IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	281.00 Jun 06,2025 EOD	280.90 Jun 06,2025 EOD
Today's Change( )	1.50 (0.54%)	1.60 (0.57%)
Open( )	283.00	279.85
Prev Close( )	279.50	279.30
Volume	43,168.00	283,945.00
Today's Range( )	283.00 - 278.80	281.80 - 278.80
52-Week Range( )	486.70 - 235.25	486.15 - 242.05
Buy (Size)	N.A	280.90(×52)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1930
Registered Office	1-7-1063/1065,Azamabad, Hyderabad, Telangana-500020
Telephone	91-40-27688000
Fax	91-40-27615336
Chairman	Naresh Kumar Sethi
Managing Director	NA
Company Secretary	Phani K Mangipudi
Auditor	BSR & Associates LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Non Executive Director	S Thirumalai
Company Sec. & Compli. Officer	Phani K Mangipudi
Chairman (Non-Executive)	Naresh Kumar Sethi
Independent Director	Rama Bijapurkar Sudip Bandyopadhyay Rajiv Gulati Rajeev Bakshi
Additional Director	NELLAIAPPAN THIRUAMBALAM

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	15.44	15.44	15.44	15.44	15.44	15.44
Reserves Total	1236.97	1164.26	1058.85	925.00	771.64	648.59
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	1252.41	1179.70	1074.29	940.44	787.08	664.03
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	0.00	0.00	0.00	0.00	0.00	0.00
Other Liabilities	21.64	21.53	22.96	22.08	19.85	18.50
Total Liabilities	1274.05	1201.23	1097.25	962.52	806.93	682.53
APPLICATION OF FUNDS :
Gross Block	545.26	841.75	416.32	364.44	344.41	329.66
Less : Accumulated Depreciation	276.98	251.50	221.35	191.67	157.31	116.25
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	268.28	590.25	194.97	172.77	187.10	213.41
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	46.96	0.25	10.44	33.25	12.65	0.30
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	447.13	577.36	970.66	887.12	752.99	575.32
Current Assets, Loans & Advances
Inventories	454.99	349.33	295.63	297.18	297.74	281.85
Sundry Debtors	46.40	43.18	33.30	15.21	15.37	14.32
Cash and Bank Balance	35.16	19.74	15.41	20.83	37.45	36.86
Loans and Advances	404.65	44.08	30.08	33.08	62.00	50.58
Total Current Assets	941.19	456.33	374.42	366.31	412.56	383.61
Less : Current Liabilities and Provisions
Current Liabilities	426.05	432.02	477.32	505.23	570.34	507.30
Provisions	19.98	20.41	16.05	18.04	19.76	15.10
Total Current Liabilities & Provisions	446.03	452.42	493.37	523.27	590.10	522.40
Net Current Assets	495.16	3.90	-118.95	-156.96	-177.54	-138.79
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	20.75	33.73	35.25	33.64	36.01	46.01
Deferred Tax Liability	5.71	15.89	13.65	8.40	9.61	14.99
Net Deferred Tax	15.04	17.84	21.60	25.24	26.40	31.02
Other Assets	1.49	11.64	18.53	1.11	5.34	1.27
Total Assets	1274.06	1201.23	1097.26	962.52	806.94	682.53
Contingent Liabilities	6.28	6.47	6.63	6.75	1.01	0.44

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	1837.50	1672.51	1560.67	1472.89	1370.42	1184.11
Excise Duty	417.03	380.07	382.50	361.91	131.07	85.10
Net Sales	1420.47	1292.44	1178.17	1110.98	1239.35	1099.01
Other Income	79.60	76.40	46.67	41.79	47.36	38.90
Stock Adjustments	29.32	-8.75	2.76	-1.75	1.60	9.47
Total Income	1529.39	1360.09	1227.60	1151.02	1288.31	1147.38
EXPENDITURE :
Raw Materials	784.16	612.21	516.26	477.15	600.15	559.64
Power & Fuel Cost	6.97	6.58	7.51	7.61	9.01	8.90
Employee Cost	129.96	120.33	116.35	114.83	102.42	92.26
Other Manufacturing Expenses	21.58	22.97	20.84	13.25	9.27	8.00
Selling & Administrative Expenses	111.64	96.92	76.21	39.04	53.06	40.35
Miscellaneous Expenses	42.27	41.98	32.12	46.76	52.39	46.21
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1096.59	900.99	769.28	698.64	826.30	755.36
Operating Profit	432.80	459.09	458.31	452.38	462.01	392.02
Interest	0.00	0.00	0.00	0.00	0.00	0.00
Gross Profit	432.80	459.09	458.31	452.38	462.01	392.02
Depreciation	38.11	30.20	30.10	35.07	41.76	41.35
Profit Before Tax	394.69	428.89	428.21	417.31	420.25	350.67
Tax	90.15	98.17	104.18	105.86	110.86	130.76
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.98	3.74	3.80	0.65	5.30	-6.93
Reported Net Profit	301.57	326.98	320.23	310.79	304.09	226.84
Extraordinary Items	2.04	0.05	0.53	0.01	0.17	0.06
Adjusted Net Profit	299.53	326.93	319.70	310.78	303.92	226.78
Adjustment below Net Profit	0.92	0.31	-0.24	-0.41	-30.15	-24.60
P & L Balance brought forward	793.56	711.65	597.65	480.89	383.65	323.58
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	260.77	245.39	205.99	193.63	176.70	142.17
P & L Balance carried down	835.28	793.56	711.65	597.65	480.89	383.65
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 %	1500.00	1500.00	1400.00	1140.00	1030.00	950.00
Dividend Per Share(Rs)	150.00	150.00	140.00	114.00	103.00	95.00
Earnings Per Share-Unit Curr	195.29	211.75	207.38	201.27	196.93	146.90
Earnings Per Share(Adj)-Unit Curr	17.75	19.25	18.85	18.30	17.90	13.35
Book Value-Unit Curr	811.05	763.96	695.70	609.02	509.71	430.02
Book Value(Adj)-Unit Curr	73.73	69.45	63.25	55.37	46.34	39.09

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	453.38	469.74	459.96
Other Operating Income	0.60	0.81	1.08
Other Income	9.83	108.38	8.01
Total Income	359.07	475.53	368.04
Total Expenditure	279.70	298.78	292.42
PBIDT	79.37	176.75	75.62
Interest	0.00	0.00	0.00
PBDT	79.37	176.75	75.62
Depreciation	12.35	11.12	10.94
Tax	14.58	29.84	19.56
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.56	-0.47	-2.44
Reported Profit After Tax	53.00	136.26	47.56
Extra-ordinary Items	0.00	82.39	0.00
Adjusted Profit After Extra-ordinary item	53.00	53.87	47.56
EPS (Unit Curr.)	3.13	8.02	2.80
EPS (Adj) (Unit Curr.)	3.13	8.02	2.80
Calculated EPS (Unit Curr.)	3.12	8.02	2.80
Calculated EPS (Adj) (Unit Curr.)	3.12	8.02	2.80
Calculated EPS (Ann.) (Unit Curr.)	12.48	32.09	11.20
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.48	32.09	11.20
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	169.86	169.86	169.86
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(%)	22.77	48.25	21.07
PBDTM(%)	22.77	48.25	21.07
PATM(%)	15.20	37.19	13.25

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
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	1.58	0.92	0.78	0.75	0.77
Fixed Assets	2.65	2.66	4.00	4.16	4.07
Inventory	4.57	5.19	5.27	4.95	4.73
Debtors	41.02	43.74	64.34	96.33	92.32
Interest Cover Ratio	0.00	0.00	0.00	0.00	0.00
PBIDTM (%)	23.55	27.45	29.37	30.71	33.71
PBITM (%)	21.48	25.64	27.44	28.33	30.67
PBDTM (%)	23.55	27.45	29.37	30.71	33.71
CPM (%)	18.49	21.36	22.45	23.48	25.24
APATM (%)	16.41	19.55	20.52	21.10	22.19
ROCE (%)	31.89	37.32	41.58	47.17	56.43
RONW (%)	24.80	29.01	31.79	35.98	41.91

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	300.70	272.60	285.80	17.31	15.39	16.21	4,854.63
Apr 2025	349.95	235.25	288.85	21.45	11.88	16.38	4,906.44
Mar 2025	279.95	242.15	262.30	16.28	13.45	14.87	4,455.46
Feb 2025	337.15	251.00	252.55	19.54	14.15	14.32	4,289.84
Jan 2025	346.95	305.10	320.10	20.05	17.22	18.15	5,437.25
Share Prices Of 2024
Dec 2024	372.70	318.30	336.45	21.40	17.60	19.08	5,714.98
Nov 2024	354.85	309.00	323.50	20.30	17.25	18.35	5,495.01
Oct 2024	384.75	303.00	345.60	22.51	16.48	19.60	5,870.40
Sep 2024	486.70	373.20	375.45	25.21	20.72	21.29	6,377.44
Aug 2024	447.50	370.55	415.25	26.33	20.79	23.55	7,053.41
Jul 2024	440.91	347.74	398.11	26.50	19.43	22.58	6,762.33
Jun 2024	411.14	338.19	363.64	23.61	18.07	20.62	6,176.69
May 2024	377.55	338.54	366.63	21.81	19.05	20.79	6,227.57
Apr 2024	391.18	319.75	365.93	23.51	17.69	20.75	6,215.60
Mar 2024	348.91	313.73	324.69	19.97	16.74	18.41	5,515.08
Feb 2024	340.91	314.37	333.46	17.98	16.12	17.33	5,664.10
Jan 2024	393.50	305.53	336.56	22.01	13.12	17.49	5,716.83
Share Prices Of 2023
Dec 2023	311.98	292.37	309.73	16.31	14.82	16.09	5,261.14
Nov 2023	303.28	288.59	301.42	15.89	14.95	15.66	5,119.85
Oct 2023	314.05	287.27	292.00	16.45	14.81	15.17	4,959.94

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 42779.54
438.80 1.04%

S&P 500 6020.48
60.18 1.01%

HANG SENG 23792.55
-114.43 -0.48%

NIKKEI 225 37687.53
133.04 0.35%

FTSE 100 8837.91
26.87 0.30%

NIFTY 25003.05
252.15 1.02%

× Ask Your Question