IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	336.40 Jan 05,2026 13:48:04
Today's Change( )	N.A	-12.35 (-3.54%)
Open( )	N.A	342.00
Prev Close( )	N.A	348.75
Volume	N.A	14,000.00
Today's Range( )	N.A	345.00 - 335.00
52-Week Range( )	N.A	362.00 - 170.26
Buy (Size)	N.A	333.65(×500)
Sell (Size)	N.A	337.65(×500)

Company Background


Incorporation Year	2012
Registered Office	314 Shangrilla Arcade Shyamal-,Crs.Rd Anandnagar Rd Satellite, Ahmedabad, Gujarat-380015
Telephone	+91 75758 03351
Fax	NA
Chairman	Vasant Vadilal Patel
Managing Director	Ghanshyam Arjanbhai Patel
Company Secretary	Hiral Kanubhai Gediya
Auditor	T R Chadha & Co LLP
Face Value	10
Market Lot	1000
Listing	NSE - SMENSE - SME
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman / Executive Director / WTD	Vasant Vadilal Patel
Managing Director & CFO	Ghanshyam Arjanbhai Patel
Executive Director	Nitin Jasvantbhai Patel Vinodbhai Manibhai Patel
Independent Non Exe. Director	Rajatkumar Dineshbhai patel Chintan Bhatt Shreya M Shah
Company Sec. & Compli. Officer	Hiral Kanubhai Gediya

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	21.04	21.04	12.94	12.90	4.30	4.30
Reserves Total	173.75	142.79	37.48	19.19	22.33	20.80
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	194.79	163.83	50.42	32.09	26.63	25.10
Secured Loans	1.48	12.77	19.82	12.85	17.07	12.92
Unsecured Loans	0.04	0.02	2.99	11.25	13.57	17.01
Total Debt	1.52	12.79	22.81	24.10	30.64	29.93
Other Liabilities	1.44	0.79	0.23	0.42	0.25	0.00
Total Liabilities	197.75	177.41	73.46	56.61	57.52	55.03
APPLICATION OF FUNDS :
Gross Block	88.77	65.68	63.52	58.53	54.66	49.51
Less : Accumulated Depreciation	40.78	36.64	32.21	28.42	24.27	20.71
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	47.99	29.04	31.31	30.11	30.39	28.80
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	12.77	1.86	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	33.63	32.98	41.94	39.59	31.55	18.19
Sundry Debtors	64.88	53.80	30.35	17.04	12.61	21.56
Cash and Bank Balance	51.02	72.49	2.05	2.83	1.40	3.62
Loans and Advances	4.84	4.16	3.27	4.46	4.19	4.52
Total Current Assets	154.35	163.44	77.62	63.92	49.75	47.89
Less : Current Liabilities and Provisions
Current Liabilities	28.76	25.93	36.08	36.33	21.62	19.14
Provisions	0.98	0.63	0.26	0.43	0.36	1.33
Total Current Liabilities & Provisions	29.74	26.57	36.33	36.76	21.98	20.47
Net Current Assets	124.62	136.88	41.28	27.16	27.77	27.42
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.61	0.25	0.00	0.25	0.18	0.00
Deferred Tax Liability	1.50	1.11	0.89	1.49	1.38	1.19
Net Deferred Tax	-0.89	-0.86	-0.89	-1.24	-1.20	-1.19
Other Assets	13.26	10.50	1.77	0.57	0.56	0.00
Total Assets	197.75	177.42	73.47	56.61	57.53	55.03
Contingent Liabilities	4.62	4.12	0.00	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	264.58	245.50	197.27	165.71	132.57	131.38
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	264.58	245.50	197.27	165.71	132.57	131.38
Other Income	6.41	3.63	2.49	1.83	2.25	3.99
Stock Adjustments	3.85	-14.62	9.71	6.94	8.94	3.61
Total Income	274.84	234.51	209.47	174.48	143.76	138.98
EXPENDITURE :
Raw Materials	165.35	131.11	129.19	120.28	99.05	88.69
Power & Fuel Cost	20.14	22.91	23.26	3.34	3.16	4.87
Employee Cost	15.49	13.30	8.97	7.62	6.93	9.42
Other Manufacturing Expenses	9.52	8.99	9.63	9.94	9.85	10.49
Selling & Administrative Expenses	14.38	12.83	16.54	17.51	10.65	12.53
Miscellaneous Expenses	1.63	3.27	0.45	0.98	1.18	0.20
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	226.51	192.40	188.03	159.67	130.82	126.21
Operating Profit	48.32	42.11	21.44	14.81	12.94	12.77
Interest	0.35	1.15	2.53	3.07	3.38	3.41
Gross Profit	47.97	40.96	18.91	11.74	9.56	9.36
Depreciation	4.21	4.43	4.11	4.15	3.55	3.30
Profit Before Tax	43.76	36.53	14.80	7.59	6.01	6.06
Tax	10.67	6.39	2.59	1.66	1.19	1.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.03	-0.03	-0.02	0.04	0.01	0.87
Reported Net Profit	33.06	30.17	12.23	5.89	4.80	4.18
Extraordinary Items	0.00	-0.83	0.00	0.00	-0.22	0.00
Adjusted Net Profit	33.06	31.00	12.23	5.89	5.02	4.18
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-3.27	0.00
P & L Balance brought forward	65.75	36.62	24.38	12.95	11.42	7.24
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.10	1.04	0.00	0.43	0.00	0.00
P & L Balance carried down	96.71	65.75	36.62	18.41	12.95	11.42
Dividend	2.10	1.04	0.00	0.43	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	10.00	10.00	8.00	8.00	10.00	0.00
Dividend Per Share(Rs)	1.00	1.00	0.80	0.80	1.00	0.00
Earnings Per Share-Unit Curr	15.71	14.34	9.45	4.57	11.17	9.71
Earnings Per Share(Adj)-Unit Curr	14.86	13.56	9.45	4.57	11.17	9.71
Book Value-Unit Curr	92.57	77.86	38.96	24.87	61.92	58.36
Book Value(Adj)-Unit Curr	87.56	73.65	38.96	24.87	61.92	58.36

Quarterly Results

Quarters :

Particulars	Mar 2023 ( Cr)
Gross Sales	58.81
Other Operating Income	0.00
Other Income	1.12
Total Income	59.93
Total Expenditure	50.09
PBIDT	9.83
Interest	0.53
PBDT	9.30
Depreciation	1.02
Tax	1.45
Fringe Benefit Tax	0.00
Deferred Tax	-0.22
Reported Profit After Tax	7.06
Extra-ordinary Items	0.00
Adjusted Profit After Extra-ordinary item	7.06
EPS (Unit Curr.)	5.45
EPS (Adj) (Unit Curr.)	5.45
Calculated EPS (Unit Curr.)	5.45
Calculated EPS (Adj) (Unit Curr.)	5.45
Calculated EPS (Ann.) (Unit Curr.)	21.80
Calculated EPS (Adj) (Ann.) (Unit Curr.)	21.80
Book Value (Unit Curr.)	0.00
Dividend (%)	0.00
Equity	12.94
Reserve & Surplus	0.00
Face Value	10.00
Public Shareholding (No. Of Shares)	0.00
Public Shareholding (% in Equity)	0.00
Pledged/Encumbered - No. of Shares	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00
Pledged/Encumbered - % in Total Equity	0.00
Non Encumbered - No. of Shares	0.00
Non Encumbered - % in Total Promoters Holding	0.00
Non Encumbered - % in Total Equity	0.00
PBIDTM(%)	16.71
PBDTM(%)	15.81
PATM(%)	12.00

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.04	0.17	0.57	0.93	1.17
Long Term Debt-Equity Ratio	0.01	0.03	0.15	0.42	0.67
Current Ratio	4.50	2.58	1.29	1.25	1.38
Fixed Assets	3.43	3.80	3.23	2.93	2.55
Inventory	7.94	6.55	4.84	4.66	5.33
Debtors	4.46	5.83	8.33	11.18	7.76
Interest Cover Ratio	126.03	32.77	6.85	3.47	2.78
PBIDTM (%)	18.26	17.15	10.87	8.94	9.76
PBITM (%)	16.67	15.35	8.78	6.43	7.08
PBDTM (%)	18.13	16.68	9.59	7.08	7.21
CPM (%)	14.09	14.09	8.28	6.06	6.30
APATM (%)	12.50	12.29	6.20	3.55	3.62
ROCE (%)	23.52	30.04	26.65	18.68	16.67
RONW (%)	18.44	28.16	29.64	20.06	18.56

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	362.00	303.00	345.45	27.97	19.42	25.07	828.70
Nov 2025	337.95	273.00	327.30	25.34	19.15	23.75	785.16
Oct 2025	284.30	238.00	275.30	20.68	16.24	19.98	660.42
Sep 2025	292.00	240.00	244.95	21.58	17.06	17.77	587.61
Aug 2025	320.00	278.25	284.15	23.82	18.92	20.62	681.65
Jul 2025	324.00	252.60	315.95	24.11	18.11	22.93	757.93
Jun 2025	275.50	215.10	266.00	20.70	15.26	19.30	638.11
May 2025	245.75	179.72	223.00	17.10	11.38	15.01	496.09
Apr 2025	216.61	170.26	202.85	15.01	10.18	13.65	451.27
Mar 2025	216.24	170.26	180.53	15.27	11.36	12.15	401.61
Feb 2025	260.03	200.20	206.11	19.71	13.95	14.79	458.53
Jan 2025	298.00	250.00	257.90	21.14	16.48	17.51	542.70
Share Prices Of 2024
Dec 2024	282.35	231.75	255.40	21.87	16.58	18.33	568.16
Nov 2024	263.95	235.15	257.75	18.08	15.19	17.50	542.38
Oct 2024	288.50	221.34	246.36	22.97	14.36	17.68	548.06
Sep 2024	300.00	270.50	281.60	20.84	18.13	19.12	592.57
Aug 2024	292.05	261.60	280.30	20.28	17.65	19.03	589.84
Jul 2024	297.96	259.18	275.59	22.36	18.22	19.78	613.09
Jun 2024	284.72	231.80	262.02	21.26	15.49	18.80	582.89
May 2024	321.56	247.02	255.92	24.19	17.56	18.37	569.32

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 48397.51
313.23 0.65%

S&P 500 6878.71
12.21 0.18%

HANG SENG 25854.61
219.37 0.86%

NIKKEI 225 51905.34
1565.86 3.11%

FTSE 100 9967.75
36.37 0.37%

NIFTY 26296.30
-32.25 -0.12%

× Ask Your Question