.72	0.56	0.47	0.43	16.84

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	50.02	48.50	57.06
Other Operating Income	0.00	0.00	0.00
Other Income	4.07	1.99	1.39
Total Income	54.10	50.48	58.45
Total Expenditure	48.49	42.99	51.13
PBIDT	5.60	7.50	7.31
Interest	1.84	1.96	1.73
PBDT	3.77	5.53	5.59
Depreciation	0.41	0.39	0.39
Tax	0.09	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	3.27	5.14	5.20
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.27	5.14	5.20
EPS (Unit Curr.)	0.10	0.16	0.16
EPS (Adj) (Unit Curr.)	0.07	0.11	0.11
Calculated EPS (Unit Curr.)	0.10	0.16	0.16
Calculated EPS (Adj) (Unit Curr.)	0.07	0.11	0.11
Calculated EPS (Ann.) (Unit Curr.)	0.41	0.65	0.65
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.27	0.43	0.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	31.75	31.75	31.75
Reserve & Surplus	26.63	23.79	19.26
Face Value	1.00	1.00	1.00
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(%)	11.20	15.46	12.81
PBDTM(%)	7.54	11.40	9.80
PATM(%)	6.54	10.60	9.11

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	1.01	0.59	0.38	0.37	0.61
Long Term Debt-Equity Ratio	0.39	0.16	0.18	0.22	0.27
Current Ratio	1.29	1.32	1.36	1.57	1.69
Fixed Assets	9.42	19.93	24.82	29.45	21.52
Inventory	5.94	7.80	7.39	9.32	11.54
Debtors	2.64	4.11	5.21	7.36	5.45
Interest Cover Ratio	2.97	4.91	4.18	2.68	2.54
PBIDTM (%)	10.66	5.88	3.93	2.50	3.96
PBITM (%)	9.98	5.38	3.59	2.11	2.95
PBDTM (%)	7.30	4.79	3.07	1.71	2.80
CPM (%)	5.52	3.68	2.02	1.35	2.19
APATM (%)	4.84	3.18	1.67	0.96	1.18
ROCE (%)	24.45	23.78	21.84	13.70	11.97
RONW (%)	23.91	22.46	14.05	8.54	7.72

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	15.50	10.98	13.32	82.60	49.71	67.55	634.29
Mar 2025	16.54	12.00	12.60	75.59	59.66	63.90	600.00
Feb 2025	15.11	11.03	13.25	82.78	53.09	67.21	631.11
Jan 2025	18.98	14.29	14.71	105.52	70.42	74.61	700.63
Share Prices Of 2024
Dec 2024	19.14	17.50	17.90	99.45	85.18	90.78	852.38
Nov 2024	19.87	17.68	18.17	104.03	87.64	92.16	865.40
Oct 2024	23.09	17.73	19.09	118.90	88.89	96.79	908.89
Sep 2024	25.20	20.53	22.47	131.09	102.14	113.97	1,070.16
Aug 2024	21.63	17.61	20.89	115.62	88.02	105.92	994.60
Jul 2024	20.43	16.89	19.33	106.54	84.14	98.01	920.32
Jun 2024	21.48	18.33	18.57	113.66	91.80	94.16	884.13
May 2024	21.33	16.84	21.07	109.49	83.64	106.83	1,003.17
Apr 2024	18.36	13.52	17.73	95.04	66.18	89.90	844.13
Mar 2024	16.26	12.26	13.42	86.09	56.97	68.06	639.05
Feb 2024	18.93	14.08	15.52	134.81	89.07	108.36	739.05
Jan 2024	22.60	13.07	18.62	127.87	105.26	130.01	886.67
Share Prices Of 2023
Dec 2023	15.02	12.73	13.36	111.49	84.93	93.25	635.98
Nov 2023	15.57	12.18	13.13	122.12	84.75	91.70	625.40
Oct 2023	13.17	10.49	12.27	95.03	72.11	85.65	584.13
Sep 2023	11.15	8.93	10.76	81.30	61.61	75.16	512.59

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

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 41380.81
245.84 0.60%

S&P 500 5684.33
32.05 0.57%

HANG SENG 22775.93
84.05 0.37%

NIKKEI 225 37492.25
563.62 1.53%

FTSE 100 8531.61
-27.72 -0.32%

NIFTY 24006.85
-266.95 -1.10%

× Ask Your Question