IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,145.00 Jun 17,2025 16:01:00	1,148.90 Jun 17,2025 15:45:10
Today's Change( )	-35.45 (-3.00%)	-28.90 (-2.45%)
Open( )	1,163.85	1,185.60
Prev Close( )	1,180.45	1,177.80
Volume	266.00	786.00
Today's Range( )	1,183.55 - 1,145.00	1,187.00 - 1,113.30
52-Week Range( )	1,747.85 - 765.00	1,749.65 - 776.20
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2006
Registered Office	Plot No 19-III Road No 71,Opp Bharatiya Vidya Bhavan PSc, Hyderabad, Telangana-500096
Telephone	91-040-6628-8888
Fax	91-040-2355-1401
Chairman	NA
Managing Director	T V V S N Murthy
Company Secretary	Trupti Ranjan Mohanty
Auditor	Rambabu & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Aarthi Consultants Pvt Ltd 1-2-285 Domalguda, , ,Hyderabad - 500 029

Board of Directors


Managing Director	T V V S N Murthy
Independent Director	P Sarath Kumar
Company Sec. & Compli. Officer	Trupti Ranjan Mohanty
Executive Director	Talluri Venkata Praveen
Whole-time Director	Sudeepthi Gopineedi
Independent Director	Mannam Malakondaiah Srinivas Samavedam Sundaramma Patibandla

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	3.02	3.02	3.02	3.02	3.02	3.02
Reserves Total	173.20	161.00	148.19	123.31	110.23	101.96
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	176.22	164.02	151.21	126.33	113.25	104.98
Secured Loans	88.73	81.54	54.79	39.43	43.77	41.02
Unsecured Loans	3.01	5.45	7.28	5.43	6.32	6.08
Total Debt	91.74	86.99	62.07	44.86	50.09	47.10
Other Liabilities	4.02	3.62	3.25	8.93	2.59	2.24
Total Liabilities	271.98	254.63	216.53	180.12	165.93	154.32
APPLICATION OF FUNDS :
Gross Block	191.73	183.71	128.16	131.29	118.64	105.11
Less : Accumulated Depreciation	53.51	44.10	29.44	30.46	24.14	17.07
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	138.22	139.61	98.72	100.83	94.50	88.04
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.00	0.85	21.21	3.16	2.47	1.31
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	23.23	23.23	23.24	25.81	25.81	25.81
Current Assets, Loans & Advances
Inventories	74.59	80.46	81.36	58.76	61.05	73.87
Sundry Debtors	49.35	45.52	33.77	29.99	22.02	36.58
Cash and Bank Balance	1.26	0.95	2.14	8.90	2.30	2.47
Loans and Advances	49.30	40.66	45.05	37.77	15.84	16.62
Total Current Assets	174.50	167.60	162.32	135.42	101.21	129.54
Less : Current Liabilities and Provisions
Current Liabilities	59.98	69.56	83.32	80.10	53.03	87.65
Provisions	1.70	1.28	2.26	1.67	1.26	0.60
Total Current Liabilities & Provisions	61.67	70.85	85.58	81.77	54.28	88.25
Net Current Assets	112.82	96.75	76.74	53.66	46.92	41.29
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	4.21	3.69	3.66	2.77	2.60	0.91
Deferred Tax Liability	17.93	15.59	13.54	12.62	11.33	8.89
Net Deferred Tax	-13.72	-11.90	-9.88	-9.85	-8.73	-7.98
Other Assets	5.42	6.10	6.52	6.52	4.96	5.83
Total Assets	271.98	254.65	216.55	180.13	165.92	154.31
Contingent Liabilities	10.99	15.61	21.42	25.11	19.84	4.01

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	328.75	351.88	379.12	286.88	282.61	375.69
Excise Duty	28.75	36.63	33.49	26.63	25.68	31.53
Net Sales	300.00	315.25	345.63	260.25	256.93	344.16
Other Income	3.84	5.23	14.23	1.33	1.88	2.53
Stock Adjustments	-0.98	-0.30	7.79	-1.90	-6.29	8.19
Total Income	302.86	320.18	367.65	259.68	252.52	354.88
EXPENDITURE :
Raw Materials	161.19	189.95	216.16	137.76	155.75	238.47
Power & Fuel Cost	26.46	25.66	26.32	19.52	18.73	24.11
Employee Cost	37.94	34.72	32.51	27.11	23.27	20.63
Other Manufacturing Expenses	24.19	24.08	32.06	27.22	18.91	23.73
Selling & Administrative Expenses	12.60	11.69	13.20	11.94	8.99	11.50
Miscellaneous Expenses	2.10	2.36	1.74	5.01	1.17	1.43
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	264.49	288.46	321.99	228.55	226.83	319.87
Operating Profit	38.38	31.71	45.65	31.14	25.68	34.99
Interest	9.01	5.16	4.68	4.57	5.10	5.46
Gross Profit	29.37	26.55	40.97	26.57	20.58	29.53
Depreciation	10.25	8.17	7.99	7.21	7.24	5.77
Profit Before Tax	19.12	18.38	32.98	19.36	13.34	23.76
Tax	4.05	3.15	7.56	5.03	3.30	6.29
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.99	2.01	0.04	1.16	0.89	0.83
Reported Net Profit	13.07	13.22	25.38	13.17	9.15	16.63
Extraordinary Items	1.27	1.87	9.47	0.01	0.06	-0.06
Adjusted Net Profit	11.80	11.35	15.91	13.16	9.09	16.69
Adjustment below Net Profit	-0.41	0.05	-0.05	-0.09	-0.42	-0.06
P & L Balance brought forward	90.83	80.02	57.14	45.06	36.79	20.21
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.45	2.45	2.45	1.00	0.45	0.00
P & L Balance carried down	101.03	90.83	80.02	57.14	45.06	36.79
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 %	15.00	15.00	15.00	15.00	0.00	15.00
Dividend Per Share(Rs)	1.50	1.50	1.50	1.50	0.00	1.50
Earnings Per Share-Unit Curr	43.22	43.72	83.95	43.56	30.26	55.02
Earnings Per Share(Adj)-Unit Curr	43.22	43.72	83.95	43.56	30.26	55.02
Book Value-Unit Curr	582.90	542.55	500.16	417.88	374.61	347.23
Book Value(Adj)-Unit Curr	582.90	542.55	500.16	417.88	374.61	347.23

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	85.43	82.88	78.50
Other Operating Income	0.00	0.00	0.00
Other Income	2.20	0.06	1.26
Total Income	87.63	82.94	79.75
Total Expenditure	79.83	69.81	66.70
PBIDT	7.80	13.13	13.06
Interest	1.84	1.96	1.92
PBDT	5.96	11.17	11.13
Depreciation	2.62	2.56	2.57
Tax	1.00	2.31	2.50
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.34	0.07	0.05
Reported Profit After Tax	2.68	6.23	6.01
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	2.68	6.23	6.01
EPS (Unit Curr.)	8.85	20.60	19.87
EPS (Adj) (Unit Curr.)	8.85	20.60	19.87
Calculated EPS (Unit Curr.)	8.85	20.60	19.87
Calculated EPS (Adj) (Unit Curr.)	8.85	20.60	19.87
Calculated EPS (Ann.) (Unit Curr.)	35.39	82.39	79.49
Calculated EPS (Adj) (Ann.) (Unit Curr.)	35.39	82.39	79.49
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	3.02	3.02	3.02
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(%)	9.13	15.84	16.64
PBDTM(%)	6.98	13.48	14.18
PATM(%)	3.14	7.52	7.66

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.53	0.47	0.39	0.40	0.45
Long Term Debt-Equity Ratio	0.23	0.24	0.18	0.19	0.24
Current Ratio	1.31	1.30	1.22	1.16	1.13
Fixed Assets	1.75	2.26	2.92	2.30	2.53
Inventory	4.24	4.35	5.41	4.79	4.19
Debtors	6.93	8.88	11.89	11.03	9.65
Interest Cover Ratio	3.12	4.04	5.32	5.24	3.62
PBIDTM (%)	11.67	8.25	8.67	10.85	9.09
PBITM (%)	8.56	5.93	6.56	8.34	6.52
PBDTM (%)	8.93	6.79	7.44	9.26	7.28
CPM (%)	7.09	5.55	6.30	7.10	5.80
APATM (%)	3.98	3.23	4.20	4.59	3.24
ROCE (%)	10.68	8.85	12.54	13.83	11.52
RONW (%)	7.68	7.20	11.47	10.99	8.39

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	1,479.95	1,189.00	1,307.50	39.08	29.36	33.50	395.29
Apr 2025	1,680.00	1,066.05	1,323.60	43.43	25.71	33.91	400.16
Mar 2025	1,200.00	956.05	1,080.40	33.65	22.05	27.68	326.64
Feb 2025	1,311.95	1,085.75	1,085.75	33.61	27.82	27.82	328.25
Jan 2025	1,350.00	1,167.20	1,278.95	38.10	27.14	32.77	386.66
Share Prices Of 2024
Dec 2024	1,202.00	1,131.00	1,202.00	30.80	28.98	30.80	363.40
Nov 2024	1,485.00	978.10	1,198.60	39.89	24.24	30.71	362.37
Oct 2024	1,688.00	1,367.00	1,421.00	45.11	33.46	36.41	429.61
Sep 2024	1,747.85	1,362.00	1,481.40	44.78	33.97	37.96	447.87
Aug 2024	1,499.40	862.60	1,421.40	40.20	21.89	36.42	429.73
Jul 2024	969.95	765.00	949.95	25.37	17.48	24.34	287.20
Jun 2024	853.35	684.95	845.70	22.06	16.93	21.67	255.68
May 2024	948.10	630.75	756.35	27.63	15.94	19.38	228.67
Apr 2024	779.00	634.00	687.70	21.08	15.48	17.62	207.91
Mar 2024	694.80	570.00	678.75	18.68	13.97	17.39	205.21
Feb 2024	680.80	548.95	607.30	21.00	14.47	16.18	183.60
Jan 2024	706.70	523.85	574.15	21.01	13.77	15.29	173.58
Share Prices Of 2023
Dec 2023	568.00	488.05	529.10	16.21	12.25	14.09	159.96
Nov 2023	538.95	491.55	520.65	15.09	13.06	13.87	157.41
Oct 2023	546.00	464.05	496.75	15.79	11.89	13.23	150.18

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 23980.31
-80.69 -0.34%

NIKKEI 225 38529.66
218.33 0.57%

FTSE 100 8875.22
24.59 0.28%

NIFTY 24853.40
-93.10 -0.37%

× Ask Your Question