IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	136.00 May 09,2025 EOD
Today's Change( )	N.A	-2.45 (-1.77%)
Open( )	N.A	138.00
Prev Close( )	N.A	138.45
Volume	N.A	5,000.00
Today's Range( )	N.A	139.55 - 136.00
52-Week Range( )	N.A	202.20 - 112.70
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2011
Registered Office	Saket Ind.Estate Plot No.30/31,Sarkhej Bavla H.Ways Changodar, Ahmedabad, Gujarat-382213
Telephone	+91 99099 88266
Fax	NA
Chairman	NA
Managing Director	NA
Company Secretary	NA
Auditor	B H Mangarolia & Co
Face Value	10
Market Lot	1000
Listing	NSE - SMENSE - SME
Registrar	Maashitla Securities Pvt Ltd 451 Krishna Apra Bus,Netaji Subhash Place,Pitampura,New Delhi-110034

Board of Directors


Director	DILIPKUMAR RATILAL PATEL PANKAJ SHANTILAL DADHANIYA RAVIKUMAR PANKAJ PATEL VISHAL AMRUTLAL VACHHANI CHIRAG KIRTIBHAI PADALIA

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2018 ( Cr)
Share Capital	1.57	1.57	1.30	1.30	1.30	1.30
Reserves Total	33.93	23.82	14.27	10.78	8.36	3.30
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	35.50	25.39	15.57	12.08	9.66	4.60
Secured Loans	11.83	14.00	12.56	9.93	11.49	4.90
Unsecured Loans	0.00	0.00	0.00	0.50	1.98	2.32
Total Debt	11.83	14.00	12.56	10.43	13.47	7.22
Other Liabilities	2.70	0.66	0.42	0.57	0.00	0.00
Total Liabilities	50.03	40.05	28.55	23.08	23.13	11.82
APPLICATION OF FUNDS :
Gross Block	29.09	18.44	15.25	13.93	13.14	5.11
Less : Accumulated Depreciation	11.41	9.23	7.71	6.07	4.28	2.29
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	17.68	9.21	7.54	7.86	8.86	2.82
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.08	0.38	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	25.09	19.12	21.70	11.28	8.62	7.30
Sundry Debtors	41.45	31.08	20.72	19.05	13.14	9.02
Cash and Bank Balance	5.09	1.96	0.89	1.45	4.16	0.36
Loans and Advances	6.08	5.61	7.69	2.21	2.76	0.74
Total Current Assets	77.71	57.76	50.99	34.00	28.67	17.43
Less : Current Liabilities and Provisions
Current Liabilities	51.15	27.46	31.54	19.88	14.29	8.69
Provisions	0.11	1.58	0.45	0.49	0.00	0.21
Total Current Liabilities & Provisions	51.26	29.04	31.99	20.37	14.29	8.90
Net Current Assets	26.45	28.72	19.01	13.63	14.38	8.52
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.38	0.22	0.09	0.04	0.00	0.00
Deferred Tax Liability	0.35	0.15	0.19	0.20	0.36	0.08
Net Deferred Tax	0.03	0.07	-0.10	-0.16	-0.36	-0.08
Other Assets	1.78	1.67	2.10	1.75	0.25	0.55
Total Assets	50.02	40.06	28.55	23.08	23.13	11.81
Contingent Liabilities	3.15	0.59	0.00	0.00	0.00	0.00

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2018 ( Cr)
Sales Turnover	199.73	179.38	108.34	78.82	77.40	51.51
Excise Duty	0.00	0.00	0.00	0.00	0.00	6.63
Net Sales	199.73	179.38	108.34	78.82	77.40	44.88
Other Income	1.95	2.61	1.59	0.24	0.69	0.17
Stock Adjustments	8.84	-2.76	7.27	-0.87	-1.08	0.06
Total Income	210.52	179.23	117.20	78.19	77.01	45.11
EXPENDITURE :
Raw Materials	129.43	122.07	81.95	48.38	50.37	35.08
Power & Fuel Cost	2.36	1.93	1.29	1.13	1.01	0.63
Employee Cost	18.60	11.50	6.67	5.80	4.09	1.80
Other Manufacturing Expenses	23.60	12.08	9.14	7.61	8.28	1.52
Selling & Administrative Expenses	17.75	16.66	10.00	6.94	5.70	2.04
Miscellaneous Expenses	0.75	2.22	0.32	1.80	1.27	0.80
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	192.50	166.44	109.36	71.66	70.71	41.87
Operating Profit	18.03	12.79	7.83	6.53	6.30	3.25
Interest	1.30	1.60	1.15	1.07	0.86	0.79
Gross Profit	16.73	11.19	6.68	5.46	5.44	2.46
Depreciation	2.22	1.62	1.66	1.81	1.38	0.72
Profit Before Tax	14.51	9.57	5.02	3.65	4.06	1.74
Tax	4.35	3.13	1.45	1.30	0.94	0.60
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.05	-0.17	-0.05	-0.21	0.23	-0.07
Reported Net Profit	10.11	6.61	3.62	2.55	2.89	1.21
Extraordinary Items	0.00	0.01	0.13	0.00	-0.08	0.00
Adjusted Net Profit	10.11	6.60	3.49	2.55	2.97	1.21
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	20.26	13.81	10.28	7.86	4.97	1.72
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.16	0.13	0.13	0.00	0.14
P & L Balance carried down	30.37	20.26	13.77	10.28	7.86	2.80
Dividend	0.00	0.16	0.13	0.13	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	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	64.53	42.20	27.86	19.64	22.20	9.31
Earnings Per Share(Adj)-Unit Curr	64.53	42.20	27.86	19.64	22.20	9.31
Book Value-Unit Curr	226.61	162.09	119.80	92.94	74.30	35.35
Book Value(Adj)-Unit Curr	226.61	162.09	119.80	92.94	74.30	35.35

Quarterly Results

Quarters :

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.42	0.65	0.83	1.10	1.39
Long Term Debt-Equity Ratio	0.08	0.10	0.29	0.55	0.74
Current Ratio	1.34	1.30	1.26	1.33	1.37
Fixed Assets	8.40	10.65	7.43	5.82	5.89
Inventory	9.04	8.79	6.57	7.92	8.98
Debtors	5.51	6.93	5.45	4.90	5.89
Interest Cover Ratio	12.16	6.98	5.37	4.41	5.72
PBIDTM (%)	9.03	7.13	7.23	8.28	8.14
PBITM (%)	7.92	6.23	5.70	5.99	6.36
PBDTM (%)	8.38	6.24	6.17	6.93	7.03
CPM (%)	6.17	4.59	4.87	5.53	5.52
APATM (%)	5.06	3.68	3.34	3.24	3.73
ROCE (%)	35.10	32.57	23.91	20.43	21.27
RONW (%)	33.21	32.28	26.18	23.46	29.92

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	165.00	117.00	132.85	29.93	18.53	22.37	226.11
Mar 2025	137.00	112.70	128.00	24.69	17.56	21.55	217.86
Feb 2025	162.95	117.00	122.80	27.94	18.77	20.67	209.01
Jan 2025	195.00	148.25	161.80	35.28	22.78	27.24	275.38
Share Prices Of 2024
Dec 2024	202.20	137.05	185.85	37.18	22.02	31.29	316.32
Nov 2024	155.00	118.50	151.45	26.71	19.62	25.50	257.77
Sep 2024	173.60	125.00	139.90	29.28	18.78	23.55	238.11

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

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 41380.81
245.84 0.60%

S&P 500 5684.33
32.05 0.57%

HANG SENG 22867.75
91.82 0.40%

NIKKEI 225 37492.25
563.62 1.53%

FTSE 100 8554.80
23.19 0.27%

NIFTY 24008.00
-265.80 -1.10%

× Ask Your Question