IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	553.15 Jun 17,2025 EOD	553.00 Jun 17,2025 EOD
Today's Change( )	-37.15 (-6.29%)	-35.00 (-5.95%)
Open( )	585.05	588.00
Prev Close( )	590.30	588.00
Volume	30,527.00	364,781.00
Today's Range( )	590.40 - 543.60	593.00 - 542.50
52-Week Range( )	647.45 - 357.66	646.00 - 356.13
Buy (Size)	N.A	N.A
Sell (Size)	N.A	553.00(×112)

Company Background


Incorporation Year	1991
Registered Office	P-104,Taratolla Road, Kolkata, West Bengal-700088
Telephone	91-33-6109 0500
Fax	91-33-2401 3976
Chairman	Biswadip Gupta
Managing Director	Nitin Jain
Company Secretary	NA
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	CB Management Services (P) Ltd P-22,Bondel Road, ,Kolkata - 700 019

Board of Directors


Chairman & Independent Directo	Biswadip Gupta
Independent Director	Sudipto Sarkar Nayantara Palchoudhuri
Non Executive Director	Patrick Georges Felix Andre Henry James Knowles
Managing Director	Nitin Jain
Non Executive Director	Pascal Herve Martin Marie Genest
Independent Director	SUNIL KUMAR CHATURVEDI

Balance Sheet

Particulars (Sources Of Funds)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Share Capital	20.30	20.30	20.30	20.30	20.30	20.30
Reserves Total	1410.69	1173.24	977.49	876.00	821.50	784.15
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	1430.99	1193.54	997.79	896.30	841.80	804.45
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	13.39	13.03	0.00	0.00	0.00	0.00
Total Debt	13.39	13.03	0.00	0.00	0.00	0.00
Other Liabilities	27.13	24.71	25.21	23.85	22.33	17.86
Total Liabilities	1471.51	1231.28	1023.00	920.15	864.13	822.31
APPLICATION OF FUNDS :
Gross Block	668.87	511.07	355.17	256.39	236.36	217.52
Less : Accumulated Depreciation	234.73	195.45	160.97	140.53	116.54	93.60
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	434.14	315.62	194.20	115.86	119.82	123.92
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	195.67	86.42	38.17	27.19	21.34	27.73
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	246.57	256.05	204.05	213.11	116.96	107.53
Sundry Debtors	385.37	323.13	209.36	163.97	163.39	187.69
Cash and Bank Balance	482.03	465.30	567.96	553.94	559.27	468.45
Loans and Advances	58.83	63.18	46.17	47.45	24.74	17.45
Total Current Assets	1172.80	1107.66	1027.54	978.47	864.36	781.12
Less : Current Liabilities and Provisions
Current Liabilities	362.96	337.30	287.74	250.96	178.38	146.43
Provisions	12.38	20.12	20.10	17.17	15.44	12.40
Total Current Liabilities & Provisions	375.34	357.42	307.84	268.13	193.82	158.83
Net Current Assets	797.46	750.24	719.70	710.34	670.54	622.29
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	16.19	18.57	17.14	16.19	14.37	11.77
Deferred Tax Liability	3.23	3.09	0.00	0.00	0.00	0.00
Net Deferred Tax	12.96	15.48	17.14	16.19	14.37	11.77
Other Assets	31.28	63.52	53.79	50.57	38.06	36.60
Total Assets	1471.51	1231.28	1023.00	920.15	864.13	822.31
Contingent Liabilities	37.99	36.54	37.32	45.35	50.54	47.98

Profit and Loss

Particulars(INCOME)	Dec 2024 ( Cr)	Dec 2023 ( Cr)	Dec 2022 ( Cr)	Dec 2021 ( Cr)	Dec 2020 ( Cr)	Dec 2019 ( Cr)
Sales Turnover	1868.57	1603.13	1342.58	1047.16	791.51	887.04
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1868.57	1603.13	1342.58	1047.16	791.51	887.04
Other Income	48.46	34.90	22.86	19.66	20.98	29.23
Stock Adjustments	-22.45	27.50	11.60	47.53	-2.59	-1.34
Total Income	1894.58	1665.53	1377.04	1114.35	809.90	914.93
EXPENDITURE :
Raw Materials	1015.98	920.37	817.05	675.06	466.86	509.89
Power & Fuel Cost	28.03	25.78	26.00	23.56	14.28	16.43
Employee Cost	116.12	108.02	90.43	79.17	64.57	65.50
Other Manufacturing Expenses	155.00	129.72	107.72	99.00	74.64	77.72
Selling & Administrative Expenses	169.68	149.43	135.55	111.45	85.89	83.57
Miscellaneous Expenses	11.24	8.65	12.67	6.25	5.25	11.17
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1496.05	1341.97	1189.42	994.49	711.49	764.28
Operating Profit	398.53	323.56	187.62	119.86	98.41	150.65
Interest	3.84	2.24	0.90	0.96	0.62	0.69
Gross Profit	394.69	321.32	186.72	118.90	97.79	149.96
Depreciation	45.85	35.92	29.86	27.34	26.24	26.55
Profit Before Tax	348.84	285.40	156.86	91.56	71.55	123.41
Tax	81.40	70.65	41.34	25.55	20.60	37.48
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.92	1.81	-1.27	-2.04	-2.10	0.38
Reported Net Profit	264.52	212.94	116.79	68.05	53.05	85.55
Extraordinary Items	11.24	0.04	0.00	0.00	0.01	0.00
Adjusted Net Profit	253.28	212.90	116.79	68.05	53.04	85.55
Adjustment below Net Profit	-1.19	-0.45	0.94	0.66	-1.49	-1.76
P & L Balance brought forward	1087.82	892.07	790.58	736.08	698.73	632.07
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	25.88	16.74	16.24	14.21	14.21	17.13
P & L Balance carried down	1325.27	1087.82	892.07	790.58	736.08	698.73
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 %	145.00	127.50	82.50	80.00	70.00	87.00
Dividend Per Share(Rs)	14.50	12.75	8.25	8.00	7.00	8.74
Earnings Per Share-Unit Curr	130.31	104.90	57.53	33.52	26.13	42.14
Earnings Per Share(Adj)-Unit Curr	13.03	10.49	5.75	3.35	2.61	4.21
Book Value-Unit Curr	704.92	587.95	491.52	441.53	414.68	396.28
Book Value(Adj)-Unit Curr	70.49	58.80	49.15	44.15	41.47	39.63

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	480.94	507.49	443.52
Other Operating Income	1.28	1.15	0.64
Other Income	9.76	7.38	23.12
Total Income	491.98	516.02	467.28
Total Expenditure	399.23	426.72	365.26
PBIDT	92.75	89.30	102.02
Interest	0.30	0.30	0.29
PBDT	92.45	89.00	101.73
Depreciation	12.76	12.66	11.87
Tax	20.43	13.87	20.67
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.05	2.54	0.73
Reported Profit After Tax	59.31	59.93	68.46
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	59.31	59.93	68.46
EPS (Unit Curr.)	29.22	29.53	33.73
EPS (Adj) (Unit Curr.)	2.92	2.95	3.37
Calculated EPS (Unit Curr.)	29.22	29.52	33.72
Calculated EPS (Adj) (Unit Curr.)	2.92	2.95	3.37
Calculated EPS (Ann.) (Unit Curr.)	116.87	118.09	134.90
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.69	11.81	13.49
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	145.00	0.00	0.00
Equity	20.30	20.30	20.30
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(%)	19.29	17.60	23.00
PBDTM(%)	19.22	17.54	22.94
PATM(%)	12.33	11.81	15.44

Financial Ratios

Particulars	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Debt-Equity Ratio	0.01	0.01	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.01	0.01	0.00	0.00	0.00
Current Ratio	3.13	3.25	3.54	4.06	4.74
Fixed Assets	3.17	3.70	4.39	4.25	3.49
Inventory	7.44	6.97	6.44	6.35	7.05
Debtors	5.27	6.02	7.19	6.40	4.51
Interest Cover Ratio	91.84	128.41	175.29	96.38	116.40
PBIDTM (%)	21.33	20.18	13.97	11.45	12.43
PBITM (%)	18.87	17.94	11.75	8.84	9.12
PBDTM (%)	21.12	20.04	13.91	11.35	12.35
CPM (%)	16.61	15.52	10.92	9.11	10.02
APATM (%)	14.16	13.28	8.70	6.50	6.70
ROCE (%)	26.10	25.52	16.24	10.37	8.56
RONW (%)	20.16	19.43	12.33	7.83	6.44

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2025	603.97	436.40	592.12	49.38	33.21	47.46	12,017.71
Apr 2025	473.96	402.60	465.02	38.47	31.45	37.27	9,438.08
Mar 2025	479.00	372.33	455.15	39.76	29.08	36.48	9,237.66
Feb 2025	449.39	357.66	399.49	36.40	26.98	32.02	8,108.08
Jan 2025	462.50	367.50	427.49	38.94	28.50	34.26	8,676.37
Share Prices Of 2024
Dec 2024	549.00	442.99	455.42	47.24	34.54	36.50	9,243.24
Nov 2024	569.80	515.13	536.87	55.39	48.50	51.19	10,896.25
Oct 2024	593.58	499.60	527.52	58.24	45.57	50.30	10,706.49
Sep 2024	599.50	507.50	552.62	59.92	46.39	52.69	11,215.92
Aug 2024	548.24	474.70	537.44	53.33	45.04	51.24	10,907.82
Jul 2024	554.87	501.25	516.92	54.86	47.34	49.29	10,491.35
Jun 2024	574.93	453.41	503.23	56.54	37.73	47.98	10,213.60
May 2024	600.00	431.79	548.63	63.81	40.39	52.31	11,134.94
Apr 2024	506.21	324.37	454.06	53.81	30.28	43.29	9,215.54
Mar 2024	349.90	301.70	332.23	34.28	27.26	31.68	6,742.87
Feb 2024	382.61	321.48	324.35	38.88	30.38	30.93	6,582.93
Jan 2024	363.39	281.51	354.08	35.04	21.33	33.76	7,186.44
Share Prices Of 2023
Dec 2023	394.78	353.00	358.76	38.69	33.20	34.21	7,281.32
Nov 2023	395.50	343.25	378.06	71.48	59.52	65.71	7,673.14
Oct 2023	367.50	298.30	355.22	66.08	51.61	61.74	7,209.47

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 23980.31
-80.69 -0.34%

NIKKEI 225 38529.66
218.33 0.57%

FTSE 100 8875.22
24.59 0.28%

NIFTY 24853.40
-93.10 -0.37%

× Ask Your Question