IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	28.35 May 09,2025 14:36:00
Today's Change( )	-0.86 (-2.94%)
Open( )	28.64
Prev Close( )	29.21
Volume	204,996.00
Today's Range( )	28.98 - 27.95
52-Week Range( )	55.52 - 25.60
Buy (Size)	28.26(×2)
Sell (Size)	28.38(×396)

Company Background


Incorporation Year	1980
Registered Office	1 GIDC Industrial Area,Valia Road Jhagadia, Bharuch, Gujarat-393110
Telephone	91-226613-6000
Fax	91-2490-8020
Chairman	B K Goenka
Managing Director	NA
Company Secretary	Suhas Pawar
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	6
Market Lot	1
Listing	BSEBSE
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Whole Time Director & CEO	Anuj Buraka
Chairman (Non-Executive)	B K Goenka
Non-Exec & Non-Independent Dir	Prakash Tatia
Independent Non Exe. Director	MYNENI NARAYANA RAO K H Viswanathan Amita Misra
Non Executive Director	Vipul Mathur
Company Sec. & Compli. Officer	Suhas Pawar
Independent Director	Dipali Sheth.

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	336.72	334.71	332.86	368.55	445.62	438.44
Reserves Total	-262.72	-326.43	-312.19	-278.88	-413.51	-441.12
Equity Share Warrants	0.00	0.00	0.00	0.00	15.10	20.83
Equity Application Money	37.75	37.75	37.75	0.00	0.00	0.00
Total Shareholders Funds	111.75	46.03	58.42	89.67	47.21	18.15
Secured Loans	58.21	33.99	38.16	76.12	103.50	33.47
Unsecured Loans	182.63	182.63	187.84	44.86	118.31	145.78
Total Debt	240.84	216.62	226.00	120.98	221.81	179.25
Other Liabilities	8.10	1.43	12.52	62.68	1.17	1.81
Total Liabilities	360.69	264.08	296.94	273.33	270.19	199.21
APPLICATION OF FUNDS :
Gross Block	554.83	549.61	545.67	543.00	524.50	399.09
Less : Accumulated Depreciation	356.77	342.30	333.32	318.89	305.97	299.42
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	198.06	207.31	212.35	224.11	218.53	99.67
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	5.23	1.17	6.19	5.03	12.00	85.15
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	268.56	198.37	114.45	54.32	70.96	118.70
Sundry Debtors	48.53	41.32	15.33	10.14	10.29	71.36
Cash and Bank Balance	0.56	0.80	5.92	0.67	3.38	10.65
Loans and Advances	29.15	26.11	16.55	5.40	10.53	20.68
Total Current Assets	346.80	266.60	152.25	70.53	95.16	221.39
Less : Current Liabilities and Provisions
Current Liabilities	224.92	211.12	74.69	25.23	57.02	210.64
Provisions	1.57	1.56	0.82	1.38	1.86	1.82
Total Current Liabilities & Provisions	226.49	212.68	75.51	26.61	58.88	212.46
Net Current Assets	120.31	53.92	76.74	43.92	36.28	8.93
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	58.54	25.80	0.00	0.00	0.00	0.00
Deferred Tax Liability	24.67	25.80	0.00	0.00	0.00	0.00
Net Deferred Tax	33.87	0.00	0.00	0.00	0.00	0.00
Other Assets	3.22	1.68	1.66	0.27	3.38	5.46
Total Assets	360.69	264.08	296.94	273.33	270.19	199.21
Contingent Liabilities	3.48	5.91	5.70	10.26	52.98	52.53

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	696.67	417.83	163.29	93.43	295.17	440.75
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	696.67	417.83	163.29	93.43	295.17	440.75
Other Income	21.50	14.76	19.12	139.22	15.40	34.86
Stock Adjustments	45.46	84.09	33.63	-16.31	-30.38	21.01
Total Income	763.63	516.68	216.04	216.34	280.19	496.62
EXPENDITURE :
Raw Materials	484.27	334.67	130.48	42.55	200.56	293.46
Power & Fuel Cost	61.96	45.91	25.36	11.15	49.40	87.68
Employee Cost	41.65	33.27	22.62	18.76	33.62	24.95
Other Manufacturing Expenses	68.57	45.73	26.39	17.58	34.61	78.02
Selling & Administrative Expenses	28.19	23.58	8.75	5.53	11.84	12.95
Miscellaneous Expenses	1.66	2.04	1.70	2.20	5.80	3.57
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	686.30	485.20	215.30	97.77	335.83	500.63
Operating Profit	77.33	31.48	0.74	118.57	-55.64	-4.01
Interest	33.25	30.31	18.69	11.47	15.41	9.45
Gross Profit	44.08	1.17	-17.95	107.10	-71.05	-13.46
Depreciation	15.48	14.91	14.49	13.81	10.32	6.68
Profit Before Tax	28.60	-13.74	-32.44	93.29	-81.37	-20.14
Tax	0.00	0.00	0.00	0.09	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-33.87	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	62.47	-13.74	-32.44	93.20	-81.37	-20.14
Extraordinary Items	0.24	0.04	0.00	136.63	10.57	28.47
Adjusted Net Profit	62.23	-13.78	-32.44	-43.43	-91.94	-48.61
Adjustment below Net Profit	-0.13	-0.17	0.13	0.00	0.00	0.00
P & L Balance brought forward	-619.52	-605.61	-573.30	-665.53	-584.16	-564.02
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-557.18	-619.52	-605.61	-572.33	-665.53	-584.16
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	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	1.18	-0.26	-0.61	1.76	-1.66	0.00
Earnings Per Share(Adj)-Unit Curr	1.11	-0.25	-0.58	1.66	-1.57	0.00
Book Value-Unit Curr	1.04	-0.16	0.11	0.73	-2.46	-6.72
Book Value(Adj)-Unit Curr	0.98	-0.15	0.10	0.69	-2.32	-6.34

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	200.15	194.05	167.42
Other Operating Income	0.00	0.00	0.00
Other Income	8.37	5.52	5.56
Total Income	208.52	199.57	172.98
Total Expenditure	190.42	186.59	164.66
PBIDT	18.10	12.98	8.32
Interest	10.71	12.37	10.60
PBDT	7.39	0.61	-2.28
Depreciation	4.01	4.21	4.07
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.18	0.00	0.00
Reported Profit After Tax	3.56	-3.60	-6.35
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.56	-3.60	-6.35
EPS (Unit Curr.)	0.07	-0.07	-0.12
EPS (Adj) (Unit Curr.)	0.07	-0.07	-0.11
Calculated EPS (Unit Curr.)	0.05	-0.07	-0.12
Calculated EPS (Adj) (Unit Curr.)	0.05	-0.07	-0.11
Calculated EPS (Ann.) (Unit Curr.)	0.21	-0.27	-0.48
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.21	-0.25	-0.45
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	397.56	318.05	318.05
Reserve & Surplus	0.00	0.00	0.00
Face Value	6.00	6.00	6.00
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(%)	9.04	6.69	4.97
PBDTM(%)	3.69	0.31	-1.36
PATM(%)	1.78	-1.86	-3.79

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	2.90	4.24	2.34	2.50	6.14
Long Term Debt-Equity Ratio	1.94	3.53	1.82	1.23	1.44
Current Ratio	1.09	1.15	1.24	0.64	0.55
Fixed Assets	1.26	0.76	0.30	0.18	0.64
Inventory	2.98	2.67	1.94	1.49	3.11
Debtors	15.51	14.75	12.82	9.15	7.23
Interest Cover Ratio	1.86	0.55	-0.74	-2.78	-4.97
PBIDTM (%)	11.10	7.53	0.45	-19.33	-22.43
PBITM (%)	8.88	3.97	-8.42	-34.11	-25.93
PBDTM (%)	6.33	0.28	-10.99	-31.61	-27.65
CPM (%)	11.19	0.28	-10.99	-31.70	-27.65
APATM (%)	8.97	-3.29	-19.87	-46.48	-31.15
ROCE (%)	10.47	0.00	0.00	-5.71	0.00
RONW (%)	18.38	0.00	0.00	-17.16	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	35.69	25.60	31.50	39.82	26.85	33.54	2,087.23
Mar 2025	34.41	26.00	26.62	38.25	27.04	28.34	1,763.87
Feb 2025	39.31	30.83	33.22	38.02	27.73	35.37	2,201.20
Jan 2025	45.23	37.47	38.16	43.00	33.24	34.49	2,146.33
Share Prices Of 2024
Dec 2024	50.04	39.13	41.92	47.67	35.06	37.88	2,357.31
Nov 2024	44.79	37.65	39.62	40.91	33.88	35.81	2,228.49
Oct 2024	53.25	37.84	43.01	50.88	32.98	38.87	2,418.80
Sep 2024	55.52	44.91	50.86	51.19	39.14	45.96	2,860.36
Aug 2024	50.85	40.25	49.60	47.85	36.09	44.82	2,789.33
Jul 2024	49.48	38.60	45.55	47.32	34.60	41.17	2,561.92
Jun 2024	41.85	30.26	39.55	39.77	25.84	35.74	2,224.25
May 2024	39.02	33.92	34.36	36.30	30.16	31.05	1,932.17
Apr 2024	40.44	30.15	37.41	38.27	26.42	33.81	2,103.92
Mar 2024	37.69	28.92	29.61	36.42	25.52	26.76	1,665.54
Feb 2024	40.91	33.84	34.05	0.00	0.00	0.00	1,915.21
Jan 2024	43.39	35.86	40.07	0.00	0.00	0.00	2,253.41
Share Prices Of 2023
Dec 2023	40.53	36.56	37.13	0.00	0.00	0.00	2,088.02
Nov 2023	39.63	35.96	37.72	0.00	0.00	0.00	2,121.42
Oct 2023	42.59	33.32	37.95	0.00	0.00	0.00	2,134.14
Sep 2023	37.80	32.71	33.63	0.00	0.00	0.00	1,891.36

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 22867.75
91.82 0.40%

NIKKEI 225 37492.25
563.62 1.53%

FTSE 100 8531.61
-27.72 -0.32%

NIFTY 23982.60
-291.20 -1.20%

× Ask Your Question