IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	150.05 Apr 02,2026 EOD	149.90 Apr 02,2026 EOD
Today's Change( )	2.85 (1.94%)	2.42 (1.64%)
Open( )	140.55	141.62
Prev Close( )	147.20	147.48
Volume	8,301.00	105,655.00
Today's Range( )	151.50 - 140.55	151.59 - 141.13
52-Week Range( )	284.10 - 130.50	283.93 - 129.61
Buy (Size)	N.A	N.A
Sell (Size)	N.A	149.90(×122)

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 & Chief Executive Officer	Atil C Parikh
Independent Director	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 P K Taneja

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	17.64	17.64	17.64	17.64	17.64	17.64
Reserves Total	363.49	305.63	251.95	215.88	181.46	155.76
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	381.13	323.27	269.59	233.52	199.10	173.40
Secured Loans	93.99	67.49	49.58	70.16	54.51	78.59
Unsecured Loans	35.63	30.63	33.33	36.14	35.78	32.81
Total Debt	129.62	98.12	82.91	106.30	90.29	111.40
Other Liabilities	1.27	1.05	0.42	1.10	0.22	3.18
Total Liabilities	512.02	422.44	352.92	340.92	289.61	287.98
APPLICATION OF FUNDS :
Gross Block	372.27	332.68	323.12	307.31	293.26	287.20
Less : Accumulated Depreciation	155.39	141.25	132.88	122.74	113.56	109.75
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	216.88	191.43	190.24	184.57	179.70	177.45
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.14	11.93	7.05	4.55	1.62	8.16
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	72.95	42.75	34.52	34.46	22.47	19.20
Current Assets, Loans & Advances
Inventories	129.58	88.03	83.72	86.49	75.01	76.21
Sundry Debtors	125.31	112.55	89.57	95.45	82.46	81.42
Cash and Bank Balance	22.89	39.01	14.49	13.29	6.62	5.05
Loans and Advances	27.08	27.52	26.22	20.54	27.31	24.53
Total Current Assets	304.86	267.11	214.00	215.77	191.40	187.20
Less : Current Liabilities and Provisions
Current Liabilities	72.46	74.30	82.97	90.83	89.42	83.66
Provisions	1.37	1.74	0.63	0.81	0.59	1.60
Total Current Liabilities & Provisions	73.83	76.04	83.60	91.64	90.00	85.26
Net Current Assets	231.03	191.07	130.40	124.13	101.40	101.94
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.54	1.05	0.93	0.99	1.23	2.46
Deferred Tax Liability	28.26	27.29	24.77	25.22	23.59	30.87
Net Deferred Tax	-24.72	-26.24	-23.84	-24.23	-22.36	-28.41
Other Assets	9.74	11.51	14.55	17.45	6.78	9.64
Total Assets	512.01	422.45	352.92	340.93	289.62	287.98
Contingent Liabilities	8.00	10.69	46.07	24.41	24.85	20.74

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	794.92	672.45	597.80	517.13	432.38	490.05
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	794.92	672.45	597.80	517.13	432.38	490.05
Other Income	9.17	8.54	6.61	5.83	5.57	7.61
Stock Adjustments	4.43	0.72	-0.17	-0.93	-1.04	-0.88
Total Income	808.52	681.71	604.24	522.03	436.91	496.78
EXPENDITURE :
Raw Materials	424.11	356.84	310.59	266.18	226.90	266.75
Power & Fuel Cost	54.75	49.70	48.21	37.76	30.47	34.05
Employee Cost	57.99	49.50	44.13	37.41	29.13	39.31
Other Manufacturing Expenses	14.78	12.76	12.13	12.05	17.16	10.12
Selling & Administrative Expenses	147.20	116.03	109.89	94.49	73.67	76.92
Miscellaneous Expenses	5.21	4.18	4.04	2.26	3.52	3.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	704.04	589.01	528.98	450.15	380.84	430.34
Operating Profit	104.49	92.70	75.27	71.88	56.06	66.45
Interest	15.73	12.92	15.00	18.00	23.50	20.12
Gross Profit	88.76	79.78	60.27	53.88	32.56	46.33
Depreciation	15.07	11.59	11.63	11.81	11.79	11.19
Profit Before Tax	73.69	68.19	48.64	42.07	20.77	35.14
Tax	18.28	17.50	12.85	10.42	5.38	9.21
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.94	0.53	-0.37	0.78	-7.05	0.96
Reported Net Profit	56.36	50.15	36.15	30.87	22.45	24.97
Extraordinary Items	-1.51	-1.53	-0.06	-0.05	-0.29	-0.05
Adjusted Net Profit	57.87	51.68	36.21	30.92	22.74	25.02
Adjustment below Net Profit	-0.24	-0.14	-0.14	0.09	0.55	-0.46
P & L Balance brought forward	253.20	205.83	169.81	138.85	115.85	93.46
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	4.41	2.65	0.00	0.00	0.00	2.12
P & L Balance carried down	304.91	253.20	205.83	169.81	138.85	115.85
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	25.00	15.00	0.00	0.00	12.00
Dividend Per Share(Rs)	1.25	1.25	0.75	0.00	0.00	0.60
Earnings Per Share-Unit Curr	15.97	14.21	10.25	8.75	6.36	7.08
Earnings Per Share(Adj)-Unit Curr	15.97	14.21	10.25	8.75	6.36	7.08
Book Value-Unit Curr	108.01	91.61	76.40	66.18	56.42	49.14
Book Value(Adj)-Unit Curr	108.01	91.61	76.40	66.18	56.42	49.14

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	186.68	197.60	217.66
Other Operating Income	0.00	0.00	0.00
Other Income	2.19	1.82	1.69
Total Income	188.87	199.42	219.35
Total Expenditure	163.64	172.41	190.84
PBIDT	25.23	27.01	28.51
Interest	3.21	3.66	4.02
PBDT	22.02	23.35	24.48
Depreciation	3.75	4.43	3.98
Tax	4.31	5.05	5.28
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.20	-0.16	-0.03
Reported Profit After Tax	13.75	14.03	15.24
Extra-ordinary Items	-0.18	0.00	-0.02
Adjusted Profit After Extra-ordinary item	13.93	14.03	15.26
EPS (Unit Curr.)	3.90	3.97	4.32
EPS (Adj) (Unit Curr.)	3.90	3.97	4.32
Calculated EPS (Unit Curr.)	3.90	3.97	4.32
Calculated EPS (Adj) (Unit Curr.)	3.90	3.97	4.32
Calculated EPS (Ann.) (Unit Curr.)	15.59	15.90	17.28
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.59	15.90	17.28
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(%)	13.52	13.67	13.10
PBDTM(%)	11.80	11.82	11.25
PATM(%)	7.37	7.10	7.00

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.32	0.31	0.38	0.45	0.54
Long Term Debt-Equity Ratio	0.06	0.06	0.09	0.12	0.16
Current Ratio	1.46	1.34	1.18	1.09	1.03
Fixed Assets	2.26	2.05	1.90	1.72	1.49
Inventory	7.31	7.83	7.02	6.40	5.72
Debtors	6.68	6.65	6.46	5.81	5.28
Interest Cover Ratio	5.69	6.28	4.24	3.34	1.88
PBIDTM (%)	13.14	13.79	12.59	13.90	12.97
PBITM (%)	11.25	12.06	10.65	11.62	10.24
PBDTM (%)	11.17	11.86	10.08	10.42	7.53
CPM (%)	8.99	9.18	7.99	8.25	7.92
APATM (%)	7.09	7.46	6.05	5.97	5.19
ROCE (%)	19.14	20.92	18.34	19.05	15.33
RONW (%)	16.00	16.92	14.37	14.27	12.05

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	183.90	130.50	133.80	12.39	7.76	8.16	472.13
Feb 2026	200.85	163.80	174.00	13.14	9.67	10.61	613.99
Jan 2026	223.00	166.00	176.20	15.07	9.39	10.74	621.75
Share Prices Of 2025
Dec 2025	238.10	180.05	213.10	15.88	10.31	12.99	751.96
Nov 2025	221.45	184.15	192.00	13.85	11.03	11.71	677.50
Oct 2025	222.90	205.15	206.75	14.40	12.41	12.61	729.55
Sep 2025	238.35	204.50	207.80	14.92	12.27	12.67	733.25
Aug 2025	246.15	225.30	231.15	15.12	12.83	14.09	815.65
Jul 2025	284.10	220.00	234.40	17.72	13.36	14.29	827.12
Jun 2025	247.50	216.00	231.15	15.73	13.09	14.09	815.65
May 2025	248.00	201.75	225.80	15.91	11.55	13.77	796.77
Apr 2025	235.25	160.05	210.75	14.63	8.20	12.85	743.66
Mar 2025	217.70	165.30	191.50	14.07	9.69	11.68	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

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
Valid UPI Handle
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 Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 46577.55
215.03 0.46%

S&P 500 6594.89
45.37 0.69%

HANG SENG 25116.54
-177.50 -0.70%

NIKKEI 225 52384.74
-1354.94 -2.52%

FTSE 100 10436.29
71.50 0.69%

NIFTY 22713.10
33.70 0.15%

× Ask Your Question