IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	503.10 Nov 12,2025 EOD	502.85 Nov 12,2025 EOD
Today's Change( )	-1.95 (-0.39%)	-1.45 (-0.29%)
Open( )	506.05	506.95
Prev Close( )	505.05	504.30
Volume	26,903.00	453,192.00
Today's Range( )	517.00 - 496.70	516.95 - 496.60
52-Week Range( )	662.00 - 218.00	661.95 - 217.83
Buy (Size)	N.A	N.A
Sell (Size)	N.A	502.85(×2657)

Company Background


Incorporation Year	1991
Registered Office	H-106 GIDC Estate,Vitthal Udyognagar, Anand, Gujarat-388121
Telephone	91-2692-236842/43/44/45
Fax	91-2692-236841
Chairman	Yatish Parekh
Managing Director	Himanshu Patel
Company Secretary	Achal Thakkar
Auditor	M M Nissim & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd B-102&103 Shangrila,Complex First Floor,Akota,Vadodara - 390 020

Board of Directors


Independent Director	Vijayanti Punjabi
Managing Director	Himanshu Patel
Non Executive Director	Nilesh Patel
Executive Director	Harsh Patel Aalap Patel
Chairman & Independent Director	Yatish Parekh
Independent Director	Sandeep Randery Jayesh Shah
Company Sec. & Compli. Officer	Achal Thakkar

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	13.65	14.03	20.94	27.24	32.50	35.68
Reserves Total	329.49	321.24	302.43	254.83	118.64	52.29
Equity Share Warrants	0.00	0.00	0.00	0.00	20.00	0.00
Equity Application Money	12.84	12.47	12.09	11.72	11.34	10.97
Total Shareholders Funds	355.98	347.74	335.46	293.79	182.48	98.94
Secured Loans	310.95	331.61	226.80	187.62	73.56	67.05
Unsecured Loans	2.58	10.20	10.80	5.21	1.33	8.46
Total Debt	313.53	341.81	237.60	192.83	74.89	75.51
Other Liabilities	8.42	16.15	21.11	0.56	0.47	0.56
Total Liabilities	677.93	705.70	594.17	487.18	257.84	175.01
APPLICATION OF FUNDS :
Gross Block	343.77	291.74	271.08	182.80	137.39	108.73
Less : Accumulated Depreciation	72.69	59.40	43.59	32.03	23.19	20.24
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	271.08	232.34	227.49	150.77	114.20	88.49
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.87	15.86	1.92	31.39	3.12	10.01
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	227.29	228.10	145.97	156.91	33.75	9.01
Current Assets, Loans & Advances
Inventories	229.39	206.27	182.45	194.20	138.89	142.68
Sundry Debtors	85.96	132.38	171.82	82.26	63.65	43.02
Cash and Bank Balance	15.10	10.06	10.53	12.20	19.57	9.41
Loans and Advances	21.12	12.77	25.38	21.24	8.53	17.30
Total Current Assets	351.57	361.48	390.17	309.90	230.63	212.41
Less : Current Liabilities and Provisions
Current Liabilities	180.55	133.32	166.64	157.17	117.33	138.05
Provisions	3.75	3.57	2.96	3.67	8.35	5.87
Total Current Liabilities & Provisions	184.30	136.89	169.60	160.84	125.67	143.91
Net Current Assets	167.27	224.60	220.57	149.06	104.96	68.50
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.92	1.74	0.18	8.09	8.29	8.48
Deferred Tax Liability	13.80	12.36	13.90	11.58	11.41	11.73
Net Deferred Tax	-11.88	-10.62	-13.72	-3.49	-3.12	-3.25
Other Assets	23.31	15.41	11.95	2.54	4.92	2.26
Total Assets	677.93	705.69	594.18	487.17	257.84	175.02
Contingent Liabilities	4.19	0.00	0.00	38.52	21.43	62.33

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	551.12	590.71	649.44	508.49	420.71	387.38
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	551.12	590.71	649.44	508.49	420.71	387.38
Other Income	11.78	15.14	11.95	13.86	12.00	9.25
Stock Adjustments	34.01	21.53	-3.91	17.96	-4.25	14.83
Total Income	596.91	627.38	657.48	540.31	428.46	411.46
EXPENDITURE :
Raw Materials	333.99	340.78	350.48	274.80	196.62	206.64
Power & Fuel Cost	20.05	23.78	26.74	22.94	17.23	22.30
Employee Cost	57.98	55.07	49.06	37.91	34.49	31.19
Other Manufacturing Expenses	79.43	84.97	84.68	73.25	62.51	56.45
Selling & Administrative Expenses	32.99	30.44	30.10	23.77	21.63	18.82
Miscellaneous Expenses	7.03	18.61	8.65	4.79	5.81	3.01
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	531.47	553.66	549.71	437.45	338.30	338.40
Operating Profit	65.45	73.72	107.78	102.86	90.17	73.06
Interest	30.22	28.39	22.99	12.80	10.31	12.90
Gross Profit	35.23	45.33	84.79	90.06	79.86	60.16
Depreciation	14.70	13.97	12.57	9.09	8.37	7.22
Profit Before Tax	20.53	31.36	72.22	80.97	71.49	52.94
Tax	2.88	7.82	15.65	18.84	19.27	14.27
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.26	-3.10	2.14	0.37	-0.12	0.48
Reported Net Profit	16.39	26.64	54.42	61.76	52.35	38.19
Extraordinary Items	-0.29	-5.58	0.31	0.78	-1.28	-0.16
Adjusted Net Profit	16.68	32.22	54.11	60.98	53.63	38.35
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.53
P & L Balance brought forward	135.47	126.72	99.50	63.49	34.75	18.18
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	15.38	17.88	27.20	25.76	23.61	21.09
P & L Balance carried down	136.47	135.47	126.72	99.50	63.49	34.75
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 %	55.00	55.00	55.00	50.00	40.00	45.00
Dividend Per Share(Rs)	1.10	1.10	1.10	5.00	4.00	4.50
Earnings Per Share-Unit Curr	2.40	3.90	7.97	45.24	40.03	29.53
Earnings Per Share(Adj)-Unit Curr	2.40	3.90	7.97	9.05	8.01	5.91
Book Value-Unit Curr	50.27	49.06	46.30	196.64	100.73	50.44
Book Value(Adj)-Unit Curr	50.27	49.06	46.30	39.33	20.15	10.09

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	193.08	164.26	195.00
Other Operating Income	0.00	0.00	0.00
Other Income	1.69	9.34	1.16
Total Income	194.76	173.60	196.16
Total Expenditure	171.48	144.62	168.88
PBIDT	23.28	28.97	27.28
Interest	7.33	6.63	6.72
PBDT	15.95	22.35	20.56
Depreciation	4.27	4.15	3.73
Tax	3.14	2.95	2.88
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.50	-0.17	0.35
Reported Profit After Tax	8.04	15.42	13.59
Extra-ordinary Items	-0.83	0.00	0.00
Adjusted Profit After Extra-ordinary item	8.87	15.42	13.59
EPS (Unit Curr.)	1.18	2.26	1.99
EPS (Adj) (Unit Curr.)	1.18	2.26	1.99
Calculated EPS (Unit Curr.)	1.16	2.22	1.99
Calculated EPS (Adj) (Unit Curr.)	1.16	2.22	1.99
Calculated EPS (Ann.) (Unit Curr.)	4.63	8.88	7.96
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.63	8.88	7.96
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	13.89	13.89	13.65
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(%)	12.06	17.64	13.99
PBDTM(%)	8.26	13.61	10.54
PATM(%)	4.16	9.39	6.97

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.93	0.85	0.68	0.56	0.53
Long Term Debt-Equity Ratio	0.37	0.36	0.34	0.33	0.25
Current Ratio	0.97	1.13	1.24	1.33	1.23
Fixed Assets	1.73	2.10	2.86	3.18	3.42
Inventory	2.53	3.04	3.45	3.05	2.99
Debtors	5.05	3.88	5.11	6.97	7.89
Interest Cover Ratio	1.68	2.37	4.14	7.33	7.93
PBIDTM (%)	11.88	13.74	16.60	20.23	21.43
PBITM (%)	9.21	11.37	14.66	18.44	19.44
PBDTM (%)	6.39	8.93	13.06	17.71	18.98
CPM (%)	5.64	7.82	10.32	13.93	14.43
APATM (%)	2.97	5.45	8.38	12.15	12.44
ROCE (%)	7.34	10.34	17.61	25.17	37.80
RONW (%)	4.66	9.54	17.89	27.87	43.76

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	585.00	450.10	572.60	244.61	179.29	234.35	3,908.88
Sep 2025	579.80	443.00	449.00	250.31	178.88	183.76	3,065.12
Aug 2025	552.90	413.95	526.45	230.75	168.76	215.46	3,593.84
Jul 2025	480.65	406.00	447.30	200.59	165.57	183.06	3,053.51
Jun 2025	484.00	402.65	469.10	204.38	153.56	191.99	3,202.33
May 2025	444.05	246.05	426.10	187.67	94.32	174.39	2,908.79
Apr 2025	292.00	232.25	271.55	124.32	87.55	111.14	1,853.75
Mar 2025	262.85	218.00	249.65	111.81	87.30	102.17	1,704.25
Feb 2025	344.30	241.75	242.80	77.35	51.00	51.44	1,657.49
Jan 2025	382.40	286.50	318.75	85.34	58.15	67.53	2,175.96
Share Prices Of 2024
Dec 2024	423.95	362.25	369.10	91.38	75.95	78.20	2,519.68
Nov 2024	427.25	352.90	402.50	97.20	72.46	85.28	2,747.69
Oct 2024	408.90	350.05	371.10	87.88	73.80	78.63	2,533.33
Sep 2024	427.90	397.60	401.55	92.96	83.43	85.08	2,741.20
Aug 2024	447.60	398.00	409.75	97.31	82.74	86.81	2,797.18
Jul 2024	524.00	417.00	440.20	113.58	85.02	93.27	3,005.05
Jun 2024	496.10	397.00	485.20	108.90	81.46	102.80	3,312.24
May 2024	456.05	413.05	414.45	97.82	87.22	87.81	2,829.26
Apr 2024	479.90	414.95	452.40	108.22	84.24	95.85	3,088.33
Mar 2024	503.25	405.00	408.25	107.60	85.13	86.50	2,786.94

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
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 & NSDL: 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 47948.10
558.47 1.18%

S&P 500 6867.34
13.91 0.20%

HANG SENG 26922.74
226.32 0.85%

NIKKEI 225 51039.34
196.41 0.39%

FTSE 100 9910.49
10.89 0.11%

NIFTY 25875.80
180.85 0.70%

× Ask Your Question