IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	41.38 Nov 13,2025 EOD
Today's Change( )	1.08 (2.68%)
Open( )	41.45
Prev Close( )	40.30
Volume	95,018.00
Today's Range( )	44.00 - 41.00
52-Week Range( )	75.50 - 33.26
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1983
Registered Office	1 New Cloth Market,Outside Raipur Gate Raipur, Ahmedabad, Gujarat-380002
Telephone	91-79-22169300
Fax	NA
Chairman	Champalal Gopiram Agarwal
Managing Director	Sumit Champalal Agarwal
Company Secretary	Milee Chandresh Kamdar
Auditor	Nahta Jain & Associates
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	MCS Share Transfer Agent Ltd 12/1/5 Manoharpukar,Road Ground Floor, ,Kolkata-700026

Board of Directors


Chairman & Wholetime Director	Champalal Gopiram Agarwal
Managing Director	Sumit Champalal Agarwal
Non Executive Director	Nidhi Aggrawal
Independent Director	Sourabh Patawari Kuldeep Shah Madhur Murari Todi
Company Sec. & Compli. Officer	Milee Chandresh Kamdar

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	42.24	42.24	42.24	42.24	42.24	15.01
Reserves Total	144.24	136.73	130.34	130.71	122.89	5.81
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	186.48	178.97	172.58	172.95	165.13	20.82
Secured Loans	87.98	96.55	114.54	125.21	116.43	0.00
Unsecured Loans	11.56	12.71	12.71	27.63	26.65	0.00
Total Debt	99.54	109.26	127.25	152.84	143.08	0.00
Other Liabilities	0.79	0.72	0.01	0.00	0.00	0.00
Total Liabilities	286.81	288.95	299.84	325.79	308.21	20.82
APPLICATION OF FUNDS :
Gross Block	202.95	201.87	198.40	195.90	195.55	0.02
Less : Accumulated Depreciation	78.33	71.66	63.97	57.21	49.80	0.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	124.62	130.21	134.43	138.69	145.75	0.02
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.11	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	13.87	13.22	11.90	11.90	11.75	0.19
Current Assets, Loans & Advances
Inventories	109.13	110.16	115.91	127.13	85.63	0.00
Sundry Debtors	99.17	106.41	123.29	171.90	184.61	12.17
Cash and Bank Balance	4.04	3.94	4.81	6.22	4.52	0.04
Loans and Advances	15.62	14.58	16.34	18.12	31.49	20.18
Total Current Assets	227.97	235.09	260.35	323.37	306.25	32.40
Less : Current Liabilities and Provisions
Current Liabilities	63.99	74.13	92.22	132.93	128.41	11.20
Provisions	2.15	1.74	0.46	1.09	1.00	0.62
Total Current Liabilities & Provisions	66.14	75.86	92.68	134.02	129.41	11.82
Net Current Assets	161.82	159.23	167.67	189.35	176.84	20.58
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.03
Deferred Tax Liability	25.01	25.70	26.15	26.15	26.14	0.00
Net Deferred Tax	-25.01	-25.70	-26.15	-26.15	-26.14	0.03
Other Assets	11.40	12.00	12.00	12.00	0.00	0.00
Total Assets	286.81	288.96	299.84	325.79	308.20	20.82
Contingent Liabilities	0.00	2.39	2.39	2.39	0.00	0.00

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	381.44	359.31	398.59	419.13	248.83	35.42
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	381.44	359.31	398.59	419.13	248.83	35.42
Other Income	0.95	0.27	0.32	0.09	0.66	0.00
Stock Adjustments	17.16	5.77	-10.74	27.07	-13.12	-0.42
Total Income	399.55	365.35	388.17	446.29	236.37	35.00
EXPENDITURE :
Raw Materials	276.99	246.26	272.56	338.10	181.36	31.75
Power & Fuel Cost	43.64	45.66	53.73	42.34	14.29	0.00
Employee Cost	8.01	7.95	6.49	5.56	3.07	0.06
Other Manufacturing Expenses	30.58	26.55	23.74	19.59	13.24	0.00
Selling & Administrative Expenses	7.27	8.32	8.69	8.17	6.10	0.13
Miscellaneous Expenses	0.23	0.36	0.39	0.57	0.36	0.01
Less : Pre-operative Expenses Capitalised	-2.36	-2.82	-2.58	0.00	0.00	0.00
Total Expenditure	369.09	337.91	368.17	414.33	218.42	31.95
Operating Profit	30.47	27.44	20.01	31.98	17.96	3.06
Interest	10.19	12.15	11.44	11.93	6.13	0.00
Gross Profit	20.28	15.29	8.57	20.05	11.83	3.06
Depreciation	8.02	7.70	7.63	7.42	4.03	0.00
Profit Before Tax	12.26	7.59	0.94	12.63	7.80	3.06
Tax	3.84	2.75	0.55	3.30	2.64	0.76
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.82	-0.77	0.01	0.01	-0.16	-0.02
Reported Net Profit	9.24	5.62	0.38	9.32	5.32	2.32
Extraordinary Items	0.20	0.02	-0.06	0.00	0.48	0.00
Adjusted Net Profit	9.04	5.60	0.44	9.32	4.84	2.32
Adjustment below Net Profit	0.00	0.00	0.00	-0.90	0.00	0.00
P & L Balance brought forward	20.17	14.55	14.92	7.25	2.68	0.36
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.11	0.00	0.75	0.75	0.75	0.00
P & L Balance carried down	27.30	20.17	14.55	14.92	7.25	2.68
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	5.00	0.00	5.00	5.00	5.00
Dividend Per Share(Rs)	0.00	0.50	0.00	0.50	0.50	0.50
Earnings Per Share-Unit Curr	2.19	1.33	0.09	2.21	1.26	1.55
Earnings Per Share(Adj)-Unit Curr	2.19	1.33	0.09	2.21	1.26	1.55
Book Value-Unit Curr	44.15	42.37	40.86	40.95	39.09	13.87
Book Value(Adj)-Unit Curr	44.15	42.37	40.86	40.95	39.09	13.87

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	97.16	91.45	94.68
Other Operating Income	0.00	0.00	0.00
Other Income	0.08	0.57	0.12
Total Income	97.24	92.02	94.80
Total Expenditure	90.19	86.08	84.62
PBIDT	7.05	5.94	10.18
Interest	2.52	2.38	2.48
PBDT	4.54	3.56	7.70
Depreciation	2.01	2.33	1.96
Tax	0.77	0.71	1.53
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.14	-0.46	-0.11
Reported Profit After Tax	1.89	0.98	4.32
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1.89	0.98	4.32
EPS (Unit Curr.)	0.45	0.23	1.02
EPS (Adj) (Unit Curr.)	0.45	0.23	1.02
Calculated EPS (Unit Curr.)	0.45	0.23	1.02
Calculated EPS (Adj) (Unit Curr.)	0.45	0.23	1.02
Calculated EPS (Ann.) (Unit Curr.)	1.79	0.93	4.09
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.79	0.93	4.09
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	42.24	42.24	42.24
Reserve & Surplus	0.00	144.24	0.00
Face Value	10.00	10.00	10.00
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(%)	7.26	6.50	10.75
PBDTM(%)	4.67	3.89	8.13
PATM(%)	1.95	1.07	4.56

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.57	0.67	0.81	0.88	0.77
Long Term Debt-Equity Ratio	0.07	0.15	0.29	0.38	0.34
Current Ratio	1.24	1.23	1.27	1.30	1.37
Fixed Assets	1.88	1.80	2.02	2.14	2.54
Inventory	3.48	3.18	3.28	3.94	5.81
Debtors	3.71	3.13	2.70	2.35	2.53
Interest Cover Ratio	2.20	1.63	1.08	2.06	2.27
PBIDTM (%)	7.99	7.64	5.02	7.63	7.22
PBITM (%)	5.89	5.49	3.11	5.86	5.60
PBDTM (%)	5.32	4.26	2.15	4.78	4.75
CPM (%)	4.52	3.71	2.01	3.99	3.76
APATM (%)	2.42	1.56	0.10	2.22	2.14
ROCE (%)	7.80	6.71	3.96	7.75	8.47
RONW (%)	5.06	3.20	0.22	5.51	5.72

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	38.19	33.26	35.85	18.47	15.14	16.75	151.43
Sep 2025	44.00	36.57	37.81	21.54	16.71	17.67	159.70
Aug 2025	46.40	37.45	40.38	23.04	17.09	18.87	170.56
Jul 2025	47.90	41.80	42.47	23.30	19.22	19.84	179.39
Jun 2025	56.80	43.00	46.73	27.96	19.19	21.83	197.38
May 2025	55.65	47.00	50.36	27.15	21.53	23.53	212.71
Apr 2025	54.00	42.30	50.12	26.27	17.89	23.42	211.70
Mar 2025	58.00	40.55	48.35	27.79	18.10	22.59	204.22
Feb 2025	68.65	51.01	51.85	54.72	37.85	39.11	219.01
Jan 2025	75.50	59.00	66.48	62.11	44.25	50.14	280.80
Share Prices Of 2024
Dec 2024	65.99	53.27	63.86	51.43	38.77	48.17	269.74
Nov 2024	62.00	52.00	58.78	49.11	38.08	44.34	248.28
Oct 2024	70.98	50.25	57.58	57.31	35.46	43.43	243.21
Sep 2024	59.00	50.60	58.24	45.08	36.06	43.93	246.00
Aug 2024	53.50	46.50	52.85	40.85	35.07	39.86	223.23
Jul 2024	55.50	45.10	46.82	42.23	32.99	35.31	197.76
Jun 2024	51.50	26.51	47.96	43.74	18.28	36.17	202.58
May 2024	29.40	25.70	28.10	23.30	18.41	21.19	118.69
Apr 2024	30.38	25.31	28.82	23.42	18.15	21.74	121.73
Mar 2024	31.28	24.60	25.22	24.13	18.10	19.02	106.53

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 48279.16
330.20 0.69%

S&P 500 6872.70
5.09 0.07%

HANG SENG 27073.04
150.30 0.56%

NIKKEI 225 51206.70
143.39 0.28%

FTSE 100 9910.49
10.89 0.11%

NIFTY 25879.15
3.35 0.01%

× Ask Your Question