IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	3,655.00 Jun 17,2025 13:01:00	3,653.60 Jun 17,2025 12:54:58
Today's Change( )	-46.45 (-1.25%)	-45.20 (-1.22%)
Open( )	3,720.00	3,742.00
Prev Close( )	3,701.45	3,698.80
Volume	968.00	18,363.00
Today's Range( )	3,731.90 - 3,655.00	3,742.00 - 3,652.50
52-Week Range( )	4,517.30 - 2,692.75	4,520.00 - 2,669.00
Buy (Size)	3,650.85(×2)	3,653.60(×1)
Sell (Size)	3,659.00(×8)	3,655.70(×5)

Company Background


Incorporation Year	2002
Registered Office	610-611 Guru Ram Dass Nagar,Main Market Laxmi Nagar, New Delhi, New Delhi-110092
Telephone	91-11-45580999 / 0124-4640030
Fax	91-0124-4640046
Chairman	Aakash Moondhra
Managing Director	Lalit Agarwal
Company Secretary	Megha Tandon
Auditor	S R Batliboi & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Chairman & Independent Directo	Aakash Moondhra
Managing Director	Lalit Agarwal
Whole-time Director	Madan Gopal Agarwal
Independent Director	Murli Ramachandran Sonal Mattoo Govind Shrikhande
Company Sec. & Compli. Officer	Megha Tandon
Independent Director	Raghuvesh Sarup Shweta Kumar

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	19.78	19.77	19.75	19.71	18.16	18.13
Reserves Total	727.21	829.23	829.87	805.52	440.78	391.14
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	746.99	849.00	849.62	825.23	458.94	409.27
Secured Loans	110.00	109.88	0.00	0.00	0.03	0.32
Unsecured Loans	1281.25	1221.78	902.20	567.80	516.71	0.00
Total Debt	1391.25	1331.66	902.20	567.80	516.74	0.32
Other Liabilities	12.60	12.53	10.86	7.34	6.12	11.10
Total Liabilities	2150.84	2193.19	1762.68	1400.37	981.80	420.69
APPLICATION OF FUNDS :
Gross Block	1926.98	1652.21	1271.58	820.41	759.52	229.57
Less : Accumulated Depreciation	266.24	206.75	160.61	123.87	92.47	64.07
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1660.74	1445.46	1110.97	696.54	667.05	165.50
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.84	109.24	6.38	2.19	2.47	4.01
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	4.70	8.54	124.84	318.98	7.89	60.68
Current Assets, Loans & Advances
Inventories	816.07	870.63	668.22	428.31	477.92	328.98
Sundry Debtors	0.00	0.00	0.00	0.00	0.00	0.00
Cash and Bank Balance	27.23	18.06	35.06	27.47	4.99	19.16
Loans and Advances	186.78	160.49	74.01	110.78	30.10	22.59
Total Current Assets	1030.08	1049.18	777.29	566.56	513.01	370.73
Less : Current Liabilities and Provisions
Current Liabilities	687.81	541.38	321.06	210.84	229.63	199.31
Provisions	6.68	7.96	15.74	15.32	12.22	11.83
Total Current Liabilities & Provisions	694.49	549.34	336.80	226.17	241.85	211.15
Net Current Assets	335.59	499.84	440.49	340.40	271.16	159.58
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	358.51	316.36	243.07	156.16	140.18	12.06
Deferred Tax Liability	276.45	263.29	204.45	130.89	124.17	0.23
Net Deferred Tax	82.06	53.07	38.62	25.27	16.01	11.83
Other Assets	63.91	77.04	41.38	16.99	17.22	19.10
Total Assets	2150.84	2193.19	1762.68	1400.37	981.79	420.69
Contingent Liabilities	10.19	6.26	6.25	15.65	7.58	6.54

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	2785.60	2464.84	1666.18	1075.46	1662.02	1433.74
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2785.60	2464.84	1666.18	1075.46	1662.02	1433.74
Other Income	20.95	14.97	13.96	21.04	4.48	5.92
Stock Adjustments	-54.56	202.41	239.92	-49.62	148.94	21.87
Total Income	2751.99	2682.22	1920.06	1046.88	1815.44	1461.53
EXPENDITURE :
Raw Materials	1770.53	1799.51	1331.03	673.95	1275.20	992.16
Power & Fuel Cost	107.47	90.08	58.27	35.26	48.78	42.24
Employee Cost	287.07	255.51	179.60	116.88	153.63	125.73
Other Manufacturing Expenses	56.82	47.48	20.92	12.69	16.72	13.75
Selling & Administrative Expenses	285.05	198.76	104.12	49.11	97.09	144.90
Miscellaneous Expenses	11.05	7.00	7.83	6.74	5.80	13.72
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2517.99	2398.34	1701.77	894.63	1597.20	1332.49
Operating Profit	234.00	283.88	218.28	152.26	218.23	129.05
Interest	142.37	116.91	77.19	58.95	54.78	1.61
Gross Profit	91.63	166.97	141.09	93.31	163.45	127.44
Depreciation	222.13	179.98	130.70	102.97	93.92	27.63
Profit Before Tax	-130.50	-13.01	10.39	-9.66	69.53	99.81
Tax	-4.54	9.50	11.48	5.69	24.36	40.62
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-29.20	-14.66	-12.73	-9.16	-4.18	-2.44
Reported Net Profit	-96.76	-7.85	11.64	-6.20	49.35	61.63
Extraordinary Items	0.12	2.20	-0.58	0.56	1.20	-4.86
Adjusted Net Profit	-96.88	-10.05	12.22	-6.76	48.15	66.49
Adjustment below Net Profit	0.64	0.65	-1.87	-4.94	-0.65	-1.10
P & L Balance brought forward	327.97	336.65	326.88	338.02	292.41	235.51
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	1.48	0.00	0.00	3.09	3.62
P & L Balance carried down	231.85	327.97	336.65	326.88	338.02	292.41
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	7.50	0.00	0.00	17.00
Dividend Per Share(Rs)	0.00	0.00	0.75	0.00	0.00	1.70
Earnings Per Share-Unit Curr	-48.92	-3.97	5.89	-3.15	27.18	33.99
Earnings Per Share(Adj)-Unit Curr	-48.92	-3.97	5.89	-3.15	27.18	33.99
Book Value-Unit Curr	377.65	429.44	430.20	418.77	252.78	225.74
Book Value(Adj)-Unit Curr	377.65	429.44	430.20	418.77	252.78	225.74

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	780.08	1026.73	660.97
Other Operating Income	0.00	0.00	0.00
Other Income	26.51	3.38	1.77
Total Income	806.59	1030.11	662.74
Total Expenditure	711.94	855.36	622.35
PBIDT	94.65	174.75	40.39
Interest	17.40	42.43	39.14
PBDT	77.25	132.32	1.25
Depreciation	54.36	62.58	59.24
Tax	-5.68	5.75	-0.36
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	10.06	-7.64	-1.12
Reported Profit After Tax	18.51	71.63	-56.51
Extra-ordinary Items	14.12	0.00	0.00
Adjusted Profit After Extra-ordinary item	4.39	71.63	-56.51
EPS (Unit Curr.)	9.35	36.18	-28.57
EPS (Adj) (Unit Curr.)	9.35	36.18	-28.57
Calculated EPS (Unit Curr.)	9.35	36.18	-28.55
Calculated EPS (Adj) (Unit Curr.)	9.35	36.18	-28.55
Calculated EPS (Ann.) (Unit Curr.)	37.39	144.71	-114.22
Calculated EPS (Adj) (Ann.) (Unit Curr.)	37.39	144.71	-114.22
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	19.80	19.80	19.79
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(%)	12.13	17.02	6.11
PBDTM(%)	9.90	12.89	0.19
PATM(%)	2.37	6.98	-8.55

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	1.71	1.32	0.88	0.84	0.60
Long Term Debt-Equity Ratio	1.44	1.15	0.82	0.75	0.50
Current Ratio	1.25	1.46	1.75	1.64	1.58
Fixed Assets	1.56	1.69	1.59	1.36	3.36
Inventory	3.30	3.20	3.04	2.37	4.12
Debtors	0.00	0.00	0.00	0.00	0.00
Interest Cover Ratio	0.08	0.87	1.06	0.84	2.27
PBIDTM (%)	8.40	11.43	12.76	14.16	13.13
PBITM (%)	0.43	4.13	4.92	4.58	7.48
PBDTM (%)	3.29	6.68	8.13	8.68	9.83
CPM (%)	4.50	6.89	8.58	9.00	8.62
APATM (%)	-3.47	-0.41	0.73	-0.58	2.97
ROCE (%)	0.55	5.14	5.18	4.14	17.73
RONW (%)	-12.13	-1.18	1.46	-0.97	11.37

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	3,649.05	3,054.25	3,406.60	0.00	0.00	0.00	6,759.87
Apr 2025	3,439.95	2,876.65	3,274.75	0.00	0.00	0.00	6,483.85
Mar 2025	2,999.95	2,700.05	2,913.10	0.00	0.00	0.00	5,767.80
Feb 2025	3,766.75	2,795.90	2,972.20	0.00	0.00	0.00	5,884.82
Jan 2025	4,027.15	2,740.00	3,210.80	0.00	0.00	0.00	6,356.43
Share Prices Of 2024
Dec 2024	4,136.05	3,494.90	3,940.80	0.00	0.00	0.00	7,801.61
Nov 2024	4,463.45	3,390.00	3,946.20	0.00	0.00	0.00	7,812.30
Oct 2024	4,517.30	3,851.25	4,268.65	0.00	0.00	0.00	8,450.66
Sep 2024	4,145.65	3,492.00	4,027.50	0.00	0.00	0.00	7,969.19
Aug 2024	3,816.35	3,127.25	3,599.50	0.00	0.00	0.00	7,122.31
Jul 2024	3,602.10	2,794.20	3,417.65	0.00	0.00	0.00	6,759.04
Jun 2024	2,967.25	2,092.05	2,925.55	0.00	0.00	0.00	5,785.82
May 2024	2,325.10	2,058.70	2,081.10	0.00	0.00	0.00	4,115.77
Apr 2024	2,250.00	2,028.60	2,155.75	0.00	0.00	0.00	4,263.35
Mar 2024	2,171.05	1,814.30	2,152.15	0.00	0.00	0.00	4,256.23
Feb 2024	2,410.00	1,878.20	1,914.70	0.00	0.00	0.00	3,786.63
Jan 2024	2,234.85	1,975.00	2,178.30	0.00	0.00	0.00	4,307.94
Share Prices Of 2023
Dec 2023	2,110.20	1,743.40	2,006.60	0.00	0.00	0.00	3,968.38
Nov 2023	1,871.95	1,619.25	1,742.30	0.00	0.00	0.00	3,445.68
Oct 2023	2,067.10	1,591.00	1,641.35	0.00	0.00	0.00	3,246.04

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 24061.00
168.43 0.70%

NIKKEI 225 38529.66
218.33 0.57%

FTSE 100 8875.22
24.59 0.28%

NIFTY 24820.90
-125.60 -0.50%

× Ask Your Question