IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	164.55 Jan 13,2026 10:03:00	163.98 Jan 13,2026 09:59:58
Today's Change( )	1.60 (0.98%)	1.26 (0.77%)
Open( )	163.00	164.38
Prev Close( )	162.95	162.72
Volume	1,778.00	73,861.00
Today's Range( )	165.35 - 163.00	165.20 - 163.27
52-Week Range( )	221.40 - 96.00	221.50 - 96.55
Buy (Size)	164.30(×30)	163.81(×26)
Sell (Size)	164.70(×9)	163.98(×108)

Company Background


Incorporation Year	2014
Registered Office	801-804 Dwarkesh Business Hub,Survey No 12/1 Motera, Ahmedabad, Gujarat-380005
Telephone	NA
Fax	NA
Chairman	Kanubhai Thakkar
Managing Director	Kanubhai Thakkar
Company Secretary	Jaimish Govindbhai patel
Auditor	Surana Maloo & Co/Pipara & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime Pvt Ltd 5th Floor 506 to 508,ABC-I Off C G Road,Navrangpura,Ahmedabad-380009

Board of Directors


Chairman / Executive Director / M D / Promoter	Kanubhai Thakkar
ED / Joint MD / Promoter	Jayesh Thakkar
Executive Director / Whole Time Director / CEO	HITESHKUMAR TARACHAND THAKKAR
Executive Director	Dipakkumar K. Thakkar
Independent Non Exe. Director	Keyoor Madhusudan Bakshi Sujit Gulati Pankaj Kotak POOJA YADAV
Company Sec. & Compli. Officer	Jaimish Govindbhai patel

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	29.51	29.51	29.51	28.61	71.38	71.38
Reserves Total	828.17	627.65	522.87	377.93	232.12	197.46
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	857.68	657.16	552.38	406.54	303.50	268.84
Secured Loans	518.36	427.87	410.25	212.80	141.16	222.02
Unsecured Loans	16.32	16.29	16.23	16.15	16.05	0.00
Total Debt	534.68	444.16	426.48	228.95	157.21	222.02
Other Liabilities	3.52	2.67	2.18	1.85	1.71	13.43
Total Liabilities	1395.88	1103.99	981.04	637.34	462.42	504.29
APPLICATION OF FUNDS :
Gross Block	1173.61	1045.96	640.14	553.18	492.93	472.33
Less : Accumulated Depreciation	398.04	346.27	315.16	289.47	260.71	232.50
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	775.57	699.69	324.98	263.71	232.22	239.83
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	113.12	5.94	106.48	16.99	4.40	2.89
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	18.99	17.82	12.56	10.33	23.72	22.79
Current Assets, Loans & Advances
Inventories	1874.44	1298.27	647.82	588.49	367.62	468.58
Sundry Debtors	278.95	216.57	328.35	204.63	320.07	343.00
Cash and Bank Balance	251.75	292.91	228.55	173.66	143.51	129.03
Loans and Advances	282.30	231.57	123.09	113.19	129.36	107.66
Total Current Assets	2687.45	2039.32	1327.80	1079.97	960.57	1048.27
Less : Current Liabilities and Provisions
Current Liabilities	2198.70	1665.15	901.54	767.46	747.75	811.95
Provisions	3.99	3.32	7.17	2.09	13.49	0.58
Total Current Liabilities & Provisions	2202.69	1668.46	908.71	769.55	761.24	812.53
Net Current Assets	484.76	370.86	419.10	310.42	199.33	235.74
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.75	0.66	0.61	0.51	12.90	13.92
Deferred Tax Liability	27.56	20.15	13.52	12.56	19.33	20.54
Net Deferred Tax	-26.81	-19.49	-12.91	-12.05	-6.43	-6.62
Other Assets	30.25	29.17	130.84	47.96	9.18	9.66
Total Assets	1395.88	1103.99	981.05	637.35	462.42	504.29
Contingent Liabilities	26.31	46.21	29.56	436.87	292.85	64.48

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	17117.69	12922.44	10082.82	10210.79	7655.92	4751.60
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	17117.69	12922.44	10082.82	10210.79	7655.92	4751.60
Other Income	28.90	27.61	15.09	16.35	15.41	11.96
Stock Adjustments	18.65	243.95	-12.37	72.78	-98.41	-88.21
Total Income	17165.24	13194.00	10085.54	10299.92	7572.92	4675.35
EXPENDITURE :
Raw Materials	16174.46	12572.60	9476.73	9744.23	7162.77	4334.25
Power & Fuel Cost	91.15	69.81	80.90	67.86	48.94	39.48
Employee Cost	54.73	44.31	35.29	30.43	26.72	22.75
Other Manufacturing Expenses	160.77	103.06	105.92	114.88	80.82	70.66
Selling & Administrative Expenses	130.55	112.10	104.67	60.98	99.10	59.06
Miscellaneous Expenses	68.96	12.88	42.88	69.28	14.62	26.18
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	16680.61	12914.76	9846.38	10087.66	7432.97	4552.38
Operating Profit	484.64	279.25	239.16	212.26	139.96	122.97
Interest	158.06	106.89	69.26	50.83	56.07	79.63
Gross Profit	326.58	172.36	169.90	161.43	83.89	43.34
Depreciation	54.30	31.74	28.49	28.92	29.35	22.21
Profit Before Tax	272.28	140.62	141.41	132.51	54.54	21.13
Tax	64.10	29.12	35.84	36.15	21.20	4.74
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	7.32	6.58	0.87	-6.62	-1.30	2.00
Reported Net Profit	200.86	104.92	104.70	102.98	34.64	14.38
Extraordinary Items	0.02	0.01	0.02	0.08	1.03	0.16
Adjusted Net Profit	200.84	104.91	104.68	102.90	33.61	14.22
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	416.96	312.05	207.34	104.36	69.72	55.34
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	617.82	416.96	312.05	207.34	104.36	69.72
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	13.61	7.11	7.10	7.20	2.63	1.09
Earnings Per Share(Adj)-Unit Curr	6.81	3.56	3.55	3.58	1.31	0.54
Book Value-Unit Curr	58.13	44.54	37.44	28.41	19.60	16.97
Book Value(Adj)-Unit Curr	29.07	22.27	18.72	14.12	9.75	8.44

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	6049.16	4624.95	4323.50
Other Operating Income	0.00	0.00	0.00
Other Income	8.71	8.10	9.04
Total Income	6057.87	4633.05	4332.54
Total Expenditure	5882.43	4501.60	4221.93
PBIDT	175.44	131.45	110.61
Interest	40.38	37.34	42.68
PBDT	135.06	94.11	67.93
Depreciation	14.31	12.99	13.47
Tax	31.14	15.13	17.39
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	3.14	1.80	1.80
Reported Profit After Tax	86.48	64.20	35.28
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	86.48	64.20	35.28
EPS (Unit Curr.)	5.86	4.35	2.39
EPS (Adj) (Unit Curr.)	2.93	2.18	1.20
Calculated EPS (Unit Curr.)	5.86	4.35	2.39
Calculated EPS (Adj) (Unit Curr.)	2.93	2.18	1.20
Calculated EPS (Ann.) (Unit Curr.)	23.44	17.41	9.56
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.72	8.71	4.78
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	29.51	29.51	29.51
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	2.90	2.84	2.56
PBDTM(%)	2.23	2.03	1.57
PATM(%)	1.43	1.39	0.82

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.65	0.72	0.68	0.54	0.66
Long Term Debt-Equity Ratio	0.44	0.48	0.39	0.19	0.12
Current Ratio	1.12	1.16	1.21	1.13	1.06
Fixed Assets	15.42	15.33	16.90	19.52	15.86
Inventory	10.79	13.28	16.31	21.36	18.31
Debtors	69.09	47.43	37.84	38.92	23.09
Interest Cover Ratio	2.72	2.32	3.04	3.61	1.97
PBIDTM (%)	2.83	2.16	2.37	2.08	1.83
PBITM (%)	2.51	1.92	2.09	1.80	1.44
PBDTM (%)	1.91	1.33	1.69	1.58	1.10
CPM (%)	1.49	1.06	1.32	1.29	0.84
APATM (%)	1.17	0.81	1.04	1.01	0.45
ROCE (%)	34.43	23.74	26.03	33.34	22.88
RONW (%)	26.52	17.35	21.84	30.97	14.36

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	221.40	172.50	179.35	33.19	24.38	26.35	5,292.38
Nov 2025	221.00	167.05	207.80	33.96	24.45	30.53	6,131.90
Oct 2025	208.90	161.05	171.55	31.65	22.76	25.21	5,062.21
Sep 2025	212.50	161.05	196.68	31.97	23.06	28.90	5,803.62
Aug 2025	172.50	142.85	162.83	26.85	20.22	23.92	4,804.75
Jul 2025	169.40	143.50	155.75	25.88	20.15	22.88	4,595.98
Jun 2025	163.58	121.85	149.13	25.92	17.40	21.91	4,400.48
May 2025	132.55	102.53	123.05	20.31	13.63	18.08	3,631.04
Apr 2025	133.20	96.00	117.50	20.35	12.02	17.26	3,467.27
Mar 2025	131.68	99.78	120.40	20.16	14.46	17.69	3,552.84
Feb 2025	159.43	128.03	130.90	45.83	35.22	36.82	3,862.69
Jan 2025	185.50	136.18	154.80	52.94	36.23	43.54	4,567.94
Share Prices Of 2024
Dec 2024	188.50	159.00	172.25	57.00	41.28	48.45	5,082.87
Nov 2024	171.05	134.53	169.48	52.68	36.52	47.67	5,000.98
Oct 2024	143.08	120.78	142.23	40.48	30.46	40.00	4,196.87
Sep 2024	168.80	125.83	135.25	52.28	35.08	38.04	3,991.05
Aug 2024	138.23	92.98	129.60	40.79	24.83	36.45	3,824.32
Jul 2024	98.25	77.33	95.00	28.58	20.16	26.72	2,803.32
Jun 2024	90.38	65.13	83.75	26.63	17.43	23.56	2,471.35
May 2024	82.75	65.03	75.00	25.33	18.03	21.10	2,213.15

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 49609.72
84.64 0.17%

S&P 500 6998.08
10.80 0.15%

HANG SENG 26608.48
376.68 1.44%

NIKKEI 225 51918.01
800.75 1.57%

FTSE 100 10139.59
14.99 0.15%

NIFTY 25743.40
-46.85 -0.18%

× Ask Your Question