IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	19.13 May 02,2025 EOD
Today's Change( )	N.A	0.91 (4.99%)
Open( )	N.A	18.87
Prev Close( )	N.A	18.22
Volume	N.A	552,312.00
Today's Range( )	N.A	19.13 - 18.33
52-Week Range( )	N.A	19.19 - 7.86
Buy (Size)	N.A	19.13(×43379)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2010
Registered Office	Sy No 238 239 Shahwadi,Narol-Surkhej Highway, Ahmedabad, Gujarat-382405
Telephone	91-79-2532824
Fax	NA
Chairman	Gagan Nirmal Mittal
Managing Director	Gagan Nirmal Mittal
Company Secretary	Dilip Matolia
Auditor	Rajiv Shah & Associates
Face Value	1
Market Lot	1
Listing	NSENSE
Registrar	Satellite Corporate Serv Pvt L B-302 Sony Apartment,Off-Andheri Kurla Rd,Jarimari Sakinaka,Mumbai-400072

Board of Directors


Chairman & Managing Director	Gagan Nirmal Mittal
Non Executive Director	Ritesh Hada
Independent Director	Sejalben Shantilal Parmar
Non Executive Director	Nirmalkumar Mangalchand Mittal
Independent Director	Safal Patel Rashmi Ajaykumar Aahuja
Company Sec. & Compli. Officer	Dilip Matolia

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	22.95	20.95	20.95	20.95	6.98	6.98
Reserves Total	56.68	39.64	34.16	24.59	38.95	35.49
Equity Share Warrants	0.00	3.10	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	79.63	63.69	55.11	45.54	45.93	42.47
Secured Loans	99.25	100.06	121.37	108.12	98.67	119.02
Unsecured Loans	26.24	14.03	0.00	0.00	0.00	0.00
Total Debt	125.49	114.09	121.37	108.12	98.67	119.02
Other Liabilities	0.50	0.42	0.25	0.34	24.52	24.78
Total Liabilities	205.62	178.20	176.73	154.00	169.12	186.27
APPLICATION OF FUNDS :
Gross Block	157.44	157.98	149.02	147.64	145.60	153.87
Less : Accumulated Depreciation	77.35	64.55	51.92	39.51	28.95	26.89
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	80.09	93.43	97.10	108.13	116.65	126.98
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	24.65	0.23	1.26	0.21	0.00	1.42
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.10	0.00	0.00	0.00	0.59	0.59
Current Assets, Loans & Advances
Inventories	25.53	15.39	4.42	3.05	5.84	11.54
Sundry Debtors	98.33	71.41	84.99	48.66	50.99	40.31
Cash and Bank Balance	4.73	8.77	15.85	4.97	1.92	2.91
Loans and Advances	9.33	6.48	6.12	4.72	9.88	12.84
Total Current Assets	137.92	102.04	111.37	61.40	68.63	67.60
Less : Current Liabilities and Provisions
Current Liabilities	27.30	14.19	28.98	13.22	19.75	16.22
Provisions	2.17	1.27	1.15	0.21	0.69	0.65
Total Current Liabilities & Provisions	29.47	15.46	30.13	13.43	20.43	16.87
Net Current Assets	108.45	86.58	81.24	47.97	48.20	50.73
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	7.71	4.16	3.14	2.30	1.14	1.17
Net Deferred Tax	-7.71	-4.16	-3.14	-2.30	-1.14	-1.17
Other Assets	0.05	2.12	0.27	0.00	4.82	7.72
Total Assets	205.62	178.20	176.72	154.00	169.12	186.27
Contingent Liabilities	5.27	5.13	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 2019 ( Cr)
Sales Turnover	908.48	652.60	661.07	210.09	264.14	163.21
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	908.48	652.60	661.07	210.09	264.14	163.21
Other Income	2.84	0.90	0.80	0.44	0.70	0.40
Stock Adjustments	5.91	5.60	1.65	-1.96	-3.30	1.50
Total Income	917.23	659.10	663.52	208.57	261.54	165.11
EXPENDITURE :
Raw Materials	840.12	599.65	590.11	158.65	206.89	115.06
Power & Fuel Cost	21.01	14.39	16.94	12.01	16.71	15.77
Employee Cost	9.57	6.62	8.95	6.70	8.13	6.81
Other Manufacturing Expenses	9.41	5.15	7.73	4.59	5.11	3.60
Selling & Administrative Expenses	2.03	2.67	5.93	2.31	2.41	1.08
Miscellaneous Expenses	0.22	0.76	0.01	0.00	0.15	0.47
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	882.36	629.24	629.67	184.25	239.39	142.80
Operating Profit	34.85	29.86	33.85	24.32	22.15	22.31
Interest	9.74	9.17	9.33	11.78	6.90	8.19
Gross Profit	25.11	20.69	24.52	12.54	15.25	14.12
Depreciation	12.80	12.63	12.37	10.40	11.14	11.03
Profit Before Tax	12.31	8.06	12.15	2.14	4.11	3.09
Tax	2.16	1.56	1.98	0.37	0.68	0.65
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.55	1.02	0.77	1.33	-0.03	0.54
Reported Net Profit	6.61	5.48	9.40	0.45	3.46	1.91
Extraordinary Items	0.66	0.00	0.00	0.00	-0.04	-0.14
Adjusted Net Profit	5.95	5.48	9.40	0.45	3.50	2.05
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	24.14	18.66	9.26	8.82	5.80	3.90
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	-0.12	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	30.87	24.14	18.66	9.26	9.26	5.80
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	2.88	2.61	4.49	0.21	4.95	2.73
Earnings Per Share(Adj)-Unit Curr	2.88	2.61	4.49	0.21	1.65	0.91
Book Value-Unit Curr	34.70	28.92	26.30	21.74	65.77	60.82
Book Value(Adj)-Unit Curr	34.70	28.92	26.30	21.74	21.96	20.26

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	152.38	158.69	137.73
Other Operating Income	0.00	0.00	0.00
Other Income	0.31	0.24	0.18
Total Income	152.69	158.93	137.90
Total Expenditure	140.45	147.16	129.43
PBIDT	12.23	11.77	8.47
Interest	2.15	1.99	2.82
PBDT	10.09	9.78	5.65
Depreciation	3.28	3.16	3.16
Tax	1.03	1.89	0.97
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.72	-0.24	-2.25
Reported Profit After Tax	5.05	4.97	3.77
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	5.05	4.97	3.77
EPS (Unit Curr.)	2.20	2.16	1.64
EPS (Adj) (Unit Curr.)	2.20	2.16	1.64
Calculated EPS (Unit Curr.)	2.20	2.16	1.64
Calculated EPS (Adj) (Unit Curr.)	2.20	2.16	1.64
Calculated EPS (Ann.) (Unit Curr.)	8.81	8.65	6.57
Calculated EPS (Adj) (Ann.) (Unit Curr.)	8.81	8.65	6.57
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	22.95	22.95	22.95
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(%)	8.03	7.42	6.15
PBDTM(%)	6.62	6.16	4.10
PATM(%)	3.31	3.13	2.74

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	1.67	1.98	2.28	2.26	2.46
Long Term Debt-Equity Ratio	0.10	0.59	1.57	1.82	1.97
Current Ratio	0.85	0.98	1.44	1.68	1.64
Fixed Assets	5.76	4.25	4.46	1.43	1.76
Inventory	44.40	65.89	176.99	47.26	30.40
Debtors	10.70	8.35	9.89	4.22	5.79
Interest Cover Ratio	2.26	1.88	2.30	1.18	1.60
PBIDTM (%)	3.84	4.58	5.12	11.58	8.39
PBITM (%)	2.43	2.64	3.25	6.63	4.17
PBDTM (%)	2.76	3.17	3.71	5.97	5.77
CPM (%)	2.14	2.78	3.29	5.16	5.53
APATM (%)	0.73	0.84	1.42	0.21	1.31
ROCE (%)	11.49	9.71	12.99	8.62	6.20
RONW (%)	9.22	9.23	18.68	0.98	7.83

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	191.85	146.44	182.20	77.92	54.30	70.28	418.18
Mar 2025	160.40	119.01	149.52	63.81	45.26	57.68	343.17
Feb 2025	178.80	145.00	145.19	73.13	55.86	56.01	333.23
Jan 2025	183.19	152.00	171.15	76.09	56.74	66.02	392.82
Share Prices Of 2024
Dec 2024	166.66	137.50	163.00	65.53	53.04	62.88	374.11
Nov 2024	150.66	112.00	147.69	58.12	41.55	56.97	338.97
Sep 2024	143.50	82.01	137.65	57.34	30.59	53.10	315.93
Aug 2024	95.78	81.00	87.51	37.86	30.39	33.76	200.85
Jul 2024	93.35	84.05	86.99	36.76	32.07	33.56	199.66
Jun 2024	92.15	78.55	85.35	37.00	29.47	32.92	195.89
May 2024	105.00	85.00	87.00	43.91	31.35	33.56	199.68
Apr 2024	113.20	90.75	96.35	49.38	33.56	37.17	221.14
Mar 2024	120.00	86.20	91.50	49.46	31.83	35.30	210.01
Feb 2024	122.50	96.00	118.20	53.17	39.55	49.50	271.29
Jan 2024	107.35	93.40	98.20	49.23	37.17	41.13	225.38
Share Prices Of 2023
Dec 2023	111.85	91.00	94.15	47.43	34.17	39.43	216.09
Nov 2023	106.00	90.20	91.25	42.12	33.77	34.89	191.18
Oct 2023	109.70	89.90	98.40	45.09	32.29	37.62	206.16
Sep 2023	111.00	98.00	101.25	44.02	36.63	38.71	212.13
Aug 2023	109.00	89.95	109.00	41.67	32.80	41.67	228.37

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 41337.14
563.18 1.38%

S&P 500 5708.24
83.10 1.48%

HANG SENG 22504.69
385.27 1.74%

NIKKEI 225 36831.70
379.40 1.04%

FTSE 100 8596.35
99.55 1.17%

NIFTY 24346.70
12.50 0.05%

× Ask Your Question