IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	646.25 Mar 23,2026 EOD	646.55 Mar 23,2026 EOD
Today's Change( )	-30.80 (-4.55%)	-30.75 (-4.54%)
Open( )	670.60	666.30
Prev Close( )	677.05	677.30
Volume	4,334.00	139,039.00
Today's Range( )	670.60 - 635.30	670.50 - 635.80
52-Week Range( )	1,107.80 - 635.30	1,107.90 - 635.80
Buy (Size)	N.A	N.A
Sell (Size)	N.A	646.55(×110)

Company Background


Incorporation Year	2010
Registered Office	Alembic Road,, Vadodara, Gujarat-390003
Telephone	91-0265-2280550
Fax	91-0265-2282506
Chairman	Chirayu R Amin
Managing Director	Pranav Amin
Company Secretary	Manisha Saraf
Auditor	K C Mehta & Co LLP/KKC & Associates LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd B-102&103 Shangrila,Complex First Floor,Akota,Vadodara - 390 020

Board of Directors


Chairman & Chief Executive Officer	Chirayu R Amin
Director (Finance) & Chief Financial Officer	Rajkumar Baheti
Managing Director	Pranav Amin Shaunak Amin
Independent Director	Ashok Barat
Company Sec. & Compli. Officer	Manisha Saraf
Independent Director	Jai S Diwanji Manish Kejriwal Geeta Goradia

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	39.31	39.31	39.31	39.31	39.31	37.70
Reserves Total	5155.43	4869.60	4374.99	5251.03	5062.50	3308.31
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	5194.74	4908.91	4414.30	5290.34	5101.81	3346.01
Secured Loans	102.22	100.04	165.07	0.00	0.02	0.04
Unsecured Loans	1091.71	391.95	544.86	706.12	583.59	1686.99
Total Debt	1193.93	491.99	709.93	706.12	583.61	1687.03
Other Liabilities	124.31	109.51	106.20	95.82	85.52	146.51
Total Liabilities	6512.98	5510.41	5230.43	6092.28	5770.94	5179.55
APPLICATION OF FUNDS :
Gross Block	4100.64	3859.15	3441.27	2733.10	2452.31	1761.67
Less : Accumulated Depreciation	1587.17	1323.49	1063.82	962.00	678.49	485.21
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2513.47	2535.66	2377.45	1771.10	1773.82	1276.46
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	837.23	524.36	601.28	2304.23	2182.53	1569.98
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	259.56	226.68	229.27	219.36	343.09	833.25
Current Assets, Loans & Advances
Inventories	1976.34	1353.07	1275.13	1396.83	1341.96	1073.18
Sundry Debtors	1480.67	1340.12	1201.20	988.33	421.86	784.11
Cash and Bank Balance	20.85	26.49	28.46	21.90	61.44	37.13
Loans and Advances	288.34	268.88	275.43	337.41	482.37	256.95
Total Current Assets	3766.20	2988.56	2780.22	2744.47	2307.63	2151.37
Less : Current Liabilities and Provisions
Current Liabilities	940.53	823.26	830.03	871.72	772.70	615.29
Provisions	102.76	64.88	69.96	63.64	53.71	38.17
Total Current Liabilities & Provisions	1043.29	888.14	899.99	935.36	826.41	653.46
Net Current Assets	2722.91	2100.42	1880.23	1809.11	1481.22	1497.91
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	215.74	210.11	161.30	151.30	142.80	114.49
Deferred Tax Liability	138.32	131.28	83.14	197.70	188.92	160.25
Net Deferred Tax	77.42	78.83	78.16	-46.40	-46.12	-45.76
Other Assets	102.39	44.46	64.04	34.88	36.40	47.71
Total Assets	6512.98	5510.41	5230.43	6092.28	5770.94	5179.55
Contingent Liabilities	120.25	65.03	117.45	62.87	100.46	190.28

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	6032.63	5874.06	5149.00	5035.41	5066.89	4132.55
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	6032.63	5874.06	5149.00	5035.41	5066.89	4132.55
Other Income	60.75	504.88	3.54	51.14	83.90	134.75
Stock Adjustments	268.54	52.36	-72.84	-19.85	160.65	176.50
Total Income	6361.92	6431.30	5079.70	5066.70	5311.44	4443.80
EXPENDITURE :
Raw Materials	2057.31	1852.71	1587.29	1482.36	1464.67	1222.39
Power & Fuel Cost	179.67	173.32	151.19	120.50	118.31	97.43
Employee Cost	1466.57	1335.91	1094.82	1062.30	976.13	806.37
Other Manufacturing Expenses	388.12	327.87	357.21	324.10	344.44	291.44
Selling & Administrative Expenses	1269.90	1191.89	1173.00	1088.66	848.55	661.00
Miscellaneous Expenses	38.21	519.76	48.31	28.82	26.07	37.52
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	5399.78	5401.46	4411.82	4106.74	3778.17	3116.15
Operating Profit	962.14	1029.84	667.88	959.96	1533.27	1327.65
Interest	76.47	54.47	49.00	17.02	12.98	25.19
Gross Profit	885.67	975.37	618.88	942.94	1520.29	1302.46
Depreciation	277.08	271.14	272.95	284.93	182.55	135.67
Profit Before Tax	608.59	704.23	345.93	658.01	1337.74	1166.79
Tax	105.47	37.75	-0.80	114.46	241.20	197.39
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	503.12	666.48	346.73	543.55	1096.54	969.40
Extraordinary Items	14.19	0.99	0.05	2.81	5.20	-7.06
Adjusted Net Profit	488.93	665.49	346.68	540.74	1091.34	976.46
Adjustment below Net Profit	0.00	3494.43	0.00	-76.30	-114.90	-51.00
P & L Balance brought forward	4160.91	0.00	2632.89	2440.83	1709.19	1296.49
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	216.22	0.00	-672.07	275.19	250.00	525.97
P & L Balance carried down	4447.81	4160.91	3651.69	2632.89	2440.83	1688.92
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 %	550.00	550.00	400.00	500.00	700.00	500.00
Dividend Per Share(Rs)	11.00	11.00	8.00	10.00	14.00	10.00
Earnings Per Share-Unit Curr	25.60	33.91	17.64	27.65	55.79	51.43
Earnings Per Share(Adj)-Unit Curr	25.60	33.91	17.64	27.65	55.79	51.43
Book Value-Unit Curr	264.30	249.75	224.59	269.16	259.57	177.51
Book Value(Adj)-Unit Curr	264.30	249.75	224.59	269.16	259.57	177.51

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1642.24	1796.24	1494.17
Other Operating Income	0.00	0.00	0.00
Other Income	10.73	11.49	7.79
Total Income	1652.97	1807.73	1501.96
Total Expenditure	1412.87	1492.93	1280.43
PBIDT	240.10	314.80	221.53
Interest	21.65	22.81	22.64
PBDT	218.45	291.99	198.89
Depreciation	79.67	75.64	73.37
Tax	24.31	36.99	22.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	114.47	179.36	103.52
Extra-ordinary Items	-34.83	0.00	0.00
Adjusted Profit After Extra-ordinary item	149.30	179.36	103.52
EPS (Unit Curr.)	5.82	9.12	5.27
EPS (Adj) (Unit Curr.)	5.82	9.12	5.27
Calculated EPS (Unit Curr.)	5.82	9.13	5.27
Calculated EPS (Adj) (Unit Curr.)	5.82	9.13	5.27
Calculated EPS (Ann.) (Unit Curr.)	23.30	36.50	21.07
Calculated EPS (Adj) (Ann.) (Unit Curr.)	23.30	36.50	21.07
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	39.31	39.31	39.31
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	14.62	17.53	14.83
PBDTM(%)	13.30	16.26	13.31
PATM(%)	6.97	9.99	6.93

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.17	0.13	0.15	0.12	0.27
Long Term Debt-Equity Ratio	0.01	0.01	0.01	0.03	0.14
Current Ratio	1.89	1.99	1.71	1.72	1.60
Fixed Assets	1.52	1.61	1.67	1.94	2.40
Inventory	3.62	4.47	3.85	3.68	4.20
Debtors	4.28	4.62	4.70	7.14	8.40
Interest Cover Ratio	8.96	13.93	8.06	39.66	104.06
PBIDTM (%)	15.95	17.53	12.97	19.06	30.26
PBITM (%)	11.36	12.92	7.67	13.41	26.66
PBDTM (%)	14.68	16.60	12.02	18.73	30.00
CPM (%)	12.93	15.96	12.03	16.45	25.24
APATM (%)	8.34	11.35	6.73	10.79	21.64
ROCE (%)	11.40	14.13	6.98	11.38	24.67
RONW (%)	9.96	14.30	7.15	10.46	25.96

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	825.35	706.60	711.55	33.82	28.21	28.61	13,986.45
Jan 2026	847.75	742.95	781.60	35.02	29.13	31.42	15,363.37
Share Prices Of 2025
Dec 2025	919.00	826.00	848.20	37.40	32.34	34.10	16,672.48
Nov 2025	998.00	889.00	907.25	41.71	35.11	36.47	17,833.19
Oct 2025	984.95	891.00	896.65	41.92	35.59	36.05	17,624.83
Sep 2025	985.00	885.00	900.20	39.91	35.39	36.19	17,694.61
Aug 2025	1,004.95	911.10	937.10	41.34	35.12	37.67	18,419.93
Jul 2025	1,064.70	971.55	977.95	44.42	38.86	39.32	19,222.89
Jun 2025	1,107.80	923.15	1,042.60	47.32	36.49	41.92	20,493.67
May 2025	1,049.00	840.85	1,017.20	43.02	31.69	40.89	19,994.40
Apr 2025	924.60	731.05	876.40	38.66	25.45	35.23	17,226.79
Mar 2025	976.20	725.60	929.25	40.42	28.44	37.36	18,265.63
Feb 2025	980.00	736.00	743.80	31.22	21.51	21.97	14,620.37
Jan 2025	1,122.40	877.60	920.10	35.02	25.40	27.18	18,085.77
Share Prices Of 2024
Dec 2024	1,122.25	1,015.05	1,064.20	33.98	29.35	31.43	20,918.25
Nov 2024	1,152.60	993.15	1,089.20	36.28	28.45	32.17	21,409.66
Oct 2024	1,296.15	1,028.85	1,128.75	40.32	29.11	33.34	22,187.06
Sep 2024	1,277.00	1,052.15	1,205.35	39.60	29.33	35.60	23,692.74
Aug 2024	1,285.60	1,025.00	1,060.25	40.21	29.56	31.32	20,840.61
Jul 2024	1,254.80	878.35	1,179.85	37.59	24.66	34.85	23,191.50

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

DJIA 45612.20
-430.24 -0.93%

S&P 500 6526.68
-100.81 -1.52%

HANG SENG 24382.48
-894.85 -3.54%

NIKKEI 225 51583.72
-1788.81 -3.35%

FTSE 100 9923.24
4.91 0.05%

NIFTY 22512.65
-601.85 -2.60%

× Ask Your Question