IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	214.90 May 09,2025 EOD	214.94 May 09,2025 EOD
Today's Change( )	6.25 (3.00%)	5.84 (2.79%)
Open( )	201.75	205.00
Prev Close( )	208.65	209.10
Volume	14,519.00	189,941.00
Today's Range( )	220.75 - 201.75	221.99 - 202.00
52-Week Range( )	346.70 - 152.20	348.00 - 151.85
Buy (Size)	N.A	N.A
Sell (Size)	N.A	214.94(×262)

Company Background


Incorporation Year	1987
Registered Office	9/10 GIDC Industrial Area,Waghodia, Vadodara, Gujarat-391760
Telephone	91-2668-292297
Fax	91-2668-264003
Chairman	Rajesh C. Parikh
Managing Director	Rajesh C. Parikh
Company Secretary	Komal Pandey
Auditor	Manubhai & Shah LLP
Face Value	5
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Cameo Corporate Services Ltd Subramanian Building,1ST Floor No 1,Club House Road,Chennai - 600002

Board of Directors


Chairman & Managing Director	Rajesh C. Parikh
Managing Director & CEO	Atil C Parikh
Independent Director	Ram A Devidayal Atul Patel Ajay Ranka
Whole-time Director	Sejal R Parikh
Independent Director	Jaideep B Verma
Company Sec. & Compli. Officer	Komal Pandey
Independent Director	S Sivaram DUKHABANDHU RATH

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	17.64	17.64	17.64	17.64	17.64	17.64
Reserves Total	305.63	251.95	215.88	181.46	155.76	134.44
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	323.27	269.59	233.52	199.10	173.40	152.08
Secured Loans	67.49	49.58	70.16	54.51	78.59	86.43
Unsecured Loans	30.63	33.33	36.14	35.78	32.81	30.18
Total Debt	98.12	82.91	106.30	90.29	111.40	116.61
Other Liabilities	1.05	0.42	1.10	0.22	3.18	0.09
Total Liabilities	422.44	352.92	340.92	289.61	287.98	268.78
APPLICATION OF FUNDS :
Gross Block	332.68	323.12	307.31	293.26	287.20	273.60
Less : Accumulated Depreciation	141.25	132.88	122.74	113.56	109.75	99.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	191.43	190.24	184.57	179.70	177.45	174.60
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	11.93	7.05	4.55	1.62	8.16	2.71
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	42.75	34.52	34.46	22.47	19.20	20.61
Current Assets, Loans & Advances
Inventories	88.03	83.72	86.49	75.01	76.21	70.91
Sundry Debtors	112.55	89.57	95.45	82.46	81.42	67.37
Cash and Bank Balance	39.01	14.49	13.29	6.62	5.05	4.73
Loans and Advances	27.52	26.22	20.54	27.31	24.53	16.76
Total Current Assets	267.11	214.00	215.77	191.40	187.20	159.78
Less : Current Liabilities and Provisions
Current Liabilities	74.30	82.97	90.83	89.42	83.66	71.03
Provisions	1.74	0.63	0.81	0.59	1.60	1.25
Total Current Liabilities & Provisions	76.04	83.60	91.64	90.00	85.26	72.28
Net Current Assets	191.07	130.40	124.13	101.40	101.94	87.50
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.05	0.93	0.99	1.23	2.46	2.95
Deferred Tax Liability	27.29	24.77	25.22	23.59	30.87	28.98
Net Deferred Tax	-26.24	-23.84	-24.23	-22.36	-28.41	-26.03
Other Assets	11.51	14.55	17.45	6.78	9.64	9.39
Total Assets	422.45	352.92	340.93	289.62	287.98	268.78
Contingent Liabilities	16.99	46.07	24.41	24.85	20.74	25.83

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	672.45	597.80	517.13	432.38	490.05	435.67
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	672.45	597.80	517.13	432.38	490.05	435.67
Other Income	8.10	6.61	5.83	5.57	7.61	2.64
Stock Adjustments	0.72	-0.17	-0.93	-1.04	-0.88	2.45
Total Income	681.27	604.24	522.03	436.91	496.78	440.76
EXPENDITURE :
Raw Materials	357.24	310.59	266.18	226.90	266.75	210.46
Power & Fuel Cost	49.70	48.21	37.76	30.47	34.05	39.48
Employee Cost	49.50	44.13	37.41	29.13	39.31	41.09
Other Manufacturing Expenses	12.36	12.13	12.05	17.16	10.12	11.90
Selling & Administrative Expenses	115.99	109.89	94.49	73.67	76.92	70.79
Miscellaneous Expenses	4.18	4.04	2.26	3.52	3.20	2.87
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	588.97	528.98	450.15	380.84	430.34	376.58
Operating Profit	92.30	75.27	71.88	56.06	66.45	64.17
Interest	12.52	15.00	18.00	23.50	20.12	20.86
Gross Profit	79.78	60.27	53.88	32.56	46.33	43.31
Depreciation	11.59	11.63	11.81	11.79	11.19	9.37
Profit Before Tax	68.19	48.64	42.07	20.77	35.14	33.94
Tax	17.50	12.85	10.42	5.38	9.21	10.65
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.53	-0.37	0.78	-7.05	0.96	1.57
Reported Net Profit	50.15	36.15	30.87	22.45	24.97	21.71
Extraordinary Items	-1.53	-0.06	-0.05	-0.29	-0.05	-0.13
Adjusted Net Profit	51.68	36.21	30.92	22.74	25.02	21.84
Adjustment below Net Profit	-0.14	-0.14	0.09	0.55	-0.46	-0.15
P & L Balance brought forward	205.83	169.81	138.85	115.85	93.46	73.14
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.65	0.00	0.00	0.00	2.12	1.24
P & L Balance carried down	253.20	205.83	169.81	138.85	115.85	93.46
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 %	25.00	15.00	0.00	0.00	12.00	0.00
Dividend Per Share(Rs)	1.25	0.75	0.00	0.00	0.60	0.00
Earnings Per Share-Unit Curr	14.21	10.25	8.75	6.36	7.08	6.15
Earnings Per Share(Adj)-Unit Curr	14.21	10.25	8.75	6.36	7.08	6.15
Book Value-Unit Curr	91.61	76.40	66.18	56.42	49.14	43.10
Book Value(Adj)-Unit Curr	91.61	76.40	66.18	56.42	49.14	43.10

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	185.97	209.77	200.76
Other Operating Income	0.00	0.00	0.00
Other Income	1.30	2.00	3.86
Total Income	187.27	211.76	204.62
Total Expenditure	165.32	183.73	176.70
PBIDT	21.95	28.04	27.91
Interest	4.41	3.81	3.19
PBDT	17.55	24.23	24.73
Depreciation	3.99	3.88	3.28
Tax	3.38	5.04	5.17
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.12	0.01	0.00
Reported Profit After Tax	10.06	15.30	16.27
Extra-ordinary Items	-0.68	-0.12	0.00
Adjusted Profit After Extra-ordinary item	10.74	15.42	16.27
EPS (Unit Curr.)	2.85	4.34	4.61
EPS (Adj) (Unit Curr.)	2.85	4.34	4.61
Calculated EPS (Unit Curr.)	2.85	4.34	4.61
Calculated EPS (Adj) (Unit Curr.)	2.85	4.34	4.61
Calculated EPS (Ann.) (Unit Curr.)	11.41	17.34	18.45
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.41	17.34	18.45
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	17.64	17.64	17.64
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	11.80	13.37	13.90
PBDTM(%)	9.44	11.55	12.32
PATM(%)	5.41	7.29	8.10

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.31	0.38	0.45	0.54	0.70
Long Term Debt-Equity Ratio	0.06	0.09	0.12	0.16	0.25
Current Ratio	1.34	1.18	1.09	1.03	0.97
Fixed Assets	2.05	1.90	1.72	1.49	1.75
Inventory	7.83	7.02	6.40	5.72	6.66
Debtors	6.65	6.46	5.81	5.28	6.59
Interest Cover Ratio	6.45	4.24	3.34	1.88	2.75
PBIDTM (%)	13.73	12.59	13.90	12.97	13.56
PBITM (%)	12.00	10.65	11.62	10.24	11.28
PBDTM (%)	11.86	10.08	10.42	7.53	9.45
CPM (%)	9.18	7.99	8.25	7.92	7.38
APATM (%)	7.46	6.05	5.97	5.19	5.10
ROCE (%)	20.82	18.34	19.05	15.33	19.85
RONW (%)	16.92	14.37	14.27	12.05	15.34

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	235.25	160.05	210.75	16.38	9.19	14.39	743.66
Mar 2025	217.70	165.30	191.50	15.75	10.85	13.08	675.74
Feb 2025	207.70	158.00	172.65	14.49	9.91	11.79	609.22
Jan 2025	264.00	178.05	203.65	19.14	11.60	13.90	718.61
Share Prices Of 2024
Dec 2024	269.00	223.80	234.70	18.45	14.92	16.03	828.17
Nov 2024	263.00	218.95	232.40	17.96	14.37	15.87	820.06
Oct 2024	325.00	252.65	268.35	22.88	16.21	18.32	946.91
Sep 2024	340.30	285.80	301.05	24.17	18.36	20.56	1,062.30
Aug 2024	346.70	256.10	316.25	24.49	15.54	21.59	1,115.94
Jul 2024	294.70	201.90	272.10	21.44	12.82	18.58	960.15
Jun 2024	234.10	152.20	220.80	16.78	9.98	15.08	779.13
May 2024	196.45	158.00	173.90	13.99	10.47	11.87	613.63
Apr 2024	176.55	135.90	172.10	12.35	8.78	11.75	607.28
Mar 2024	174.05	131.25	143.70	13.14	8.59	9.81	507.07
Feb 2024	173.00	143.00	149.25	17.82	13.35	14.54	526.65
Jan 2024	183.05	162.60	168.85	18.52	15.14	16.45	595.81
Share Prices Of 2023
Dec 2023	200.00	159.95	176.55	20.59	14.54	17.20	622.98
Nov 2023	190.10	144.05	183.45	19.80	14.04	17.88	647.33
Oct 2023	161.70	130.50	141.25	16.07	12.71	13.76	498.42
Sep 2023	139.50	112.90	133.40	14.87	10.16	13.00	470.72

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 41266.30
-123.15 -0.30%

S&P 500 5680.75
-4.19 -0.07%

HANG SENG 22867.75
91.82 0.40%

NIKKEI 225 37492.25
563.62 1.53%

FTSE 100 8554.80
23.19 0.27%

NIFTY 24008.00
-265.80 -1.10%

× Ask Your Question