IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	490.65 Sep 15,2025 EOD	491.75 Sep 15,2025 EOD
Today's Change( )	9.65 (2.01%)	13.25 (2.77%)
Open( )	481.35	478.50
Prev Close( )	481.00	478.50
Volume	459.00	2,045.00
Today's Range( )	492.00 - 481.30	494.50 - 478.50
52-Week Range( )	918.70 - 388.40	918.00 - 396.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2018
Registered Office	Plot No 801 801/23,GIDC Estate Phase III Vapi, Valsad, Gujarat-396195
Telephone	022-67976666/6616
Fax	022-25653234
Chairman	Mulesh Manilal Savla
Managing Director	Nikhil P Desai
Company Secretary	Priyanka Alok Chuarasia
Auditor	Gokhale & Sathe
Face Value	10
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 & Independent Director	Mulesh Manilal Savla
Managing Director & Chief Executive Officer	Nikhil P Desai
Non Executive Director	Chandrakant V Gogri Dattatray Sidram Galpalli
Independent Director	Misha B Gala
Executive Director	Santosh M Kakade
Company Sec. & Compli. Officer	Priyanka Alok Chuarasia

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	30.79	30.06	28.81	27.73	27.00	26.28
Reserves Total	225.74	210.78	160.18	128.35	125.08	103.37
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	256.53	240.84	188.99	156.08	152.08	129.65
Secured Loans	86.41	75.63	128.26	141.37	132.52	90.27
Unsecured Loans	1.66	1.98	0.00	0.00	0.00	0.00
Total Debt	88.07	77.61	128.26	141.37	132.52	90.27
Other Liabilities	9.46	7.55	5.65	0.00	0.00	0.00
Total Liabilities	354.06	326.00	322.90	297.45	284.60	219.92
APPLICATION OF FUNDS :
Gross Block	323.08	310.28	294.47	247.70	267.55	220.75
Less : Accumulated Depreciation	121.73	104.61	90.50	75.01	80.81	69.40
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	201.35	205.67	203.97	172.69	186.74	151.35
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	13.25	6.53	6.58	47.59	19.74	13.95
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	5.75	5.25	4.75	0.01	0.01	0.01
Current Assets, Loans & Advances
Inventories	134.33	99.21	77.33	74.82	73.19	56.49
Sundry Debtors	76.26	70.11	65.36	54.47	54.43	17.92
Cash and Bank Balance	1.07	6.22	7.68	1.41	6.73	0.09
Loans and Advances	39.98	23.84	31.92	48.77	41.04	19.85
Total Current Assets	251.63	199.37	182.29	179.47	175.39	94.35
Less : Current Liabilities and Provisions
Current Liabilities	100.40	73.83	63.84	83.89	88.82	30.23
Provisions	4.28	5.73	2.32	8.93	4.19	4.53
Total Current Liabilities & Provisions	104.68	79.56	66.16	92.82	93.01	34.75
Net Current Assets	146.95	119.81	116.12	86.65	82.38	59.60
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.54	0.42	0.29	0.26	0.00	0.52
Deferred Tax Liability	20.45	18.26	14.88	12.34	8.92	8.14
Net Deferred Tax	-19.91	-17.84	-14.59	-12.08	-8.92	-7.62
Other Assets	6.67	6.59	6.06	2.60	4.65	2.62
Total Assets	354.06	326.01	322.89	297.46	284.61	219.92
Contingent Liabilities	11.86	12.64	12.60	11.84	11.56	12.53

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	659.09	589.86	601.29	575.52	465.77	325.86
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	659.09	589.86	601.29	575.52	465.77	325.86
Other Income	7.68	0.13	0.33	0.29	0.06	0.21
Stock Adjustments	8.30	-0.72	-6.24	7.33	4.77	1.07
Total Income	675.07	589.27	595.38	583.14	470.60	327.14
EXPENDITURE :
Raw Materials	542.61	445.83	468.10	462.87	356.15	248.38
Power & Fuel Cost	16.52	15.97	15.24	13.18	13.88	12.32
Employee Cost	20.13	17.89	16.84	17.99	15.70	14.30
Other Manufacturing Expenses	21.21	24.05	21.27	22.24	23.82	21.16
Selling & Administrative Expenses	24.18	21.45	25.63	34.26	15.27	7.16
Miscellaneous Expenses	0.60	0.93	0.22	0.15	0.20	0.02
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	625.25	526.13	547.30	550.69	425.03	303.34
Operating Profit	49.81	63.14	48.08	32.44	45.57	23.81
Interest	11.55	14.03	14.79	10.67	10.44	10.28
Gross Profit	38.26	49.11	33.29	21.77	35.13	13.53
Depreciation	17.12	15.98	15.49	12.45	12.21	10.58
Profit Before Tax	21.14	33.13	17.80	9.32	22.92	2.95
Tax	4.08	7.60	2.60	0.66	0.50	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.08	3.26	2.50	3.17	0.78	0.86
Reported Net Profit	14.99	22.27	12.71	5.50	21.64	2.09
Extraordinary Items	2.98	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	12.01	22.27	12.71	5.50	21.64	2.09
Adjustment below Net Profit	-0.17	-0.24	-0.33	0.05	0.07	22.21
P & L Balance brought forward	162.75	140.73	128.35	125.08	103.37	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	2.28	0.00	-79.07
P & L Balance carried down	177.57	162.75	140.73	128.35	125.08	103.37
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 %	10.00	0.00	0.00	0.00	30.00	0.00
Dividend Per Share(Rs)	1.00	0.00	0.00	0.00	3.00	0.00
Earnings Per Share-Unit Curr	17.71	26.30	16.01	7.25	28.53	2.76
Earnings Per Share(Adj)-Unit Curr	17.71	26.30	16.01	7.14	28.10	2.76
Book Value-Unit Curr	276.65	258.98	211.70	179.23	174.91	146.29
Book Value(Adj)-Unit Curr	276.65	258.98	211.70	176.53	172.28	146.29

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	215.90	202.05	162.78
Other Operating Income	0.00	0.00	0.00
Other Income	0.04	1.14	-0.16
Total Income	215.94	203.20	162.62
Total Expenditure	204.21	182.30	153.84
PBIDT	11.72	20.89	8.78
Interest	3.28	3.26	3.12
PBDT	8.45	17.63	5.66
Depreciation	4.29	4.35	4.34
Tax	1.10	3.30	0.27
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.15	0.14
Reported Profit After Tax	3.06	9.84	0.91
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	3.06	9.84	0.91
EPS (Unit Curr.)	3.62	11.63	1.07
EPS (Adj) (Unit Curr.)	3.62	11.63	1.07
Calculated EPS (Unit Curr.)	3.61	11.62	1.07
Calculated EPS (Adj) (Unit Curr.)	3.61	11.62	1.07
Calculated EPS (Ann.) (Unit Curr.)	14.45	46.48	4.28
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.45	46.48	4.28
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	8.47	8.47	8.47
Reserve & Surplus	0.00	0.00	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(%)	5.43	10.34	5.39
PBDTM(%)	3.91	8.73	3.48
PATM(%)	1.42	4.87	0.56

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.33	0.48	0.78	0.89	0.79
Long Term Debt-Equity Ratio	0.07	0.19	0.40	0.47	0.32
Current Ratio	1.28	1.26	1.14	1.06	0.98
Fixed Assets	2.08	1.95	2.22	2.23	1.91
Inventory	5.64	6.68	7.90	7.78	7.18
Debtors	9.01	8.71	10.04	10.57	12.88
Interest Cover Ratio	2.47	3.36	2.20	1.87	3.20
PBIDTM (%)	6.92	10.70	8.00	5.64	9.78
PBITM (%)	4.32	8.00	5.42	3.47	7.16
PBDTM (%)	5.17	8.33	5.54	3.78	7.54
CPM (%)	4.42	6.48	4.69	3.12	7.27
APATM (%)	1.82	3.78	2.11	0.96	4.65
ROCE (%)	8.38	14.54	10.51	6.87	13.22
RONW (%)	5.30	11.50	8.36	4.10	17.77

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	567.70	450.05	461.70	21.69	16.73	17.54	390.53
Jul 2025	589.95	515.05	569.95	22.85	18.41	21.65	482.09
Jun 2025	600.00	525.00	563.10	23.21	19.70	21.39	476.30
May 2025	651.00	418.10	558.95	26.15	15.42	21.23	472.79
Apr 2025	470.00	388.40	438.55	18.21	14.04	16.66	370.95
Mar 2025	482.70	400.00	400.95	18.99	15.11	15.23	339.14
Feb 2025	619.25	424.00	428.30	24.26	15.94	16.27	362.28
Jan 2025	666.95	544.75	595.60	25.80	20.30	22.62	503.79
Share Prices Of 2024
Dec 2024	683.50	620.10	638.20	26.07	22.87	24.24	539.82
Nov 2024	751.45	625.00	648.60	29.32	22.87	24.63	548.62
Oct 2024	859.80	662.15	740.00	34.44	23.66	28.11	625.93
Sep 2024	918.70	634.00	825.60	36.09	23.80	31.36	698.33
Aug 2024	664.25	606.05	646.40	26.08	22.93	24.55	546.76
Jul 2024	771.00	625.00	651.00	30.60	22.92	24.73	550.65
Jun 2024	738.40	622.50	674.20	28.84	22.16	25.61	570.27
May 2024	714.10	650.10	662.10	28.17	24.12	25.15	560.04
Apr 2024	788.45	559.35	708.20	32.41	20.51	26.90	599.03
Mar 2024	684.45	542.65	553.10	23.52	20.13	21.01	467.84
Feb 2024	743.00	664.65	671.30	44.89	39.38	40.06	509.15
Jan 2024	854.20	685.55	722.65	57.95	39.95	43.12	548.09

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

"We also do Pro trading in Commodity/Equity/Equity Derivatives/CDS Segment"

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 45857.35
271.66 -0.59%

S&P 500 6605.38
-3.09 -0.05%

HANG SENG 26446.57
58.40 0.22%

NIKKEI 225 44778.02
405.52 0.91%

FTSE 100 9277.03
-6.26 -0.07%

NIFTY 25069.20
-44.80 -0.18%

× Ask Your Question