IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,472.35 Sep 17,2025 EOD	1,474.70 Sep 17,2025 EOD
Today's Change( )	12.35 (0.85%)	15.10 (1.03%)
Open( )	1,451.05	1,459.60
Prev Close( )	1,460.00	1,459.60
Volume	13,104.00	145,989.00
Today's Range( )	1,478.00 - 1,451.05	1,485.00 - 1,452.10
52-Week Range( )	1,529.10 - 727.50	1,530.30 - 726.63
Buy (Size)	N.A	1,474.70(×110)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2007
Registered Office	Plot No 440/4 5&6,Road No 82/A GIDC Sachin, Surat, Gujarat-394230
Telephone	91-261-2397193/91-7227977744
Fax	91-261-2398436
Chairman	Nareshbhai Ramjibhai Patel
Managing Director	Nareshbhai Ramjibhai Patel
Company Secretary	NA
Auditor	Maheshwari & Co
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


Executive Chairman & M.D.	Nareshbhai Ramjibhai Patel
E D & Wholetime Director	Chetankumar Chhaganlal Vaghasia Virendra Nath Mishra Ram Mohan Rao Locande
Independent Non Exe. Director	Girikrishna Maniar Hetal Gandhi Richa M. Goyal Anita Bandyopadhyay
CS / Compliance Officer / Legal Head	Ekta Kumari Srivastava

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	40.93	36.88	36.44	36.44	31.50	10.50
Reserves Total	1270.66	638.23	550.35	481.57	132.45	97.48
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	1311.59	675.11	586.79	518.01	163.95	107.98
Secured Loans	0.00	202.73	3.36	0.84	108.35	46.51
Unsecured Loans	11.10	0.00	0.00	0.00	28.28	12.91
Total Debt	11.10	202.73	3.36	0.84	136.63	59.42
Other Liabilities	2.21	1.32	0.68	0.44	4.37	2.44
Total Liabilities	1324.90	879.16	590.83	519.29	304.95	169.84
APPLICATION OF FUNDS :
Gross Block	576.54	410.49	260.83	204.48	177.13	74.77
Less : Accumulated Depreciation	77.31	53.43	38.74	26.60	16.52	12.59
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	499.23	357.06	222.09	177.88	160.61	62.18
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	130.28	125.42	29.80	2.96	0.20	11.71
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	69.80	67.73	33.45	33.40	33.24	27.89
Current Assets, Loans & Advances
Inventories	174.00	151.19	119.17	112.17	60.36	52.34
Sundry Debtors	289.21	212.78	230.26	161.66	118.72	52.51
Cash and Bank Balance	240.72	31.94	58.61	98.92	1.56	3.27
Loans and Advances	67.38	71.90	46.67	53.96	32.49	8.47
Total Current Assets	771.32	467.81	454.71	426.71	213.14	116.59
Less : Current Liabilities and Provisions
Current Liabilities	168.59	166.57	148.42	123.04	99.93	54.67
Provisions	24.10	12.18	11.39	6.02	2.12	0.41
Total Current Liabilities & Provisions	192.69	178.75	159.81	129.06	102.05	55.07
Net Current Assets	578.62	289.06	294.91	297.64	111.09	61.52
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.04	0.36	0.00	0.00	1.14	0.92
Deferred Tax Liability	21.40	13.70	8.83	6.26	4.42	4.04
Net Deferred Tax	-20.36	-13.34	-8.83	-6.26	-3.28	-3.12
Other Assets	67.33	53.22	19.41	13.66	3.09	9.65
Total Assets	1324.90	879.15	590.83	519.28	304.95	169.83
Contingent Liabilities	15.38	2.07	2.70	2.70	0.00	0.07

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	989.83	687.58	616.73	520.14	340.61	239.64
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	989.83	687.58	616.73	520.14	340.61	239.64
Other Income	18.34	13.79	4.32	2.76	1.33	2.77
Stock Adjustments	18.65	26.94	14.96	9.50	-4.81	8.99
Total Income	1026.82	728.31	636.01	532.40	337.13	251.40
EXPENDITURE :
Raw Materials	566.84	434.96	345.85	282.33	174.87	137.90
Power & Fuel Cost	29.99	25.69	22.28	21.40	5.26	4.53
Employee Cost	80.95	60.92	48.84	41.37	20.99	12.77
Other Manufacturing Expenses	51.23	47.46	46.71	49.53	40.65	34.60
Selling & Administrative Expenses	45.84	32.33	36.56	27.22	11.47	15.37
Miscellaneous Expenses	8.49	37.26	8.78	2.61	2.35	2.36
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	783.34	638.61	509.03	424.45	255.59	207.55
Operating Profit	243.48	89.69	126.98	107.94	81.53	43.86
Interest	5.86	5.89	2.41	6.41	5.62	5.59
Gross Profit	237.62	83.80	124.57	101.53	75.91	38.27
Depreciation	24.05	14.69	12.34	10.08	4.19	3.52
Profit Before Tax	213.57	69.11	112.23	91.45	71.72	34.75
Tax	46.97	20.91	26.38	16.72	17.56	6.80
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	7.06	4.51	2.50	2.78	0.16	0.49
Reported Net Profit	159.55	43.68	83.34	71.95	54.00	27.47
Extraordinary Items	1.55	-15.35	-0.55	-0.10	-0.61	-0.69
Adjusted Net Profit	158.00	59.03	83.89	72.05	54.61	28.16
Adjustment below Net Profit	-0.11	-0.09	0.17	0.00	-21.03	-0.63
P & L Balance brought forward	308.24	275.58	203.00	131.28	97.48	70.64
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	12.28	10.93	10.93	0.00	0.00	0.00
P & L Balance carried down	455.40	308.24	275.58	203.23	130.45	97.48
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 %	30.00	30.00	30.00	30.00	0.00	0.00
Dividend Per Share(Rs)	1.50	3.00	3.00	3.00	0.00	0.00
Earnings Per Share-Unit Curr	19.49	11.84	22.87	19.75	17.14	26.16
Earnings Per Share(Adj)-Unit Curr	9.75	5.92	11.44	9.88	17.14	26.16
Book Value-Unit Curr	160.21	183.05	161.04	142.16	52.05	102.84
Book Value(Adj)-Unit Curr	80.11	91.53	80.52	71.08	52.05	102.84

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	205.97	304.16	270.94
Other Operating Income	0.00	0.00	0.00
Other Income	16.02	5.69	2.17
Total Income	221.99	309.86	273.11
Total Expenditure	154.98	220.10	204.29
PBIDT	67.01	89.75	68.82
Interest	0.62	0.38	0.61
PBDT	66.39	89.37	68.21
Depreciation	7.46	6.56	5.67
Tax	12.73	15.23	16.27
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.55	4.74	0.97
Reported Profit After Tax	44.65	62.85	45.31
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	44.65	62.85	45.31
EPS (Unit Curr.)	5.45	7.84	11.31
EPS (Adj) (Unit Curr.)	5.45	3.92	5.66
Calculated EPS (Unit Curr.)	5.45	7.68	11.07
Calculated EPS (Adj) (Unit Curr.)	5.45	3.84	5.54
Calculated EPS (Ann.) (Unit Curr.)	21.81	30.71	44.27
Calculated EPS (Adj) (Ann.) (Unit Curr.)	21.81	15.36	22.14
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	40.93	40.93	40.93
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	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(%)	32.53	29.51	25.40
PBDTM(%)	32.23	29.38	25.18
PATM(%)	21.68	20.66	16.72

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.11	0.16	0.00	0.20	0.72
Long Term Debt-Equity Ratio	0.06	0.09	0.00	0.11	0.34
Current Ratio	2.47	2.04	2.87	2.09	1.23
Fixed Assets	2.01	2.05	2.65	2.73	2.70
Inventory	6.09	5.09	5.33	6.03	6.04
Debtors	3.94	3.10	3.15	3.71	3.98
Interest Cover Ratio	37.45	16.86	47.56	15.27	13.76
PBIDTM (%)	24.60	16.58	20.59	20.75	23.94
PBITM (%)	22.17	14.44	18.59	18.81	22.71
PBDTM (%)	24.01	15.72	20.20	19.52	22.29
CPM (%)	18.55	10.72	15.51	15.77	17.08
APATM (%)	16.12	8.59	13.51	13.83	15.85
ROCE (%)	19.91	13.51	20.65	23.75	32.58
RONW (%)	16.06	9.36	15.09	21.10	39.72

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	1,444.05	1,263.95	1,405.30	203.21	172.69	194.90	11,505.04
Jul 2025	1,345.00	1,085.75	1,329.10	188.77	148.61	184.33	10,881.20
Jun 2025	1,187.00	1,059.05	1,144.35	173.93	140.86	158.71	9,368.67
May 2025	1,243.00	1,080.80	1,176.45	184.38	141.24	163.16	9,631.47
Apr 2025	1,276.10	930.03	1,130.50	182.47	135.33	156.79	9,255.28
Mar 2025	1,274.98	1,021.25	1,220.78	180.69	134.82	169.31	9,994.35
Feb 2025	1,321.75	1,042.50	1,085.13	184.76	139.30	150.50	8,883.80
Jan 2025	1,204.05	919.63	1,192.05	170.56	124.62	165.33	9,759.18
Share Prices Of 2024
Dec 2024	1,180.70	1,004.03	1,074.20	183.10	133.69	148.98	8,794.36
Nov 2024	1,092.33	967.30	1,071.95	163.50	127.17	148.67	8,775.94
Oct 2024	995.73	727.50	988.43	139.12	95.02	137.09	8,092.13
Sep 2024	910.00	675.60	871.18	133.87	92.72	120.80	7,131.00
Aug 2024	699.58	600.00	692.10	98.06	79.42	95.97	5,665.19
Jul 2024	725.63	616.55	668.08	102.75	82.07	92.59	5,465.60
Jun 2024	734.78	507.23	645.55	100.66	60.99	89.47	5,281.32
May 2024	641.00	573.53	608.53	83.47	70.89	77.69	4,585.81
Apr 2024	648.13	549.55	614.90	82.29	67.72	76.84	4,535.57
Mar 2024	597.08	502.53	547.18	75.82	60.24	68.37	4,036.02
Feb 2024	583.73	517.73	556.45	52.57	45.01	48.93	4,104.44
Jan 2024	593.98	539.13	581.50	54.15	44.61	51.13	4,289.21

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 45773.62
130.84 -0.29%

S&P 500 6626.82
-9.46 -0.14%

HANG SENG 26908.40
469.88 1.78%

NIKKEI 225 44831.00
-71.27 -0.16%

FTSE 100 9208.37
12.71 0.14%

NIFTY 25330.25
91.15 0.36%

× Ask Your Question