IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	823.85 May 02,2025 EOD	824.40 May 02,2025 EOD
Today's Change( )	18.75 (2.33%)	19.05 (2.37%)
Open( )	820.60	812.90
Prev Close( )	805.10	805.35
Volume	7,177.00	89,904.00
Today's Range( )	837.00 - 809.25	840.00 - 809.10
52-Week Range( )	1,066.30 - 737.20	1,071.00 - 738.50
Buy (Size)	N.A	824.40(×5846)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2013
Registered Office	Plot No 8203 GIDC,Sachin, Surat, Gujarat-394230
Telephone	91-261-6603360
Fax	NA
Chairman	KAMALVIJAY RAMCHANDRA TULSIAN
Managing Director	Ashwin Jayantilal Desai
Company Secretary	Chitrarth Rajan Parghi
Auditor	Birju S Shah & Associates
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


Managing Director	Ashwin Jayantilal Desai
Whole-time Director	Purnima Ashwin Desai Rohan Ashwin Desai Aman Ashvin Desai
Chairman (Non-Executive)	KAMALVIJAY RAMCHANDRA TULSIAN
Non Executive Director	Ishita Surendra Manjrekar
Independent Director	Arun Brijmohan Kanodiya Jeevan Lal Nagori Leja Hattiangadi Amol Arvindrao Kulkarni Rajkumar Mangilal Borana JITENDRA POPATLAL VAKHARIA
Company Sec. & Compli. Officer	Chitrarth Rajan Parghi

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	132.55	124.51	112.69	10.10	33.56	33.56
Reserves Total	1936.38	1120.10	274.20	164.23	69.72	29.99
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	2068.93	1244.61	386.89	174.33	103.28	63.55
Secured Loans	129.20	0.11	240.16	195.63	123.37	83.79
Unsecured Loans	14.38	15.61	50.57	15.64	23.97	17.70
Total Debt	143.58	15.72	290.73	211.27	147.34	101.49
Other Liabilities	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	2212.51	1260.33	677.62	385.60	250.62	165.04
APPLICATION OF FUNDS :
Gross Block	852.08	717.03	304.69	248.33	150.47	119.60
Less : Accumulated Depreciation	109.19	70.83	47.59	32.10	21.14	13.29
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	742.89	646.20	257.10	216.23	129.33	106.31
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	219.28	37.17	57.74	0.20	17.23	1.24
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.26	1.26	17.22	22.30	0.22	0.22
Current Assets, Loans & Advances
Inventories	341.24	248.77	162.74	84.73	71.94	39.84
Sundry Debtors	229.92	258.98	163.48	108.24	62.97	48.19
Cash and Bank Balance	555.62	102.25	18.02	5.56	3.60	1.30
Loans and Advances	255.32	64.13	48.54	12.90	9.27	6.76
Total Current Assets	1382.10	674.12	392.78	211.43	147.78	96.09
Less : Current Liabilities and Provisions
Current Liabilities	107.92	92.82	77.66	56.37	41.54	36.55
Provisions	0.00	0.00	0.66	0.77	0.68	1.72
Total Current Liabilities & Provisions	107.92	92.82	78.32	57.14	42.22	38.27
Net Current Assets	1274.18	581.30	314.45	154.29	105.56	57.83
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.63	0.26	0.10	0.10	0.09	0.01
Deferred Tax Liability	38.92	27.03	13.98	10.30	7.73	3.38
Net Deferred Tax	-35.29	-26.77	-13.88	-10.20	-7.64	-3.37
Other Assets	11.20	21.17	44.99	2.78	5.91	2.81
Total Assets	2212.52	1260.32	677.62	385.60	250.61	165.04
Contingent Liabilities	8.72	7.91	6.89	3.77	3.45	1.95

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	596.55	651.07	590.27	450.23	301.88	201.19
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	596.55	651.07	590.27	450.23	301.88	201.19
Other Income	44.26	16.57	6.97	3.97	1.98	2.10
Stock Adjustments	56.44	62.28	70.49	-5.77	16.84	4.68
Total Income	697.25	729.92	667.73	448.43	320.70	207.97
EXPENDITURE :
Raw Materials	359.61	364.03	339.24	213.21	175.25	114.23
Power & Fuel Cost	40.30	55.56	51.87	26.86	18.02	12.97
Employee Cost	38.61	34.46	27.04	22.11	13.38	10.95
Other Manufacturing Expenses	44.70	39.35	46.38	50.22	23.11	9.47
Selling & Administrative Expenses	34.26	30.71	25.95	18.73	16.78	10.44
Miscellaneous Expenses	17.83	2.99	2.17	1.17	0.43	0.30
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	535.30	527.10	492.65	332.30	246.95	158.35
Operating Profit	161.95	202.81	175.08	116.14	73.74	49.60
Interest	8.52	5.09	13.12	11.32	9.38	10.60
Gross Profit	153.43	197.72	161.96	104.82	64.36	39.00
Depreciation	39.42	23.25	15.49	11.01	7.85	6.41
Profit Before Tax	114.01	174.47	146.47	93.81	56.51	32.59
Tax	17.29	31.12	33.87	20.10	12.19	7.03
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	8.63	12.94	3.67	2.59	4.36	2.23
Reported Net Profit	88.10	130.42	108.93	71.12	39.96	23.34
Extraordinary Items	-10.22	0.64	0.24	0.06	0.00	0.00
Adjusted Net Profit	98.32	129.78	108.69	71.06	39.96	23.34
Adjustment below Net Profit	-0.25	-0.16	-77.67	-0.06	-0.22	-0.08
P & L Balance brought forward	302.29	172.03	140.77	69.72	29.99	6.73
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	390.14	302.29	172.03	140.77	69.72	29.99
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	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	6.65	10.47	9.67	70.42	46.68	27.26
Earnings Per Share(Adj)-Unit Curr	6.65	10.47	9.67	70.42	46.68	27.26
Book Value-Unit Curr	156.09	99.96	34.33	172.62	91.45	45.03
Book Value(Adj)-Unit Curr	156.09	99.96	34.33	172.62	91.45	45.03

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	214.66	197.40	196.45
Other Operating Income	0.00	0.00	0.00
Other Income	5.61	14.05	12.70
Total Income	220.27	211.45	209.14
Total Expenditure	150.08	140.36	144.94
PBIDT	70.19	71.09	64.20
Interest	2.49	3.21	1.89
PBDT	67.70	67.88	62.31
Depreciation	11.64	10.49	10.52
Tax	7.65	11.27	11.68
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	5.48	5.26	2.04
Reported Profit After Tax	42.92	40.85	38.07
Extra-ordinary Items	-2.18	-1.92	-2.45
Adjusted Profit After Extra-ordinary item	45.10	42.77	40.52
EPS (Unit Curr.)	3.24	3.08	2.87
EPS (Adj) (Unit Curr.)	3.24	3.08	2.87
Calculated EPS (Unit Curr.)	3.24	3.08	2.87
Calculated EPS (Adj) (Unit Curr.)	3.24	3.08	2.87
Calculated EPS (Ann.) (Unit Curr.)	12.95	12.33	11.49
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.95	12.33	11.49
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	132.59	132.58	132.56
Reserve & Surplus	2092.58	2048.59	2006.30
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(%)	32.70	36.01	32.68
PBDTM(%)	31.54	34.39	31.72
PATM(%)	19.99	20.69	19.38

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.05	0.19	0.89	1.29	1.49
Long Term Debt-Equity Ratio	0.01	0.09	0.42	0.64	0.74
Current Ratio	5.16	2.83	1.41	1.21	1.12
Fixed Assets	0.76	1.27	2.13	2.26	2.24
Inventory	2.02	3.16	4.77	5.75	5.40
Debtors	2.44	3.08	4.34	5.26	5.43
Interest Cover Ratio	15.93	35.28	12.16	9.29	7.02
PBIDTM (%)	29.36	31.15	29.66	25.80	24.43
PBITM (%)	22.76	27.58	27.04	23.35	21.83
PBDTM (%)	27.94	30.37	27.44	23.28	21.32
CPM (%)	23.09	23.60	21.08	18.24	15.84
APATM (%)	16.48	20.03	18.45	15.80	13.24
ROCE (%)	7.82	18.53	30.02	33.05	31.70
RONW (%)	5.93	15.99	38.82	56.31	68.41

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	850.70	761.60	805.10	117.09	97.02	108.57	10,674.84
Mar 2025	936.50	824.95	830.70	126.83	110.48	112.02	11,014.27
Feb 2025	869.95	737.20	857.95	120.01	95.31	115.70	11,375.58
Jan 2025	923.95	786.00	826.70	127.06	104.09	111.49	10,961.24
Share Prices Of 2024
Dec 2024	922.15	824.00	886.00	129.51	109.19	119.48	11,746.85
Nov 2024	877.10	800.00	823.05	119.05	105.93	110.99	10,912.24
Oct 2024	977.00	775.00	853.40	133.07	99.50	115.06	11,312.46
Sep 2024	1,066.30	875.00	930.20	144.68	117.32	125.41	12,330.50
Aug 2024	934.00	851.10	889.75	129.14	112.48	119.95	11,793.66
Jul 2024	937.50	858.70	896.75	128.09	112.61	120.90	11,886.45
Jun 2024	972.95	790.00	922.55	138.33	106.03	124.37	12,228.43
May 2024	863.30	790.00	804.10	119.68	104.64	108.40	10,658.37
Apr 2024	865.40	791.05	833.20	119.13	105.23	112.33	11,044.09
Mar 2024	880.70	775.00	780.65	120.38	104.03	105.24	10,347.54
Feb 2024	894.65	814.95	878.10	94.54	78.45	89.68	11,639.24
Jan 2024	938.00	840.05	883.35	100.25	85.13	90.22	11,708.83
Share Prices Of 2023
Dec 2023	950.00	780.00	886.70	99.60	79.57	90.56	11,753.23
Nov 2023	933.95	778.00	780.60	102.36	79.20	79.73	10,346.87
Oct 2023	975.30	856.00	874.50	100.74	86.88	89.30	11,589.18
Sep 2023	1,035.05	945.35	967.90	110.80	95.05	98.84	12,826.95

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 40753.42
63.06 0.15%

S&P 500 5622.11
32.05 0.57%

HANG SENG 22504.69
385.27 1.74%

NIKKEI 225 36831.70
379.40 1.04%

FTSE 100 8496.80
1.95 0.02%

NIFTY 24346.70
12.50 0.05%

× Ask Your Question