IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	14.76 May 13,2025 12:01:00	14.68 May 13,2025 11:54:55
Today's Change( )	0.42 (2.93%)	0.30 (2.09%)
Open( )	14.65	14.49
Prev Close( )	14.34	14.38
Volume	331,018.00	5,236,004.00
Today's Range( )	15.00 - 14.34	15.00 - 14.30
52-Week Range( )	33.50 - 11.82	33.45 - 11.87
Buy (Size)	14.74(×6)	14.66(×1161)
Sell (Size)	14.76(×3)	14.68(×1062)

Company Background


Incorporation Year	2000
Registered Office	Old No 56/L New No 10/1 4th Fl,Bascon futura SV IT Park TNaga, Chennai, Tamil Nadu-600017
Telephone	NA
Fax	NA
Chairman	abdulla Mohammad Ibrahim Hassan Abdulla
Managing Director	N K Suryanarayanan
Company Secretary	T SRIRAMAN
Auditor	MSKA & Associates
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Cameo Corporate Services Ltd Subramanian Building,V Floor,1 Club House Road,Chennai - 600 002

Board of Directors


Chairman (Non-Executive)	abdulla Mohammad Ibrahim Hassan Abdulla
Managing Director & CEO	N K Suryanarayanan
Independent Director	R Ravichandran Arun Kumar Gopalaswamy Rajesh Kumar Bansal Gayathri Sundaram
Company Sec. & Compli. Officer	T SRIRAMAN

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	1409.81	1321.53	971.53	971.53	971.53	971.53
Reserves Total	-202.42	-237.49	-225.48	22.98	205.67	286.55
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	1207.39	1084.04	746.05	994.51	1177.20	1258.08
Secured Loans	430.59	397.69	978.27	832.49	683.82	657.17
Unsecured Loans	24.36	11.65	2.39	3.40	0.28	0.07
Total Debt	454.95	409.34	980.66	835.89	684.10	657.24
Other Liabilities	91.34	66.93	72.09	98.05	187.91	252.41
Total Liabilities	1753.68	1560.31	1798.80	1928.45	2049.21	2167.73
APPLICATION OF FUNDS :
Gross Block	64.77	65.53	68.62	68.82	70.66	70.16
Less : Accumulated Depreciation	33.80	29.30	27.55	24.78	21.38	16.38
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	30.97	36.23	41.07	44.04	49.28	53.78
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	0.15
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1.02	0.65	0.77	1.04	1.02	1.12
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	2.48	3.25	38.49
Sundry Debtors	228.83	242.41	280.57	328.20	377.44	344.21
Cash and Bank Balance	60.75	50.18	29.36	34.93	55.59	90.61
Loans and Advances	1038.17	840.09	928.92	980.69	1044.32	1022.60
Total Current Assets	1327.76	1132.68	1238.85	1346.30	1480.60	1495.92
Less : Current Liabilities and Provisions
Current Liabilities	312.14	299.28	243.81	338.92	358.79	364.28
Provisions	0.54	1.57	5.05	4.10	5.59	5.33
Total Current Liabilities & Provisions	312.68	300.85	248.86	343.02	364.37	369.61
Net Current Assets	1015.07	831.83	989.99	1003.28	1116.23	1126.31
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	403.24	403.24	433.46	481.65	476.24	481.74
Deferred Tax Liability	0.00	0.00	0.00	5.42	0.00	5.50
Net Deferred Tax	403.24	403.24	433.46	476.23	476.24	476.24
Other Assets	303.38	288.35	333.50	403.85	406.44	510.13
Total Assets	1753.67	1560.30	1798.79	1928.44	2049.21	2167.73
Contingent Liabilities	504.68	473.98	579.15	636.98	660.79	253.02

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	560.98	378.85	302.79	531.93	681.05	740.66
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	560.98	378.85	302.79	531.93	681.05	740.66
Other Income	45.58	208.44	8.95	21.31	48.18	140.76
Stock Adjustments	0.00	0.00	-2.48	-0.77	-35.24	0.84
Total Income	606.56	587.29	309.26	552.47	693.99	882.26
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	1.50	5.21	1.19	2.39	1.73	3.37
Employee Cost	32.25	33.35	36.82	35.76	50.04	52.30
Other Manufacturing Expenses	470.77	323.26	251.21	515.29	508.38	586.73
Selling & Administrative Expenses	19.31	14.45	12.24	12.04	19.00	34.20
Miscellaneous Expenses	3.00	118.59	82.96	37.98	76.72	76.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	526.83	494.86	384.43	603.46	655.87	752.60
Operating Profit	79.73	92.42	-75.17	-50.99	38.12	129.66
Interest	51.74	67.38	125.31	126.45	113.55	95.45
Gross Profit	27.99	25.04	-200.48	-177.44	-75.43	34.21
Depreciation	5.32	6.15	5.75	5.45	5.56	5.60
Profit Before Tax	22.67	18.89	-206.23	-182.89	-80.99	28.61
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	30.22	42.78	0.00	0.00	0.00
Reported Net Profit	22.67	-11.32	-249.01	-182.89	-80.99	28.62
Extraordinary Items	0.05	104.57	-50.42	-11.48	-67.73	-4.60
Adjusted Net Profit	22.62	-115.89	-198.59	-171.41	-13.26	33.22
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	-2156.49	-2145.17	-1896.16	-1713.27	-1632.29	-1660.91
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	-2133.82	-2156.49	-2145.17	-1896.16	-1713.28	-1632.29
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	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	0.16	-0.09	-2.56	-1.88	-0.83	0.29
Earnings Per Share(Adj)-Unit Curr	0.15	-0.09	-2.43	-1.79	-0.79	0.28
Book Value-Unit Curr	8.56	8.20	7.68	10.24	12.12	12.95
Book Value(Adj)-Unit Curr	8.25	7.83	7.30	9.73	11.53	12.32

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	133.04	170.99	175.82
Other Operating Income	0.00	0.00	0.00
Other Income	26.71	10.96	2.38
Total Income	159.75	181.94	178.21
Total Expenditure	143.43	163.30	151.57
PBIDT	16.32	18.65	26.64
Interest	9.42	10.45	12.61
PBDT	6.90	8.20	14.03
Depreciation	1.22	1.29	1.30
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.14	4.60	4.60
Reported Profit After Tax	4.54	2.30	8.14
Extra-ordinary Items	-12.75	0.00	0.00
Adjusted Profit After Extra-ordinary item	17.29	2.30	8.14
EPS (Unit Curr.)	0.03	0.02	0.06
EPS (Adj) (Unit Curr.)	0.03	0.02	0.06
Calculated EPS (Unit Curr.)	0.03	0.01	0.06
Calculated EPS (Adj) (Unit Curr.)	0.03	0.01	0.06
Calculated EPS (Ann.) (Unit Curr.)	0.12	0.06	0.23
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.12	0.06	0.23
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	1563.66	1563.66	1409.81
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(%)	12.27	10.91	15.15
PBDTM(%)	5.19	4.80	7.98
PATM(%)	3.41	1.35	4.63

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.38	0.76	1.04	0.70	0.55
Long Term Debt-Equity Ratio	0.25	0.23	0.20	0.18	0.17
Current Ratio	3.59	2.11	1.69	2.06	2.34
Fixed Assets	8.61	5.65	4.41	7.63	9.67
Inventory	0.00	0.00	244.19	185.66	32.63
Debtors	2.38	1.45	0.99	1.51	1.89
Interest Cover Ratio	1.44	-0.72	-0.14	-0.45	0.88
PBIDTM (%)	14.21	-11.18	-3.82	-9.59	15.54
PBITM (%)	13.26	-12.81	-5.72	-10.61	14.73
PBDTM (%)	4.99	-28.97	-45.20	-33.36	-1.13
CPM (%)	4.99	-28.97	-63.69	-33.36	-1.13
APATM (%)	4.04	-30.59	-65.59	-34.38	-1.95
ROCE (%)	2.73	0.00	0.00	0.00	0.00
RONW (%)	1.02	0.00	0.00	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	16.23	11.82	14.05	116.05	70.50	97.12	2,196.94
Mar 2025	17.45	12.03	14.05	128.43	79.27	97.12	2,196.94
Feb 2025	18.50	13.11	13.34	131.58	89.06	92.22	2,085.92
Jan 2025	22.78	15.70	17.82	163.87	104.47	123.18	2,786.44
Share Prices Of 2024
Dec 2024	25.83	20.76	21.24	180.37	140.27	146.83	3,321.21
Nov 2024	28.30	21.76	24.68	203.84	147.97	170.61	3,859.11
Oct 2024	30.75	23.53	26.15	220.30	159.14	180.77	4,088.97
Sep 2024	33.50	25.00	28.69	246.75	164.97	198.33	4,486.14
Aug 2024	27.50	17.75	25.79	200.30	120.39	178.28	4,032.68
Jul 2024	22.72	17.19	21.02	170.41	117.13	145.31	3,286.81
Jun 2024	22.70	15.44	18.85	151.47	92.66	130.30	2,947.50
May 2024	19.13	17.06	18.20	129.39	109.33	117.67	2,661.73
Apr 2024	21.22	16.13	18.68	139.59	99.74	120.79	2,732.22
Mar 2024	21.30	14.94	16.06	143.87	90.26	103.84	2,348.75
Feb 2024	26.73	19.64	20.55	0.00	0.00	0.00	3,005.72
Jan 2024	25.65	19.42	25.65	0.00	0.00	0.00	3,750.10
Share Prices Of 2023
Dec 2023	23.33	18.17	19.56	0.00	0.00	0.00	2,860.51
Nov 2023	25.07	17.38	18.47	0.00	0.00	0.00	2,701.20
Oct 2023	19.73	12.34	17.43	0.00	0.00	0.00	2,504.23
Sep 2023	14.13	11.88	12.62	0.00	0.00	0.00	1,813.03

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 42424.12
1153.74 2.80%

S&P 500 5865.06
184.15 3.24%

HANG SENG 23549.47
681.72 2.98%

NIKKEI 225 37650.80
147.47 0.39%

FTSE 100 8604.98
50.18 0.59%

NIFTY 24738.25
-186.45 -0.75%

× Ask Your Question