IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	86.00 May 12,2025 EOD	89.10 May 13,2025 11:02:51
Today's Change( )	0.00 (0.00%)	0.80 (0.91%)
Open( )	80.55	88.50
Prev Close( )	86.00	88.30
Volume	804.00	743.00
Today's Range( )	86.94 - 80.55	89.10 - 88.30
52-Week Range( )	161.40 - 61.57	161.55 - 62.00
Buy (Size)	N.A	89.00(×52)
Sell (Size)	N.A	89.10(×19)

Company Background


Incorporation Year	1983
Registered Office	Supreme House Plot No 94/C,Pratap Gad Powai, Mumbai, Maharashtra-400076
Telephone	91-022-61289700
Fax	91-022-61289711
Chairman	B S Sharma
Managing Director	Vikram Sharma
Company Secretary	NA
Auditor	Ramanand & Associates/Borkar & Mazumdar
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Bigshare Services Pvt Ltd E-2/3 Ansa Indl Est,Saki Vihar Road ,Sakinaka Andheri(E) ,Mumbai - 400072 Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Executive Chairman	B S Sharma
Managing Director	Vikram Sharma
Independent Director	Vinod Agarwala V P Singh
Non Executive Director	Dakshendra Agarwal
Independent Director	Sushil Kumar Mishra
Director	Payal Agarwal
Independent Director	Kaveri R. Deshmukh
Non Executive Director	PANKAJ PRAKASH SHARMA

Balance Sheet

Particulars (Sources Of Funds)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Share Capital	321.71	66.89	66.61	61.95	61.95	59.97
Reserves Total	-3906.87	-2953.95	-2134.62	-1493.65	-1002.65	104.13
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	-3585.16	-2887.06	-2068.01	-1431.70	-940.70	164.10
Secured Loans	2598.72	2595.13	2579.38	2347.12	2332.78	2280.79
Unsecured Loans	205.72	175.34	160.91	151.08	108.86	75.74
Total Debt	2804.44	2770.47	2740.29	2498.20	2441.64	2356.53
Other Liabilities	1.08	1.71	2.82	5.09	5.82	8.36
Total Liabilities	-779.64	-114.88	675.10	1071.59	1506.76	2528.99
APPLICATION OF FUNDS :
Gross Block	251.03	250.98	250.93	285.88	286.42	286.42
Less : Accumulated Depreciation	150.26	141.78	131.33	116.17	98.17	77.14
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	100.77	109.20	119.60	169.71	188.25	209.28
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	6.69	6.69	6.69
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1604.78	1594.87	1591.53	1626.05	1626.72	1711.45
Current Assets, Loans & Advances
Inventories	35.25	36.96	36.32	35.19	35.87	46.79
Sundry Debtors	865.53	771.98	811.52	777.39	706.06	1074.21
Cash and Bank Balance	1.64	0.80	3.18	3.20	17.17	13.43
Loans and Advances	122.95	127.63	138.00	135.87	158.32	178.50
Total Current Assets	1025.38	937.37	989.02	951.65	917.42	1312.92
Less : Current Liabilities and Provisions
Current Liabilities	3486.67	2730.93	1997.36	1654.46	1206.44	688.10
Provisions	30.21	30.65	30.81	31.44	29.39	28.56
Total Current Liabilities & Provisions	3516.88	2761.58	2028.17	1685.90	1235.83	716.66
Net Current Assets	-2491.50	-1824.20	-1039.14	-734.25	-318.41	596.27
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Other Assets	6.31	5.27	3.11	3.39	3.51	5.30
Total Assets	-779.63	-114.86	675.10	1071.59	1506.77	2529.00
Contingent Liabilities	1662.37	1767.37	1765.63	1765.28	1718.11	1718.11

Profit and Loss

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	81.45	122.85	243.12	220.76	555.63	904.05
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	81.45	122.85	243.12	220.76	555.63	904.05
Other Income	14.36	9.64	21.80	11.03	24.09	76.25
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	95.81	132.49	264.92	231.79	579.72	980.30
EXPENDITURE :
Raw Materials	18.36	30.20	41.59	45.21	119.45	220.63
Power & Fuel Cost	1.51	3.05	2.98	2.87	5.57	20.01
Employee Cost	4.61	3.51	5.52	9.79	14.24	26.21
Other Manufacturing Expenses	58.93	74.75	168.84	138.20	348.78	468.71
Selling & Administrative Expenses	10.13	8.48	7.84	5.88	36.61	41.39
Miscellaneous Expenses	25.70	57.81	54.51	20.76	701.65	273.89
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	119.25	177.80	281.29	222.71	1226.30	1050.85
Operating Profit	-23.44	-45.30	-16.36	9.09	-646.58	-70.55
Interest	921.63	765.04	610.80	481.48	438.15	361.35
Gross Profit	-945.07	-810.34	-627.16	-472.39	-1084.73	-431.90
Depreciation	8.47	10.46	15.15	18.54	21.03	21.91
Profit Before Tax	-953.54	-820.80	-642.31	-490.93	-1105.76	-453.81
Tax	0.00	0.00	0.00	0.00	2.79	46.31
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	-953.54	-820.80	-642.31	-490.93	-1108.55	-500.12
Extraordinary Items	-23.34	-50.46	-4.03	-5.03	-694.72	-232.85
Adjusted Net Profit	-930.20	-770.34	-638.28	-485.90	-413.83	-267.27
Adjustment below Net Profit	0.63	0.93	0.26	-0.07	1.77	-200.99
P & L Balance brought forward	-3237.20	-2417.33	-1775.82	-1285.90	-179.12	521.99
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	-4190.12	-3237.20	-2417.87	-1776.90	-1285.90	-179.12
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	-371.05	-319.40	-249.94	-191.04	-431.37	0.00
Earnings Per Share(Adj)-Unit Curr	-371.05	-319.40	-249.94	-191.04	-431.37	0.00
Book Value-Unit Curr	-1510.28	-1139.47	-820.64	-571.22	-380.16	50.52
Book Value(Adj)-Unit Curr	-1510.28	-1139.47	-820.64	-571.22	-380.16	50.52

Quarterly Results

Quarters :

Particulars	Sep 2024 ( Cr)	Jun 2024 ( Cr)	Mar 2024 ( Cr)
Gross Sales	10.19	26.66	28.54
Other Operating Income	0.00	0.00	0.00
Other Income	1.97	0.05	0.11
Total Income	12.16	26.72	28.65
Total Expenditure	14.40	57.16	49.91
PBIDT	-2.23	-30.45	-21.26
Interest	336.99	319.02	303.45
PBDT	-339.22	-349.46	-324.71
Depreciation	1.50	1.48	1.80
Tax	0.00	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	-340.72	-350.95	-326.50
Extra-ordinary Items	1.13	0.00	0.00
Adjusted Profit After Extra-ordinary item	-341.85	-350.95	-326.50
EPS (Unit Curr.)	-132.59	-136.56	-127.04
EPS (Adj) (Unit Curr.)	-132.59	-136.56	-127.04
Calculated EPS (Unit Curr.)	-132.59	-136.56	-127.05
Calculated EPS (Adj) (Unit Curr.)	-132.59	-136.56	-127.05
Calculated EPS (Ann.) (Unit Curr.)	-530.34	-546.26	-508.21
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-530.34	-546.26	-508.21
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	25.70	25.70	25.70
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(%)	-21.88	-114.22	-74.49
PBDTM(%)	-3328.95	-1310.80	-1137.74
PATM(%)	-3343.67	-1316.39	-1144.01

Financial Ratios

Particulars	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	0.17	0.19	0.22	0.25	0.37
Fixed Assets	0.32	0.49	0.91	0.77	1.94
Inventory	2.26	3.35	6.80	6.21	13.44
Debtors	0.10	0.16	0.31	0.30	0.62
Interest Cover Ratio	-0.03	-0.07	-0.05	-0.02	0.07
PBIDTM (%)	-28.78	-36.87	-6.73	4.12	8.98
PBITM (%)	-39.18	-45.39	-12.96	-4.28	5.20
PBDTM (%)	-1160.31	-659.62	-257.96	-213.98	-69.88
CPM (%)	-1160.31	-659.62	-257.96	-213.98	-70.69
APATM (%)	-1170.71	-668.13	-264.19	-222.38	-74.48
ROCE (%)	0.00	0.00	0.00	0.00	0.00
RONW (%)	0.00	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	112.35	95.45	95.45	0.00	0.00	0.00	245.29
Mar 2025	106.90	84.05	106.85	0.00	0.00	0.00	274.59
Feb 2025	114.00	98.75	105.17	0.00	0.00	0.00	270.27
Jan 2025	140.40	89.65	99.00	0.00	0.00	0.00	254.41
Share Prices Of 2024
Dec 2024	161.40	124.90	137.40	0.00	0.00	0.00	353.10
Nov 2024	136.80	116.85	125.50	0.00	0.00	0.00	322.51
Oct 2024	129.30	102.65	121.70	0.00	0.00	0.00	312.75
Sep 2024	100.72	61.57	100.72	0.00	0.00	0.00	258.83
Aug 2024	90.49	66.03	70.00	0.00	0.00	0.00	179.89
Jul 2024	114.92	84.57	84.57	0.00	0.00	0.00	217.33
Jun 2024	105.00	83.05	90.00	0.00	0.00	0.00	231.29
May 2024	113.54	73.62	104.74	0.00	0.00	0.00	269.16
Apr 2024	93.61	65.00	82.93	0.00	0.00	0.00	213.12
Mar 2024	78.80	59.90	65.83	0.00	0.00	0.00	169.17
Feb 2024	75.00	50.28	72.82	0.00	0.00	0.00	187.14
Jan 2024	65.00	51.30	51.30	0.00	0.00	0.00	131.83
Share Prices Of 2023
Dec 2023	51.87	37.03	51.87	0.00	0.00	0.00	133.30
Nov 2023	36.31	28.00	36.31	0.00	0.00	0.00	93.31
Oct 2023	30.69	23.75	28.23	0.00	0.00	0.00	72.55
Sep 2023	27.60	25.50	25.65	0.00	0.00	0.00	65.92

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 24759.50
-165.20 -0.66%

× Ask Your Question