IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	190.50 May 09,2025 13:42:32
Today's Change( )	N.A	-5.55 (-2.83%)
Open( )	N.A	193.00
Prev Close( )	N.A	196.05
Volume	N.A	21,000.00
Today's Range( )	N.A	193.00 - 185.55
52-Week Range( )	N.A	364.70 - 138.50
Buy (Size)	N.A	187.30(×500)
Sell (Size)	N.A	190.00(×500)

Company Background


Incorporation Year	2003
Registered Office	F-483 to F-487,RIICO Growth Centre Hamirgarh, Bhilwara, Rajasthan-311025
Telephone	91-9660630663
Fax	NA
Chairman	NA
Managing Director	Mohammed Sabir Khan
Company Secretary	Rahul Kumar Verma
Auditor	S K Toshniwal & Co/Alok Palod & Company
Face Value	10
Market Lot	2000
Listing	NSE - SMENSE - SME
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Managing Director	Mohammed Sabir Khan
Whole-time Director	Samar Khan Nasir Khan
Independent Director	Amreen Sheikh Annie Zuberi Ramesh Agarwal
Company Secretary	Rahul Kumar Verma

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2018 ( Cr)
Share Capital	18.22	7.20	7.20	2.23	1.94	1.94
Reserves Total	84.37	58.67	53.14	35.61	28.56	22.05
Equity Share Warrants	4.39	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	106.98	65.87	60.34	37.84	30.50	23.99
Secured Loans	171.45	104.44	68.39	38.35	32.53	40.85
Unsecured Loans	3.61	8.95	5.51	3.54	2.70	3.72
Total Debt	175.06	113.39	73.90	41.89	35.23	44.57
Other Liabilities	1.23	0.99	0.68	0.00	0.00	0.00
Total Liabilities	283.27	180.25	134.92	79.73	65.73	68.56
APPLICATION OF FUNDS :
Gross Block	131.28	127.17	75.72	70.00	67.59	64.05
Less : Accumulated Depreciation	54.56	46.64	38.96	34.25	30.26	18.02
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	76.72	80.53	36.76	35.75	37.33	46.03
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	72.68	3.48	40.91	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	2.62	2.62	2.62	3.62	1.71
Current Assets, Loans & Advances
Inventories	90.36	68.10	30.27	30.66	25.72	16.91
Sundry Debtors	66.25	56.65	14.09	13.15	5.82	5.66
Cash and Bank Balance	0.06	0.43	2.10	0.05	0.06	0.06
Loans and Advances	11.71	9.21	8.69	3.60	4.45	1.36
Total Current Assets	168.38	134.39	55.15	47.45	36.04	23.98
Less : Current Liabilities and Provisions
Current Liabilities	65.80	47.36	4.18	10.28	10.96	3.52
Provisions	5.82	1.48	1.97	0.65	0.66	0.36
Total Current Liabilities & Provisions	71.62	48.84	6.15	10.93	11.62	3.89
Net Current Assets	96.76	85.55	49.00	36.53	24.42	20.10
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	1.33	0.92	0.29	0.74	0.74	0.72
Net Deferred Tax	-1.33	-0.92	-0.29	-0.74	-0.74	-0.72
Other Assets	38.43	9.01	5.93	5.57	1.10	1.44
Total Assets	283.26	180.27	134.93	79.74	65.73	68.56
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 2018 ( Cr)
Sales Turnover	319.59	219.29	128.83	59.87	58.18	47.07
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	319.59	219.29	128.83	59.87	58.18	47.07
Other Income	5.92	0.63	0.47	0.35	0.26	0.17
Stock Adjustments	25.94	20.08	-0.49	2.31	3.20	3.16
Total Income	351.45	240.00	128.81	62.53	61.64	50.40
EXPENDITURE :
Raw Materials	251.07	175.05	96.98	40.55	30.93	31.80
Power & Fuel Cost	10.99	12.96	8.10	5.95	9.68	6.67
Employee Cost	12.84	9.79	5.91	3.14	4.26	2.85
Other Manufacturing Expenses	25.86	12.39	2.51	1.43	2.47	0.38
Selling & Administrative Expenses	4.78	5.28	1.48	1.26	0.92	0.60
Miscellaneous Expenses	0.28	0.41	0.00	0.02	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	305.82	215.89	114.98	52.34	48.28	42.30
Operating Profit	45.64	24.11	13.83	10.19	13.37	8.10
Interest	13.24	8.62	3.02	2.95	3.64	2.10
Gross Profit	32.40	15.49	10.81	7.24	9.73	6.00
Depreciation	8.01	7.88	4.72	3.98	5.82	4.24
Profit Before Tax	24.39	7.61	6.09	3.26	3.91	1.76
Tax	5.79	1.45	1.97	0.64	0.65	0.36
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.41	0.63	-0.44	0.00	0.00	0.00
Reported Net Profit	18.20	5.54	4.57	2.61	3.26	1.40
Extraordinary Items	0.02	0.06	0.00	0.00	0.00	0.00
Adjusted Net Profit	18.18	5.48	4.57	2.61	3.26	1.40
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	21.57	16.03	11.46	8.85	5.60	2.16
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	39.77	21.57	16.03	11.46	8.85	3.56
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	9.99	7.69	6.35	11.71	16.79	7.20
Earnings Per Share(Adj)-Unit Curr	9.99	3.85	3.18	11.71	16.79	7.20
Book Value-Unit Curr	56.32	91.49	83.80	169.68	157.33	123.75
Book Value(Adj)-Unit Curr	56.32	45.75	41.90	169.68	157.33	123.75

Quarterly Results

Quarters :

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	1.67	1.48	1.18	1.13	1.16
Long Term Debt-Equity Ratio	1.00	0.91	0.84	0.65	0.67
Current Ratio	1.27	1.47	2.01	1.47	1.33
Fixed Assets	2.47	2.16	1.77	0.87	0.86
Inventory	4.03	4.46	4.23	2.12	2.26
Debtors	5.20	6.20	9.46	6.31	10.00
Interest Cover Ratio	2.84	1.88	3.02	2.10	2.07
PBIDTM (%)	14.28	10.99	10.74	17.02	22.98
PBITM (%)	11.77	7.40	7.07	10.37	12.98
PBDTM (%)	10.14	7.06	8.39	12.09	16.72
CPM (%)	8.20	6.12	7.21	11.01	15.61
APATM (%)	5.69	2.53	3.55	4.36	5.60
ROCE (%)	16.24	10.31	8.49	8.53	11.49
RONW (%)	21.06	8.78	9.31	7.64	10.69

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	218.00	138.50	194.95	26.60	15.31	22.38	406.81
Mar 2025	199.25	150.00	153.10	25.04	16.87	17.57	319.48
Feb 2025	199.50	150.00	167.85	25.90	14.02	19.27	350.26
Jan 2025	246.00	165.00	170.00	26.22	18.38	19.51	354.74
Share Prices Of 2024
Dec 2024	252.85	222.50	224.10	28.08	21.84	23.30	423.60
Nov 2024	295.00	224.00	237.75	31.58	22.97	24.49	445.24
Oct 2024	299.85	230.00	274.50	31.36	22.75	28.28	514.06
Sep 2024	312.80	255.15	290.50	33.61	23.95	29.92	544.03
Aug 2024	364.70	298.00	309.00	38.03	29.08	31.53	573.14
Jul 2024	347.35	269.00	347.35	34.81	26.83	34.81	632.78
Jun 2024	275.95	190.00	271.70	29.81	18.69	27.23	494.96
May 2024	248.00	187.15	190.50	26.33	18.42	19.09	347.04
Apr 2024	245.15	163.55	235.00	26.07	14.89	23.55	428.11
Mar 2024	214.95	166.00	183.85	19.04	13.31	15.49	281.64
Feb 2024	203.40	111.10	186.00	59.45	27.63	52.00	284.94
Jan 2024	130.60	97.00	119.00	37.87	26.45	33.27	182.30
Share Prices Of 2023
Dec 2023	115.00	94.00	99.95	32.15	25.81	27.94	153.12
Nov 2023	113.00	92.40	97.00	34.00	24.61	27.12	148.60
Oct 2023	104.65	91.00	97.60	29.25	24.59	27.28	149.52
Sep 2023	134.00	88.70	96.25	39.14	23.42	26.91	147.45

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 23980.65
-293.15 -1.21%

× Ask Your Question