IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	101.79 Jul 01,2025 EOD
Today's Change( )	4.84 (4.99%)
Open( )	101.79
Prev Close( )	96.95
Volume	352,070.00
Today's Range( )	101.79 - 93.01
52-Week Range( )	103.98 - 26.54
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1946
Registered Office	Sulakarai,, Virudhunagar, Tamil Nadu-626003
Telephone	91-4562-234800/234801/2482595
Fax	NA
Chairman	K Thiagarajan
Managing Director	K Thiagarajan
Company Secretary	NA
Auditor	CNGSN & Associates LLP
Face Value	1
Market Lot	1
Listing	BSEBSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Non-Exec & Non-Independent Dir	R M Somasundaram
Chairman & Managing Director	K Thiagarajan
Non-Exec & Non-Independent Dir	Uma Kannan
Non-Exec. & Independent Dir.	T N Ramanathan Ganesh Ananthakrishnan L Sevugan C R Venkatesh Mariappan Anbukani
Non-Exec & Non-Independent Dir	K Vethachalam

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	4.02	4.02	4.02	4.02	4.02	4.02
Reserves Total	302.40	258.99	241.19	230.33	215.07	199.36
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	306.42	263.01	245.21	234.35	219.09	203.38
Secured Loans	0.46	1.84	3.84	6.31	9.85	6.43
Unsecured Loans	40.53	2.04	0.31	0.36	0.41	3.63
Total Debt	40.99	3.88	4.15	6.67	10.26	10.06
Other Liabilities	2.19	2.17	2.18	2.25	2.20	2.40
Total Liabilities	349.60	269.06	251.54	243.27	231.55	215.84
APPLICATION OF FUNDS :
Gross Block	164.08	144.15	132.12	124.76	117.55	106.63
Less : Accumulated Depreciation	55.68	46.25	37.35	27.54	18.34	10.68
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	108.40	97.90	94.77	97.22	99.21	95.95
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.10	0.60	0.11	0.00	2.92	0.09
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	66.89	88.00	105.78	89.53	85.20	78.94
Current Assets, Loans & Advances
Inventories	95.61	58.47	31.72	42.26	24.22	30.33
Sundry Debtors	73.79	24.95	13.87	16.24	17.18	16.58
Cash and Bank Balance	3.36	1.60	3.23	1.53	2.53	1.74
Loans and Advances	24.17	20.79	12.59	12.56	12.77	8.33
Total Current Assets	196.93	105.82	61.40	72.59	56.70	56.98
Less : Current Liabilities and Provisions
Current Liabilities	21.09	19.77	8.42	12.30	7.12	12.07
Provisions	0.53	0.00	0.00	0.00	0.16	0.20
Total Current Liabilities & Provisions	21.62	19.77	8.42	12.30	7.28	12.28
Net Current Assets	175.31	86.04	52.98	60.29	49.43	44.70
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.42	0.63	0.41	0.45	0.43	0.65
Deferred Tax Liability	11.82	10.17	9.86	9.35	10.46	10.00
Net Deferred Tax	-11.40	-9.54	-9.45	-8.90	-10.03	-9.35
Other Assets	8.30	6.06	7.35	5.14	4.84	5.51
Total Assets	349.60	269.06	251.54	243.28	231.56	215.83
Contingent Liabilities	9.43	7.71	11.29	13.81	8.13	9.04

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	344.53	207.97	208.72	193.75	142.63	160.53
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	344.53	207.97	208.72	193.75	142.63	160.53
Other Income	4.83	7.31	5.78	5.16	4.52	8.69
Stock Adjustments	31.33	6.24	-8.69	9.32	-3.16	1.05
Total Income	380.69	221.52	205.81	208.23	143.99	170.27
EXPENDITURE :
Raw Materials	220.17	133.23	144.60	142.24	94.30	109.82
Power & Fuel Cost	11.04	9.48	8.75	7.69	5.16	7.15
Employee Cost	20.87	15.27	12.75	12.02	9.77	11.85
Other Manufacturing Expenses	36.85	18.82	8.57	8.31	7.41	8.93
Selling & Administrative Expenses	18.13	9.98	7.41	8.52	5.35	5.95
Miscellaneous Expenses	1.89	1.43	0.79	1.13	1.15	1.48
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	308.95	188.21	182.86	179.91	123.14	145.17
Operating Profit	71.74	33.30	22.95	28.31	20.86	25.10
Interest	1.80	0.94	0.82	1.05	0.85	1.10
Gross Profit	69.94	32.36	22.13	27.26	20.01	24.00
Depreciation	9.42	8.90	9.81	9.20	7.66	7.63
Profit Before Tax	60.52	23.46	12.32	18.06	12.35	16.37
Tax	15.34	5.60	3.31	4.59	2.65	2.89
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.20	-0.43	-0.13	-1.42	-0.09	1.37
Reported Net Profit	45.37	18.29	9.14	14.89	9.79	12.10
Extraordinary Items	1.83	4.18	2.75	2.88	1.64	2.05
Adjusted Net Profit	43.54	14.11	6.39	12.01	8.15	10.05
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	40.95	26.41	20.84	13.31	8.39	8.52
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	4.13	3.75	3.57	7.36	4.87	12.24
P & L Balance carried down	82.19	40.95	26.41	20.84	13.31	8.39
Dividend	1.01	1.01	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	100.00	100.00	70.00	90.00	60.00	90.00
Dividend Per Share(Rs)	1.00	1.00	0.70	0.90	0.60	0.90
Earnings Per Share-Unit Curr	11.28	4.55	2.27	3.70	2.43	3.01
Earnings Per Share(Adj)-Unit Curr	4.51	1.82	0.91	1.48	0.97	1.20
Book Value-Unit Curr	76.17	65.38	60.96	58.26	54.46	50.56
Book Value(Adj)-Unit Curr	30.47	26.15	24.38	23.30	21.78	20.22

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	108.69	103.52	73.17
Other Operating Income	0.00	0.00	0.00
Other Income	0.90	0.51	2.08
Total Income	109.59	104.03	75.25
Total Expenditure	90.23	76.70	59.81
PBIDT	19.36	27.33	15.44
Interest	0.99	0.35	0.28
PBDT	18.36	26.98	15.16
Depreciation	2.50	2.33	2.32
Tax	3.38	6.78	3.43
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.31	-0.33	-0.36
Reported Profit After Tax	12.17	18.20	9.77
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	12.17	18.20	9.77
EPS (Unit Curr.)	3.03	4.52	2.43
EPS (Adj) (Unit Curr.)	1.21	1.81	0.97
Calculated EPS (Unit Curr.)	3.03	4.52	2.43
Calculated EPS (Adj) (Unit Curr.)	1.21	1.81	0.97
Calculated EPS (Ann.) (Unit Curr.)	12.10	18.10	9.71
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.84	7.24	3.88
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	25.00	0.00
Equity	4.02	4.02	4.02
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	17.81	26.40	21.10
PBDTM(%)	16.89	26.06	20.72
PATM(%)	11.20	17.58	13.35

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.08	0.02	0.02	0.04	0.05
Long Term Debt-Equity Ratio	0.00	0.01	0.01	0.02	0.03
Current Ratio	2.84	3.19	3.08	2.86	2.41
Fixed Assets	2.24	1.51	1.63	1.60	1.27
Inventory	4.47	4.61	5.64	5.83	5.23
Debtors	6.98	10.71	13.86	11.59	8.45
Interest Cover Ratio	34.62	20.12	11.44	14.52	13.07
PBIDTM (%)	20.82	13.37	9.19	12.62	13.16
PBITM (%)	18.09	9.09	4.49	7.87	7.79
PBDTM (%)	20.30	12.92	8.80	12.08	12.56
CPM (%)	15.90	11.06	7.76	10.95	11.08
APATM (%)	13.17	6.78	3.06	6.20	5.71
ROCE (%)	20.14	7.26	3.79	6.42	4.97
RONW (%)	15.94	5.55	2.66	5.30	3.86

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	96.95	85.40	96.95	21.74	18.97	22.39	975.02
May 2025	103.98	80.84	96.02	25.43	17.94	22.18	965.66
Apr 2025	91.42	76.58	86.08	21.12	17.69	19.88	865.70
Mar 2025	86.40	66.20	83.70	20.60	15.29	19.33	841.76
Feb 2025	92.94	72.00	73.30	72.98	50.16	52.24	737.17
Jan 2025	72.36	63.12	70.16	53.31	43.24	50.01	705.59
Share Prices Of 2024
Dec 2024	71.20	48.06	69.38	52.08	32.18	49.45	697.75
Nov 2024	53.40	26.71	51.36	39.58	18.84	36.60	516.48
Oct 2024	30.87	26.54	27.36	22.69	18.44	19.50	275.12
Sep 2024	31.20	28.64	29.14	23.11	19.80	20.77	293.02
Aug 2024	30.39	27.24	29.79	22.89	19.08	21.23	299.57
Jul 2024	29.12	26.80	28.49	21.42	18.63	20.30	286.50
Jun 2024	28.78	25.24	27.80	21.51	16.80	19.81	279.58
May 2024	28.50	26.24	27.43	20.98	17.62	19.55	275.84
Apr 2024	29.48	26.23	27.29	21.65	18.27	19.45	274.43
Mar 2024	30.80	26.00	28.62	23.23	18.03	20.40	287.87
Feb 2024	31.60	25.60	28.58	52.08	39.59	44.97	287.39
Jan 2024	28.00	24.54	26.58	46.63	37.27	41.83	267.27
Share Prices Of 2023
Dec 2023	26.68	22.28	25.24	43.41	31.97	39.72	253.84
Nov 2023	25.36	23.32	25.10	40.98	34.61	39.50	252.43

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 44111.35
271.07 0.62%

S&P 500 6226.00
31.93 0.52%

HANG SENG 24072.29
-211.87 -0.87%

NIKKEI 225 39928.49
-558.90 -1.38%

FTSE 100 8785.33
24.37 0.28%

NIFTY 25541.80
24.75 0.10%

× Ask Your Question