IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	742.10 Dec 26,2025 EOD	742.50 Dec 26,2025 EOD
Today's Change( )	-18.30 (-2.41%)	-17.30 (-2.28%)
Open( )	745.45	759.00
Prev Close( )	760.40	759.80
Volume	2,575.00	84,197.00
Today's Range( )	757.50 - 741.20	759.80 - 740.60
52-Week Range( )	971.50 - 557.20	971.00 - 568.10
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

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	C V 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 (Non-Executive)	Rashesh C Gogri
Vice Chairperson & Managing Director	Hetal Gogri Gala
Managing Director	Narendra Jagannath Salvi
Non Executive Director	Rajendra V Gogri 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
Chairman Emeritus	C V Gogri
Non Executive Director	NEHAL GAREWAL

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	45.32	45.31	45.31	0.25	0.25	0.25
Reserves Total	1798.55	1576.15	1393.27	1238.71	-0.02	-0.02
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	45.31	0.00	0.00
Total Shareholders Funds	1843.87	1621.46	1438.58	1284.27	0.23	0.23
Secured Loans	394.86	250.80	206.71	0.00	0.00	0.00
Unsecured Loans	16.63	21.15	0.98	327.40	0.00	0.00
Total Debt	411.49	271.95	207.69	327.40	0.00	0.00
Other Liabilities	22.49	5.28	4.66	0.00	0.02	0.02
Total Liabilities	2277.85	1898.69	1650.93	1611.67	0.25	0.25
APPLICATION OF FUNDS :
Gross Block	1653.44	1472.15	1303.76	1100.71	0.00	0.00
Less : Accumulated Depreciation	594.12	518.82	455.37	399.59	0.00	0.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1059.32	953.33	848.39	701.12	0.00	0.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	368.70	136.92	101.90	187.37	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	57.03	61.66	55.48	39.87	0.00	0.00
Current Assets, Loans & Advances
Inventories	544.22	582.15	537.68	444.38	0.00	0.00
Sundry Debtors	552.59	448.82	371.67	304.22	0.00	0.00
Cash and Bank Balance	3.52	4.43	0.37	56.50	0.25	0.25
Loans and Advances	96.59	80.83	43.70	85.18	0.00	0.00
Total Current Assets	1196.92	1116.23	953.42	890.27	0.25	0.25
Less : Current Liabilities and Provisions
Current Liabilities	315.53	294.06	248.26	139.35	0.00	0.00
Provisions	10.54	6.24	8.33	16.46	0.00	0.00
Total Current Liabilities & Provisions	326.07	300.30	256.59	155.80	0.00	0.00
Net Current Assets	870.86	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	0.00
Deferred Tax Assets	4.08	2.31	1.95	0.00	0.00	0.00
Deferred Tax Liability	123.77	100.24	70.80	59.35	0.00	0.00
Net Deferred Tax	-119.69	-97.93	-68.85	-59.35	0.00	0.00
Other Assets	41.63	28.77	17.18	8.21	0.00	0.00
Total Assets	2277.85	1898.68	1650.93	1611.68	0.25	0.25
Contingent Liabilities	7.20	0.34	0.01	0.00	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	1771.35	1502.13	1511.25	941.02	0.00	0.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1771.35	1502.13	1511.25	941.02	0.00	0.00
Other Income	14.49	11.01	1.28	2.51	0.00	0.00
Stock Adjustments	-47.85	23.36	91.22	32.54	0.00	0.00
Total Income	1737.99	1536.50	1603.75	976.07	0.00	0.00
EXPENDITURE :
Raw Materials	831.41	775.33	909.15	484.20	0.00	0.00
Power & Fuel Cost	80.19	82.92	74.22	43.43	0.00	0.00
Employee Cost	139.82	120.15	113.92	79.98	0.00	0.00
Other Manufacturing Expenses	118.83	109.26	91.11	164.69	0.00	0.00
Selling & Administrative Expenses	101.22	66.55	82.93	21.46	0.00	0.02
Miscellaneous Expenses	25.49	25.13	22.80	0.01	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1296.95	1179.33	1294.14	793.78	0.00	0.02
Operating Profit	441.03	357.16	309.62	182.30	0.00	-0.02
Interest	25.63	16.63	20.49	11.34	0.00	0.00
Gross Profit	415.40	340.53	289.13	170.96	0.00	-0.02
Depreciation	79.06	66.01	55.77	37.23	0.00	0.00
Profit Before Tax	336.34	274.52	233.36	133.73	0.00	-0.02
Tax	56.71	46.06	52.13	22.50	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	22.28	27.82	9.50	4.50	0.00	0.00
Reported Net Profit	257.35	200.65	171.73	106.73	0.00	-0.02
Extraordinary Items	0.00	0.00	0.00	0.03	0.00	0.00
Adjusted Net Profit	257.35	200.65	171.73	106.70	0.00	-0.02
Adjustment below Net Profit	-1.42	0.00	0.00	599.24	0.00	0.00
P & L Balance brought forward	1042.07	859.55	705.95	-0.02	-0.02	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	31.72	18.13	18.13	0.00	0.00	0.00
P & L Balance carried down	1266.28	1042.07	859.55	705.95	-0.02	-0.02
Dividend	0.00	0.00	18.13	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	100.00	60.00	40.00	0.00	0.00	0.00
Dividend Per Share(Rs)	5.00	3.00	2.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	28.39	22.14	18.95	4269.05	-0.18	-0.75
Earnings Per Share(Adj)-Unit Curr	28.39	22.14	18.95	4269.05	-0.18	-0.75
Book Value-Unit Curr	203.44	178.92	158.74	49558.52	9.07	9.25
Book Value(Adj)-Unit Curr	203.44	178.92	158.74	49558.52	9.07	9.25

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	417.29	375.31	529.62
Other Operating Income	0.00	0.00	0.00
Other Income	3.15	1.60	-2.51
Total Income	420.44	376.91	527.12
Total Expenditure	343.31	280.18	386.50
PBIDT	77.13	96.73	140.62
Interest	10.66	6.79	6.29
PBDT	66.47	89.93	134.33
Depreciation	24.77	22.76	20.83
Tax	2.20	12.62	14.84
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	8.57	3.33	9.82
Reported Profit After Tax	30.93	51.22	88.85
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	30.93	51.22	88.85
EPS (Unit Curr.)	3.41	5.65	9.80
EPS (Adj) (Unit Curr.)	3.41	5.65	9.80
Calculated EPS (Unit Curr.)	3.41	5.65	9.80
Calculated EPS (Adj) (Unit Curr.)	3.41	5.65	9.80
Calculated EPS (Ann.) (Unit Curr.)	13.65	22.61	39.21
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.65	22.61	39.21
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	45.32	45.32	45.32
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(%)	18.48	25.77	26.55
PBDTM(%)	15.93	23.96	25.36
PATM(%)	7.41	13.65	16.78

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.20	0.16	0.20	0.25	0.01
Long Term Debt-Equity Ratio	0.04	0.01	0.00	0.00	0.01
Current Ratio	1.65	1.74	1.72	1.65	0.00
Fixed Assets	1.13	1.08	1.26	1.71	0.00
Inventory	3.15	2.68	3.08	4.24	0.00
Debtors	3.54	3.66	4.47	6.19	0.00
Interest Cover Ratio	14.12	17.51	12.39	12.79	0.00
PBIDTM (%)	24.90	23.78	20.49	19.37	0.00
PBITM (%)	20.43	19.38	16.80	15.42	0.00
PBDTM (%)	23.45	22.67	19.13	18.17	0.00
CPM (%)	18.99	17.75	15.05	15.30	0.00
APATM (%)	14.53	13.36	11.36	11.34	0.00
ROCE (%)	17.33	16.40	15.56	18.00	0.00
RONW (%)	14.85	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.)
Nov 2025	869.55	672.70	700.40	30.82	23.24	24.67	6,348.94
Oct 2025	874.75	817.25	850.90	32.16	28.36	29.97	7,713.18
Sep 2025	946.45	803.90	828.55	34.61	28.15	29.18	7,510.08
Aug 2025	920.80	740.60	840.05	34.50	25.51	29.59	7,614.32
Jul 2025	971.50	884.90	912.20	34.72	30.22	32.13	8,267.69
Jun 2025	948.80	837.90	892.15	34.29	29.41	31.42	8,085.97
May 2025	917.75	682.55	910.35	32.58	22.26	32.06	8,250.92
Apr 2025	820.00	557.20	713.40	29.36	16.83	25.12	6,465.87
Mar 2025	793.50	685.10	748.55	28.86	22.98	26.36	6,784.45
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

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 48728.27
-23.90 -0.05%

S&P 500 6949.98
-3.07 -0.04%

HANG SENG 25818.94
44.79 0.17%

NIKKEI 225 50641.54
233.75 0.46%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26042.30
-99.80 -0.38%

× Ask Your Question