IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	4.08 Sep 04,2026 EOD	4.31 Sep 04,2026 EOD
Today's Change( )	-0.15 (-3.55%)	0.09 (2.13%)
Open( )	4.41	4.27
Prev Close( )	4.23	4.22
Volume	13,469.00	25,313.00
Today's Range( )	4.41 - 4.06	4.34 - 4.27
52-Week Range( )	7.92 - 3.33	7.51 - 3.40
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2008
Registered Office	Survey No 42 Plot No 11,Meghapar Borichi, Anjar, Gujarat-370110
Telephone	91-2836-258251
Fax	91-2836-258253
Chairman	Vinay Dinanath Tripathi
Managing Director	Vinay Dinanath Tripathi
Company Secretary	Shivani Palan
Auditor	Lahoti & Lahoti
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman / Executive Director / M D / Promoter	Vinay Dinanath Tripathi
WTD & Executive Director	Rama Vinay Tripathi
Non-Exec & Non-Independent Dir	Vikas Jain
Independent Non Exe. Director	Raj Kumar Poddar Varun Kacholia Kalpana Kumari
Company Sec. & Compli. Officer	Shivani Palan

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	15.06	15.06	15.06	15.06	15.06	15.06
Reserves Total	104.83	100.29	91.50	84.33	66.77	58.32
Equity Share Warrants	0.00	0.00	8.33	8.33	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	119.89	115.35	114.89	107.72	81.83	73.38
Secured Loans	121.42	91.66	101.16	113.12	88.99	67.05
Unsecured Loans	8.99	17.63	7.81	3.39	0.31	9.30
Total Debt	130.41	109.29	108.97	116.51	89.30	76.35
Other Liabilities	5.68	6.27	6.35	5.83	0.15	0.00
Total Liabilities	255.98	230.91	230.21	230.06	171.28	149.73
APPLICATION OF FUNDS :
Gross Block	172.98	165.60	156.33	124.75	113.29	96.23
Less : Accumulated Depreciation	107.77	95.62	82.64	70.31	58.09	45.73
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	65.21	69.98	73.69	54.44	55.20	50.50
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	4.55	0.00	3.19
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.90	0.90	0.90	0.49	0.13	0.13
Current Assets, Loans & Advances
Inventories	15.56	17.63	31.74	15.15	0.71	0.72
Sundry Debtors	143.27	114.33	106.02	133.02	104.74	97.15
Cash and Bank Balance	15.06	11.83	15.70	7.82	5.38	0.67
Loans and Advances	50.67	59.61	56.36	79.29	28.77	23.18
Total Current Assets	224.56	203.40	209.83	235.27	139.60	121.72
Less : Current Liabilities and Provisions
Current Liabilities	53.89	44.57	53.78	63.55	23.17	26.10
Provisions	2.23	0.10	0.00	0.48	0.19	0.00
Total Current Liabilities & Provisions	56.12	44.68	53.78	64.02	23.36	26.10
Net Current Assets	168.44	158.72	156.05	171.25	116.25	95.62
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	0.00
Deferred Tax Liability	1.15	1.25	1.47	1.37	0.81	0.80
Net Deferred Tax	-1.15	-1.25	-1.47	-1.37	-0.81	-0.80
Other Assets	22.58	2.55	1.03	0.70	0.51	1.09
Total Assets	255.98	230.90	230.20	230.06	171.28	149.73
Contingent Liabilities	0.00	0.00	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	941.72	705.00	875.65	818.41	365.23	343.97
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	941.72	705.00	875.65	818.41	365.23	343.97
Other Income	1.05	0.62	1.45	1.52	0.95	1.00
Stock Adjustments	-1.91	-14.12	16.60	13.94	0.43	0.00
Total Income	940.86	691.50	893.70	833.87	366.61	344.97
EXPENDITURE :
Raw Materials	214.79	206.82	250.53	117.62	7.30	0.00
Power & Fuel Cost	36.49	37.22	44.67	45.43	33.28	29.30
Employee Cost	18.62	16.81	14.00	9.06	6.36	6.99
Other Manufacturing Expenses	627.63	395.18	529.54	598.35	274.13	266.07
Selling & Administrative Expenses	8.31	8.32	15.34	12.13	12.74	12.31
Miscellaneous Expenses	3.50	2.17	3.26	2.49	2.13	1.25
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	909.34	666.51	857.33	785.08	335.94	315.92
Operating Profit	31.52	25.00	36.36	48.79	30.67	29.05
Interest	12.68	11.68	12.41	9.84	6.08	8.12
Gross Profit	18.84	13.32	23.95	38.95	24.59	20.93
Depreciation	12.15	12.98	12.33	12.39	12.36	15.81
Profit Before Tax	6.69	0.34	11.62	26.56	12.23	5.12
Tax	2.23	0.10	3.60	8.07	3.60	1.82
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.10	-0.22	0.10	0.56	0.01	-0.58
Reported Net Profit	4.55	0.46	7.93	17.92	8.62	3.87
Extraordinary Items	0.00	0.00	0.36	0.02	0.00	0.07
Adjusted Net Profit	4.55	0.46	7.57	17.90	8.62	3.80
Adjustment below Net Profit	0.00	8.33	-0.01	0.02	-0.17	0.00
P & L Balance brought forward	68.32	59.53	52.36	34.80	26.35	22.48
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.75	0.38	0.00	0.00
P & L Balance carried down	72.87	68.32	59.53	52.36	34.80	26.35
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	0.00	0.00	500.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	5.00	0.00	0.00
Earnings Per Share-Unit Curr	0.30	0.03	0.53	1.19	5.73	2.57
Earnings Per Share(Adj)-Unit Curr	0.30	0.03	0.53	0.12	0.57	0.26
Book Value-Unit Curr	7.96	7.66	7.08	6.60	54.35	48.74
Book Value(Adj)-Unit Curr	7.96	7.66	7.08	0.66	5.44	4.87

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	137.07	151.14	154.79
Other Operating Income	0.00	0.00	0.00
Other Income	0.29	0.22	0.21
Total Income	137.36	151.35	155.00
Total Expenditure	131.33	144.63	148.44
PBIDT	6.03	6.73	6.57
Interest	2.91	3.21	2.89
PBDT	3.11	3.51	3.68
Depreciation	2.37	2.60	2.62
Tax	0.25	0.30	0.53
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.06	-0.67	-0.03
Reported Profit After Tax	0.56	1.27	0.57
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.56	1.27	0.57
EPS (Unit Curr.)	0.04	0.08	0.04
EPS (Adj) (Unit Curr.)	0.04	0.08	0.04
Calculated EPS (Unit Curr.)	0.04	0.08	0.04
Calculated EPS (Adj) (Unit Curr.)	0.04	0.08	0.04
Calculated EPS (Ann.) (Unit Curr.)	0.15	0.34	0.15
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.15	0.34	0.15
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.06	15.06	15.06
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	4.40	4.45	4.24
PBDTM(%)	2.27	2.32	2.38
PATM(%)	0.41	0.84	0.37

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.02	0.95	1.01	1.09	1.07
Long Term Debt-Equity Ratio	0.21	0.20	0.26	0.44	0.56
Current Ratio	1.46	1.51	1.54	1.77	2.03
Fixed Assets	5.56	4.38	6.23	6.88	3.49
Inventory	56.75	28.56	37.35	103.20	510.81
Debtors	7.31	6.40	7.33	6.88	3.62
Interest Cover Ratio	1.53	1.03	1.94	3.70	3.01
PBIDTM (%)	3.35	3.55	4.15	5.96	8.40
PBITM (%)	2.06	1.70	2.74	4.45	5.01
PBDTM (%)	2.00	1.89	2.74	4.76	6.73
CPM (%)	1.77	1.91	2.31	3.70	5.74
APATM (%)	0.48	0.07	0.91	2.19	2.36
ROCE (%)	7.96	5.21	10.45	18.13	11.41
RONW (%)	3.87	0.40	7.12	18.91	11.11

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	5.00	4.30	4.40	17.75	13.91	14.56	66.25
Jul 2026	5.66	4.71	4.80	19.24	15.59	15.88	72.27
Jun 2026	6.10	4.95	5.32	21.56	15.33	17.60	80.10
May 2026	6.27	4.90	5.55	22.82	15.31	18.37	83.56
Apr 2026	5.90	3.45	5.04	19.62	9.61	16.68	75.88
Mar 2026	5.00	3.33	3.45	18.10	10.64	11.42	51.94
Feb 2026	5.47	4.64	5.05	19.38	14.25	16.71	76.03
Jan 2026	6.88	4.15	5.00	28.38	11.40	16.55	75.28
Share Prices Of 2025
Dec 2025	6.45	5.00	5.78	24.41	14.41	19.13	87.02
Nov 2025	7.92	5.55	6.01	31.35	16.82	19.89	90.49
Oct 2025	7.14	6.16	6.68	24.00	19.00	22.10	100.57
Sep 2025	7.51	6.70	7.05	25.67	21.40	23.33	106.14
Aug 2025	7.88	6.75	6.97	28.42	21.88	23.06	104.94
Jul 2025	8.88	7.20	7.47	30.55	23.15	24.72	112.47
Jun 2025	9.61	8.06	8.65	34.49	23.29	28.62	130.23
May 2025	8.98	7.51	8.54	31.25	24.27	28.26	128.58
Apr 2025	9.26	6.51	7.98	32.73	18.10	26.41	120.15
Mar 2025	9.40	7.00	7.46	34.12	20.22	24.69	112.32
Feb 2025	10.00	7.52	7.95	348.20	232.82	260.21	119.70
Jan 2025	11.32	8.60	9.75	404.06	273.53	319.12	146.80

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

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 Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 53423.66
-283.45 -0.53%

S&P 500 7737.34
-31.37 -0.40%

HANG SENG 25665.35
452.03 1.79%

NIKKEI 225 65002.68
788.20 1.23%

FTSE 100 10828.70
-2.82 -0.03%

NIFTY 23897.70
24.25 0.10%

× Ask Your Question