IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,052.60 Jul 04,2025 EOD	1,052.70 Jul 04,2025 EOD
Today's Change( )	7.12 (0.68%)	7.50 (0.72%)
Open( )	1,060.05	1,069.00
Prev Close( )	1,045.48	1,045.20
Volume	12,462.00	103,389.00
Today's Range( )	1,079.95 - 1,026.05	1,080.50 - 1,025.80
52-Week Range( )	1,477.95 - 625.00	1,476.05 - 625.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	1,052.70(×3)

Company Background


Incorporation Year	1986
Registered Office	D-188 Okhla Industrial Area,Phase-1, New Delhi, New Delhi-110020
Telephone	91-11-47334100
Fax	91-11-26811676
Chairman	Kishan N Parikh
Managing Director	Ajay Relan
Company Secretary	Nitin Vishnoi
Auditor	S R Dinodia & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Alankit Assignments Ltd Alankit Heights ,1E/13 Jhandewalan Ex, ,New Delhi-110055

Board of Directors


Chairman & Independent Directo	Kishan N Parikh
Independent Non Exe. Director	Udayan Banerjee Sarita Dhuper
Managing Director	Ajay Relan
Executive Director & CS	Nitin Vishnoi
Independent Director	Navin Paul

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	5.95	5.95	5.95	5.95	5.95	5.95
Reserves Total	1019.18	775.88	593.82	439.50	361.28	432.34
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	1025.13	781.83	599.77	445.45	367.23	438.29
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	23.67	24.64	12.46	11.90	10.72	0.00
Total Debt	23.67	24.64	12.46	11.90	10.72	0.00
Other Liabilities	11.47	8.80	8.03	5.48	4.72	5.58
Total Liabilities	1060.27	815.27	620.26	462.83	382.67	443.87
APPLICATION OF FUNDS :
Gross Block	511.86	472.76	389.34	382.16	347.24	321.17
Less : Accumulated Depreciation	292.68	251.82	233.03	202.83	159.17	125.79
Less:Impairment of Assets	0.00	0.00	0.00	0.00	1.85	1.22
Net Block	219.18	220.94	156.31	179.33	186.22	194.16
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.03	0.03	0.05	0.11	0.87	0.27
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	687.14	53.73	104.49	55.17	42.29	84.53
Current Assets, Loans & Advances
Inventories	196.91	204.07	131.41	138.57	106.93	103.10
Sundry Debtors	227.16	331.48	276.05	324.33	117.05	132.11
Cash and Bank Balance	264.64	161.71	397.56	263.03	146.31	141.13
Loans and Advances	18.92	416.97	10.50	11.57	10.05	7.18
Total Current Assets	707.63	1114.23	815.52	737.50	380.35	383.53
Less : Current Liabilities and Provisions
Current Liabilities	576.39	590.01	466.09	517.06	235.51	230.17
Provisions	10.43	7.62	6.26	7.45	6.44	4.65
Total Current Liabilities & Provisions	586.82	597.63	472.35	524.50	241.96	234.82
Net Current Assets	120.81	516.60	343.17	212.99	138.39	148.71
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	11.83	12.53	5.20	4.99	4.75	3.09
Deferred Tax Liability	6.52	5.78	0.00	1.27	4.97	9.04
Net Deferred Tax	5.31	6.75	5.20	3.72	-0.22	-5.95
Other Assets	27.79	17.22	11.05	11.51	15.13	22.16
Total Assets	1060.26	815.27	620.27	462.82	382.68	443.87
Contingent Liabilities	130.51	124.60	84.72	119.88	54.44	33.79

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	2809.26	2699.94	2255.31	1736.54	862.99	1139.87
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2809.26	2699.94	2255.31	1736.54	862.99	1139.87
Other Income	87.85	41.74	29.54	21.45	23.73	21.98
Stock Adjustments	14.85	0.42	12.48	7.46	-3.29	3.26
Total Income	2911.96	2742.10	2297.33	1765.45	883.43	1165.11
EXPENDITURE :
Raw Materials	2157.70	2164.26	1818.57	1426.91	582.59	779.61
Power & Fuel Cost	12.72	11.31	8.61	7.37	6.76	11.48
Employee Cost	132.27	98.45	92.37	81.62	84.97	85.78
Other Manufacturing Expenses	99.19	79.93	61.18	48.52	35.53	61.14
Selling & Administrative Expenses	44.76	50.67	47.38	38.43	45.21	50.75
Miscellaneous Expenses	16.04	13.98	11.89	11.90	8.75	9.03
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2462.68	2418.59	2040.00	1614.75	763.82	997.80
Operating Profit	449.29	323.49	257.33	150.69	119.62	167.31
Interest	2.21	1.91	1.48	1.43	0.93	0.05
Gross Profit	447.08	321.58	255.85	149.26	118.69	167.26
Depreciation	52.56	46.27	40.65	43.98	40.21	40.97
Profit Before Tax	394.52	275.31	215.20	105.28	78.48	126.29
Tax	98.09	71.74	55.40	30.50	24.56	40.23
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.53	-1.85	-1.70	-3.81	-3.84	-1.79
Reported Net Profit	294.90	205.43	161.49	78.59	57.75	87.86
Extraordinary Items	23.85	6.31	6.46	3.24	6.09	4.29
Adjusted Net Profit	271.05	199.12	155.03	75.35	51.66	83.57
Adjustment below Net Profit	-0.25	0.86	0.65	-0.37	-128.81	-0.89
P & L Balance brought forward	565.62	383.56	229.24	151.02	222.08	138.82
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	51.35	24.23	7.82	0.00	0.00	3.72
P & L Balance carried down	808.92	565.62	383.56	229.24	151.02	222.08
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 %	496.00	863.50	407.50	26.30	0.00	0.00
Dividend Per Share(Rs)	9.92	17.27	8.15	2.63	0.00	0.00
Earnings Per Share-Unit Curr	99.19	69.09	54.32	132.17	97.13	147.76
Earnings Per Share(Adj)-Unit Curr	49.60	34.55	27.16	13.22	9.71	14.78
Book Value-Unit Curr	344.79	262.96	201.73	749.11	617.57	737.07
Book Value(Adj)-Unit Curr	172.40	131.48	100.87	74.91	61.76	73.71

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	749.85	689.99	711.29
Other Operating Income	0.00	0.00	0.00
Other Income	27.39	20.88	15.39
Total Income	777.24	710.87	726.68
Total Expenditure	649.06	595.45	605.88
PBIDT	128.18	115.43	120.80
Interest	2.38	0.58	0.49
PBDT	125.80	114.85	120.31
Depreciation	16.58	14.80	13.98
Tax	24.50	24.34	26.81
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.19	1.00	0.60
Reported Profit After Tax	82.52	74.72	78.93
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	82.52	74.72	78.93
EPS (Unit Curr.)	28.75	26.04	27.47
EPS (Adj) (Unit Curr.)	14.38	13.02	13.74
Calculated EPS (Unit Curr.)	28.75	26.03	27.50
Calculated EPS (Adj) (Unit Curr.)	14.38	13.02	13.75
Calculated EPS (Ann.) (Unit Curr.)	115.00	104.13	109.99
Calculated EPS (Adj) (Ann.) (Unit Curr.)	57.50	52.07	55.00
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	5.74	5.74	5.74
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	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(%)	17.09	16.73	16.98
PBDTM(%)	16.78	16.65	16.91
PATM(%)	11.00	10.83	11.10

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.03	0.03	0.02	0.03	0.01
Long Term Debt-Equity Ratio	0.03	0.03	0.02	0.03	0.01
Current Ratio	1.54	1.81	1.56	1.46	1.57
Fixed Assets	5.71	6.26	5.85	4.76	2.58
Inventory	14.01	16.10	16.71	14.15	8.22
Debtors	10.06	8.89	7.51	7.87	6.93
Interest Cover Ratio	179.52	145.15	146.40	74.62	75.84
PBIDTM (%)	15.99	11.98	11.41	8.68	12.83
PBITM (%)	14.12	10.27	9.61	6.14	8.17
PBDTM (%)	15.91	11.91	11.34	8.60	12.73
CPM (%)	12.37	9.32	8.96	7.06	10.65
APATM (%)	10.50	7.61	7.16	4.53	5.99
ROCE (%)	42.31	38.62	40.01	25.24	17.07
RONW (%)	32.64	29.74	30.90	19.34	12.83

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	1,006.98	916.00	939.40	22.72	19.86	20.61	5,392.88
May 2025	997.15	765.00	952.10	22.87	16.29	20.89	5,465.79
Apr 2025	859.00	625.00	851.13	19.09	11.79	18.67	4,886.11
Mar 2025	973.08	699.15	788.90	24.01	14.70	17.31	4,528.89
Feb 2025	948.38	763.40	786.88	21.49	16.46	17.26	4,517.27
Jan 2025	964.98	769.05	894.78	21.73	15.79	19.63	5,136.70
Share Prices Of 2024
Dec 2024	1,082.00	902.60	929.35	25.24	18.17	20.39	5,335.19
Nov 2024	1,180.08	951.50	1,022.30	26.60	20.65	22.43	5,868.79
Oct 2024	1,232.53	987.50	1,110.70	28.09	21.13	24.37	6,376.27
Sep 2024	1,358.38	1,186.58	1,211.68	31.00	25.35	26.58	6,955.95
Aug 2024	1,431.58	1,110.25	1,354.30	32.36	23.52	29.71	7,774.73
Jul 2024	1,477.95	1,073.05	1,222.25	32.71	19.97	26.81	7,016.66
Jun 2024	1,113.50	711.00	1,105.08	24.61	14.88	24.24	6,343.98
May 2024	822.48	718.60	792.88	18.91	15.42	17.39	4,714.69
Apr 2024	822.00	682.40	767.93	18.28	14.74	16.85	4,566.33
Mar 2024	719.00	583.53	682.40	16.02	12.44	14.97	4,057.77
Feb 2024	785.50	655.90	686.78	23.74	19.27	20.51	4,083.79
Jan 2024	746.80	643.00	685.25	23.12	18.95	20.46	4,074.72
Share Prices Of 2023
Dec 2023	689.50	568.00	653.38	21.61	16.55	19.51	3,885.18
Nov 2023	689.50	472.83	660.20	21.15	14.01	19.72	3,925.76

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 44849.54
344.11 0.77%

S&P 500 6300.35
51.93 0.83%

HANG SENG 23916.07
-153.88 -0.64%

NIKKEI 225 39792.23
6.33 0.02%

FTSE 100 8822.91
-0.29 0.00%

NIFTY 25461.00
55.70 0.22%

× Ask Your Question