IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	745.00 Mar 27,2025 14:49:00	742.35 Mar 27,2025 14:44:57
Today's Change( )	12.50 (1.71%)	9.15 (1.25%)
Open( )	730.35	733.00
Prev Close( )	732.50	733.20
Volume	17,640.00	368,199.00
Today's Range( )	745.00 - 715.20	745.00 - 714.90
52-Week Range( )	837.00 - 429.50	837.25 - 430.00
Buy (Size)	743.65(×68)	742.45(×50)
Sell (Size)	744.90(×9)	743.00(×50)

Company Background


Incorporation Year	2019
Registered Office	Plot No 22/C/1 & 22/C/2,1st Phase GIDC Vapi, Valsad, Gujarat-396195
Telephone	91-22-6797 6666
Fax	91-22-2565 3234
Chairman	Rashesh C Gogri
Managing Director	Hetal Gogri Gala
Company Secretary	Jeevan Mondkar
Auditor	Gokhale & Sathe
Face Value	5
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman	Rashesh C Gogri
Vice Chairperson & MD	Hetal Gogri Gala
Managing Director	Narendra Jagannath Salvi
Non-Exec & Non-Independent Dir	Rajendra V Gogri
Non Executive Director	Parimal H Desai
Independent Director	Bhavesh R Vora Vinay Gopal Nayak Vilas G Gaikar Jeenal Savla Rupal Vora Pradeep Thakur
Company Sec. & Compli. Officer	Jeevan Mondkar

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	45.31	45.31	0.25	0.25	0.25
Reserves Total	1576.15	1393.27	1238.71	-0.02	-0.02
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	45.31	0.00	0.00
Total Shareholders Funds	1621.46	1438.58	1284.27	0.23	0.23
Secured Loans	250.80	206.71	0.00	0.00	0.00
Unsecured Loans	21.15	0.98	327.40	0.00	0.00
Total Debt	271.95	207.69	327.40	0.00	0.00
Other Liabilities	5.28	4.66	0.00	0.02	0.02
Total Liabilities	1898.69	1650.93	1611.67	0.25	0.25
APPLICATION OF FUNDS :
Gross Block	1472.15	1303.76	1100.71	0.00	0.00
Less : Accumulated Depreciation	518.82	455.37	399.59	0.00	0.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00
Net Block	953.33	848.39	701.12	0.00	0.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	136.92	101.90	187.37	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00
Investments	61.66	55.48	39.87	0.00	0.00
Current Assets, Loans & Advances
Inventories	582.15	537.68	444.38	0.00	0.00
Sundry Debtors	448.82	371.67	304.22	0.00	0.00
Cash and Bank Balance	4.43	0.37	56.50	0.25	0.25
Loans and Advances	80.83	43.70	85.18	0.00	0.00
Total Current Assets	1116.23	953.42	890.27	0.25	0.25
Less : Current Liabilities and Provisions
Current Liabilities	294.06	248.26	139.35	0.00	0.00
Provisions	6.24	8.33	16.46	0.00	0.00
Total Current Liabilities & Provisions	300.30	256.59	155.80	0.00	0.00
Net Current Assets	815.93	696.82	734.47	0.25	0.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.31	1.95	0.00	0.00	0.00
Deferred Tax Liability	100.24	70.80	59.35	0.00	0.00
Net Deferred Tax	-97.93	-68.85	-59.35	0.00	0.00
Other Assets	28.77	17.18	8.21	0.00	0.00
Total Assets	1898.68	1650.93	1611.68	0.25	0.25
Contingent Liabilities	0.34	0.01	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	1502.13	1511.25	941.02	0.00	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	1502.13	1511.25	941.02	0.00	0.00
Other Income	11.01	1.28	2.51	0.00	0.00
Stock Adjustments	23.36	91.22	32.54	0.00	0.00
Total Income	1536.50	1603.75	976.07	0.00	0.00
EXPENDITURE :
Raw Materials	775.33	909.15	484.20	0.00	0.00
Power & Fuel Cost	82.92	74.22	43.43	0.00	0.00
Employee Cost	120.15	113.92	79.98	0.00	0.00
Other Manufacturing Expenses	100.94	91.11	164.69	0.00	0.00
Selling & Administrative Expenses	76.34	82.93	21.46	0.00	0.02
Miscellaneous Expenses	23.65	22.80	0.01	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1179.33	1294.14	793.78	0.00	0.02
Operating Profit	357.16	309.62	182.30	0.00	-0.02
Interest	16.63	20.49	11.34	0.00	0.00
Gross Profit	340.53	289.13	170.96	0.00	-0.02
Depreciation	66.01	55.77	37.23	0.00	0.00
Profit Before Tax	274.52	233.36	133.73	0.00	-0.02
Tax	46.06	52.13	22.50	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	27.82	9.50	4.50	0.00	0.00
Reported Net Profit	200.65	171.73	106.73	0.00	-0.02
Extraordinary Items	0.00	0.00	0.03	0.00	0.00
Adjusted Net Profit	200.65	171.73	106.70	0.00	-0.02
Adjustment below Net Profit	0.00	0.00	599.24	0.00	0.00
P & L Balance brought forward	859.55	705.95	-0.02	-0.02	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	18.13	18.13	0.00	0.00	0.00
P & L Balance carried down	1042.07	859.55	705.95	-0.02	-0.02
Dividend	18.13	18.13	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	60.00	40.00	0.00	0.00	0.00
Dividend Per Share(Rs)	3.00	2.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	22.14	18.95	4269.05	-0.18	-0.75
Earnings Per Share(Adj)-Unit Curr	22.14	18.95	4269.05	-0.18	-0.75
Book Value-Unit Curr	178.92	158.74	49558.52	9.07	9.25
Book Value(Adj)-Unit Curr	178.92	158.74	49558.52	9.07	9.25

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	470.95	377.29	393.49
Other Operating Income	0.00	0.00	0.00
Other Income	11.94	2.95	2.11
Total Income	482.88	380.24	395.60
Total Expenditure	355.96	292.52	309.83
PBIDT	126.93	87.72	85.77
Interest	9.70	5.39	4.25
PBDT	117.22	82.33	81.52
Depreciation	21.04	18.89	18.29
Tax	17.51	12.79	11.57
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	5.15	2.80	4.51
Reported Profit After Tax	73.52	47.84	47.14
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	73.52	47.84	47.14
EPS (Unit Curr.)	8.11	5.28	5.20
EPS (Adj) (Unit Curr.)	8.11	5.28	5.20
Calculated EPS (Unit Curr.)	8.11	5.28	5.20
Calculated EPS (Adj) (Unit Curr.)	8.11	5.28	5.20
Calculated EPS (Ann.) (Unit Curr.)	32.45	21.11	20.81
Calculated EPS (Adj) (Ann.) (Unit Curr.)	32.45	21.11	20.81
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	50.00	0.00	0.00
Equity	45.31	45.31	45.31
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(%)	26.95	23.25	21.80
PBDTM(%)	24.89	21.82	20.72
PATM(%)	15.61	12.68	11.98

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.16	0.20	0.25	0.01
Long Term Debt-Equity Ratio	0.01	0.00	0.00	0.01
Current Ratio	1.74	1.72	1.65	0.00
Fixed Assets	1.08	1.26	1.71	0.00
Inventory	2.68	3.08	4.24	0.00
Debtors	3.66	4.47	6.19	0.00
Interest Cover Ratio	17.51	12.39	12.79	0.00
PBIDTM (%)	23.78	20.49	19.37	0.00
PBITM (%)	19.38	16.80	15.42	0.00
PBDTM (%)	22.67	19.13	18.17	0.00
CPM (%)	17.75	15.05	15.30	0.00
APATM (%)	13.36	11.36	11.34	0.00
ROCE (%)	16.40	15.56	18.00	0.00
RONW (%)	13.11	12.61	16.62	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2025	837.00	569.95	734.05	39.43	24.95	33.15	6,652.40
Jan 2025	719.50	572.00	584.95	33.43	25.19	26.42	5,301.17
Share Prices Of 2024
Dec 2024	714.25	550.25	687.00	34.06	23.90	31.03	6,226.01
Nov 2024	697.25	610.00	634.05	31.92	27.20	28.64	5,746.14
Oct 2024	645.00	580.00	637.75	29.46	25.75	28.80	5,779.67
Sep 2024	715.00	604.05	636.95	33.18	25.87	28.77	5,772.42
Aug 2024	721.00	521.00	688.10	33.51	18.41	31.08	6,235.98
Jul 2024	661.95	550.95	632.10	30.58	23.99	28.55	5,728.47
Jun 2024	653.00	495.60	610.95	30.06	20.47	27.59	5,536.80
May 2024	638.95	486.30	560.85	30.25	21.18	25.33	5,082.76
Apr 2024	542.15	429.50	512.50	24.94	18.11	23.15	4,644.58
Mar 2024	507.85	380.65	435.00	23.60	14.92	19.65	3,942.23
Feb 2024	566.00	479.00	488.15	30.28	24.80	25.76	4,423.91
Jan 2024	594.90	481.35	532.00	34.61	24.67	28.07	4,821.30
Share Prices Of 2023
Dec 2023	534.85	414.10	505.00	28.45	21.26	26.65	4,576.61
Nov 2023	425.50	379.55	411.65	23.21	19.46	21.72	3,730.62
Oct 2023	470.85	371.00	386.00	26.05	18.85	20.37	3,498.16
Sep 2023	475.95	385.65	461.60	26.24	20.20	24.36	4,183.30
Aug 2023	415.00	330.00	394.50	23.04	16.74	20.82	3,575.20
Jul 2023	377.65	321.00	349.65	20.34	16.56	18.45	3,168.74

	303, New Delhi House, 27, Barakhamba Road, New Delhi-110001. CIN No. U74899DL1995PTC070418
	011-43074307-30 \| Fax: 011-43074315
Compliance Officers: Mr. Pravin Kumar (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