IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	234.25 May 09,2025 13:58:00	234.00 May 09,2025 13:54:55
Today's Change( )	-7.30 (-3.02%)	-6.89 (-2.86%)
Open( )	237.95	237.20
Prev Close( )	241.55	240.89
Volume	3,450.00	19,366.00
Today's Range( )	238.00 - 232.85	239.00 - 232.53
52-Week Range( )	345.25 - 178.30	342.80 - 178.00
Buy (Size)	233.85(×24)	233.77(×9)
Sell (Size)	234.75(×12)	234.05(×1)

Company Background


Incorporation Year	2010
Registered Office	Vardhman Premises,Chandigarh Road, Ludhiana, Punjab-141010
Telephone	91-0161-2228943-48
Fax	91-0161-2601048/2220766
Chairman	Rajeev Gupta
Managing Director	Sachit Jain
Company Secretary	Sonam Taneja
Auditor	BSR & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Alankit Assignments Ltd Alankit Heights ,1E/13 Jhandewalan Ex, ,New Delhi-110055

Board of Directors


Non Executive Director	Rajinder Kumar Jain
Chairman (Non-Executive)	Rajeev Gupta
Non Executive Director	Suchita Jain
Vice Chairman & M.D.	Sachit Jain
Company Sec. & Compli. Officer	Sonam Taneja
Independent Director	Sanjoy Bhattacharyya Rakesh Jain Vidya Shah
Non Executive Director	Toshio Ito
Independent Director	Suman Chatterjee Hemant Bharat Ram
Executive Director	R K Rewari Soumya Jain
Independent Director	Randhir Singh Kalsi

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	81.46	40.63	40.56	40.51	40.39	35.76
Reserves Total	637.89	601.59	514.40	418.86	373.24	326.23
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	719.35	642.22	554.96	459.37	413.63	361.99
Secured Loans	64.79	127.58	142.57	189.47	264.63	318.61
Unsecured Loans	18.92	16.27	19.40	1.05	1.64	15.00
Total Debt	83.71	143.85	161.97	190.52	266.27	333.61
Other Liabilities	2.63	2.57	2.38	2.27	1.61	1.40
Total Liabilities	805.69	788.64	719.31	652.16	681.51	697.00
APPLICATION OF FUNDS :
Gross Block	542.17	481.85	449.44	416.99	415.80	359.68
Less : Accumulated Depreciation	217.47	188.12	160.27	134.46	105.69	79.85
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	324.70	293.73	289.17	282.53	310.11	279.83
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.99	11.91	12.88	12.74	12.33	32.57
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	20.00	15.40	0.00	5.00	0.01
Current Assets, Loans & Advances
Inventories	356.17	362.68	304.32	192.26	151.78	313.22
Sundry Debtors	262.17	261.55	221.86	224.30	179.89	187.26
Cash and Bank Balance	7.76	9.61	15.98	52.34	2.30	0.28
Loans and Advances	48.17	44.79	39.17	13.38	21.88	45.05
Total Current Assets	674.28	678.62	581.33	482.28	355.86	545.82
Less : Current Liabilities and Provisions
Current Liabilities	212.55	220.24	176.23	150.22	87.86	191.81
Provisions	1.64	1.55	4.48	0.36	0.86	0.53
Total Current Liabilities & Provisions	214.19	221.79	180.71	150.58	88.72	192.34
Net Current Assets	460.09	456.83	400.62	331.70	267.14	353.48
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.14	2.55	2.43	34.97	49.93	42.49
Deferred Tax Liability	21.92	22.64	23.29	25.28	29.97	28.26
Net Deferred Tax	-19.78	-20.09	-20.86	9.69	19.96	14.23
Other Assets	39.70	26.26	22.11	15.49	66.97	16.88
Total Assets	805.70	788.63	719.31	652.15	681.51	696.99
Contingent Liabilities	0.17	0.25	0.33	0.75	0.44	3.59

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	1661.36	1734.99	1368.46	937.08	846.20	1120.76
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1661.36	1734.99	1368.46	937.08	846.20	1120.76
Other Income	29.82	38.75	28.89	12.96	9.40	1.87
Stock Adjustments	20.41	37.33	100.32	12.25	-144.39	162.43
Total Income	1711.59	1811.07	1497.67	962.29	711.21	1285.06
EXPENDITURE :
Raw Materials	1032.04	1146.47	897.14	537.41	393.61	834.15
Power & Fuel Cost	172.58	178.60	141.77	116.26	95.49	132.35
Employee Cost	96.21	89.95	80.99	59.61	48.13	51.30
Other Manufacturing Expenses	175.05	152.58	120.77	83.20	83.40	153.99
Selling & Administrative Expenses	54.90	57.22	48.72	36.26	29.28	32.36
Miscellaneous Expenses	8.56	6.18	5.70	13.22	12.19	11.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1539.33	1630.99	1295.10	845.97	662.09	1215.35
Operating Profit	172.26	180.08	202.58	116.32	49.12	69.72
Interest	18.42	17.65	17.28	19.71	25.72	23.66
Gross Profit	153.84	162.43	185.30	96.61	23.40	46.06
Depreciation	30.98	28.12	26.96	30.23	25.72	23.92
Profit Before Tax	122.86	134.31	158.34	66.38	-2.32	22.14
Tax	31.54	34.62	27.04	11.92	0.06	4.34
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.31	-0.77	30.55	10.26	-5.72	-4.40
Reported Net Profit	91.63	100.45	100.75	44.19	3.34	22.21
Extraordinary Items	1.61	0.14	0.10	0.07	1.37	0.24
Adjusted Net Profit	90.02	100.31	100.65	44.12	1.97	21.97
Adjustment below Net Profit	0.18	-0.28	0.19	0.63	-0.84	-0.19
P & L Balance brought forward	315.64	229.66	134.80	89.93	87.38	65.36
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	16.25	14.20	6.08	-0.05	-0.06	0.00
P & L Balance carried down	391.19	315.64	229.66	134.80	89.93	87.38
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 %	20.00	20.00	35.00	15.00	0.00	0.00
Dividend Per Share(Rs)	2.00	2.00	3.50	1.50	0.00	0.00
Earnings Per Share-Unit Curr	11.25	24.72	24.84	10.91	0.83	6.21
Earnings Per Share(Adj)-Unit Curr	11.25	12.36	12.42	5.46	0.42	3.11
Book Value-Unit Curr	88.31	158.07	136.82	113.40	102.40	101.23
Book Value(Adj)-Unit Curr	88.31	79.04	68.41	56.70	51.20	50.62

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	428.04	426.77	494.82
Other Operating Income	0.00	0.00	0.00
Other Income	7.18	6.97	9.29
Total Income	435.22	433.74	504.11
Total Expenditure	396.60	391.69	455.66
PBIDT	38.62	42.05	48.45
Interest	3.47	5.09	5.37
PBDT	35.15	36.96	43.08
Depreciation	8.29	8.49	8.40
Tax	7.59	8.20	8.69
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.47	-1.19	0.17
Reported Profit After Tax	19.73	21.46	25.82
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	19.73	21.46	25.82
EPS (Unit Curr.)	2.42	2.63	3.17
EPS (Adj) (Unit Curr.)	2.42	2.63	3.17
Calculated EPS (Unit Curr.)	2.41	2.63	3.17
Calculated EPS (Adj) (Unit Curr.)	2.41	2.63	3.17
Calculated EPS (Ann.) (Unit Curr.)	9.66	10.52	12.67
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.66	10.52	12.67
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	81.73	81.56	81.50
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(%)	9.02	9.85	9.79
PBDTM(%)	8.21	8.66	8.71
PATM(%)	4.61	5.03	5.22

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.17	0.26	0.35	0.52	0.77
Long Term Debt-Equity Ratio	0.04	0.10	0.19	0.25	0.32
Current Ratio	2.09	2.01	2.03	1.74	1.43
Fixed Assets	3.24	3.73	3.16	2.25	2.18
Inventory	4.62	5.20	5.51	5.45	3.64
Debtors	6.34	7.18	6.13	4.64	4.61
Interest Cover Ratio	7.67	8.61	10.16	4.37	0.86
PBIDTM (%)	10.37	10.38	14.80	12.41	5.64
PBITM (%)	8.50	8.76	12.83	9.19	2.60
PBDTM (%)	9.26	9.36	13.54	10.31	2.60
CPM (%)	7.38	7.41	9.33	7.94	3.27
APATM (%)	5.52	5.79	7.36	4.72	0.23
ROCE (%)	17.72	20.15	25.61	12.91	3.20
RONW (%)	13.46	16.78	19.87	10.12	0.51

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	298.00	185.00	240.75	29.78	16.09	21.86	1,967.73
Mar 2025	222.60	178.30	198.90	22.34	15.61	18.06	1,625.68
Feb 2025	239.90	196.45	202.60	22.00	17.53	18.39	1,655.92
Jan 2025	249.20	202.25	235.75	24.11	17.40	21.40	1,926.86
Share Prices Of 2024
Dec 2024	267.15	224.50	226.55	24.85	20.16	20.53	1,847.70
Nov 2024	286.90	247.10	255.70	28.25	21.88	23.17	2,085.44
Oct 2024	321.00	255.00	268.30	30.81	22.39	24.31	2,188.20
Sep 2024	317.00	275.90	314.55	30.43	24.73	28.48	2,563.43
Aug 2024	295.95	247.25	285.95	27.97	21.84	25.89	2,330.35
Jul 2024	320.45	278.60	284.70	29.49	24.33	25.77	2,320.16
Jun 2024	343.40	256.35	313.20	32.59	20.34	28.34	2,551.32
May 2024	345.25	262.00	300.65	32.41	23.31	27.21	2,449.09
Apr 2024	316.50	211.95	295.80	31.05	18.85	26.77	2,409.58
Mar 2024	217.90	185.90	212.10	19.86	16.12	19.19	1,727.76
Feb 2024	223.00	202.05	204.45	18.65	16.22	16.60	1,665.45
Jan 2024	226.00	202.35	215.45	18.62	15.94	17.50	1,755.05
Share Prices Of 2023
Dec 2023	252.00	212.15	218.90	21.87	16.37	17.74	1,779.84
Nov 2023	229.35	206.40	220.90	19.03	16.65	17.91	1,796.11
Oct 2023	228.00	191.05	214.15	19.04	14.50	17.36	1,741.22
Sep 2023	233.85	197.10	205.60	19.43	15.69	16.65	1,670.60

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 24013.50
-260.30 -1.07%

× Ask Your Question