IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,162.20 May 02,2025 EOD	1,161.80 May 02,2025 EOD
Today's Change( )	31.70 (2.80%)	31.20 (2.76%)
Open( )	1,141.80	1,150.90
Prev Close( )	1,130.50	1,130.60
Volume	83,564.00	3,130,380.00
Today's Range( )	1,243.00 - 1,125.50	1,244.00 - 1,124.10
52-Week Range( )	1,321.75 - 507.23	1,322.00 - 504.00
Buy (Size)	N.A	1,161.80(×561)
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	Ekta Kumari Srivastava
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


Chairman & Managing Director	Nareshbhai Ramjibhai Patel
Whole-time Director	Chetankumar Chhaganlal Vaghasia Virendra Nath Mishra Ram Mohan Rao Locande
Independent Non Exe. Director	Girikrishna Maniar Hetal Gandhi Richa M. Goyal Anita Bandyopadhyay
Company Sec. & Compli. Officer	Ekta Kumari Srivastava

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	36.88	36.44	36.44	31.50	10.50	10.50
Reserves Total	638.23	550.35	481.57	132.45	97.48	70.61
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	675.11	586.79	518.01	163.95	107.98	81.11
Secured Loans	202.73	3.36	0.84	108.35	46.51	37.74
Unsecured Loans	0.00	0.00	0.00	28.28	12.91	16.16
Total Debt	202.73	3.36	0.84	136.63	59.42	53.90
Other Liabilities	1.32	0.68	0.44	4.37	2.44	1.14
Total Liabilities	879.16	590.83	519.29	304.95	169.84	136.15
APPLICATION OF FUNDS :
Gross Block	410.49	260.83	204.48	177.13	74.77	69.86
Less : Accumulated Depreciation	53.43	38.74	26.60	16.52	12.59	12.20
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	357.06	222.09	177.88	160.61	62.18	57.66
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	125.42	29.80	2.96	0.20	11.71	2.35
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	67.73	33.45	33.40	33.24	27.89	28.00
Current Assets, Loans & Advances
Inventories	151.19	119.17	112.17	60.36	52.34	38.67
Sundry Debtors	212.78	230.26	161.66	118.72	52.51	72.86
Cash and Bank Balance	31.94	58.61	98.92	1.56	3.27	0.32
Loans and Advances	75.14	46.67	53.96	32.49	8.47	8.85
Total Current Assets	471.05	454.71	426.71	213.14	116.59	120.69
Less : Current Liabilities and Provisions
Current Liabilities	166.57	148.42	123.04	99.93	54.67	73.40
Provisions	12.18	11.39	6.02	2.12	0.41	0.51
Total Current Liabilities & Provisions	178.75	159.81	129.06	102.05	55.07	73.91
Net Current Assets	292.30	294.91	297.64	111.09	61.52	46.79
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	1.14	0.92	0.00
Deferred Tax Liability	13.34	8.83	6.26	4.42	4.04	2.30
Net Deferred Tax	-13.34	-8.83	-6.26	-3.28	-3.12	-2.30
Other Assets	49.99	19.41	13.66	3.09	9.65	3.65
Total Assets	879.16	590.83	519.28	304.95	169.83	136.15
Contingent Liabilities	2.07	2.70	2.70	0.00	0.07	0.00

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	687.58	616.73	520.14	340.61	239.64	235.59
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	687.58	616.73	520.14	340.61	239.64	235.59
Other Income	13.79	4.32	2.76	1.33	2.77	1.15
Stock Adjustments	26.94	14.96	9.50	-4.81	8.99	3.62
Total Income	728.31	636.01	532.40	337.13	251.40	240.36
EXPENDITURE :
Raw Materials	434.96	345.85	282.33	174.87	137.90	152.58
Power & Fuel Cost	25.69	22.28	21.40	5.26	4.53	4.14
Employee Cost	60.92	48.84	41.37	20.99	12.77	11.43
Other Manufacturing Expenses	46.19	46.71	49.53	40.65	34.60	4.78
Selling & Administrative Expenses	31.80	36.56	27.22	11.47	15.37	7.03
Miscellaneous Expenses	39.05	8.78	2.61	2.35	2.36	16.45
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	638.61	509.03	424.45	255.59	207.55	196.40
Operating Profit	89.69	126.98	107.94	81.53	43.86	43.96
Interest	5.89	2.41	6.41	5.62	5.59	4.75
Gross Profit	83.80	124.57	101.53	75.91	38.27	39.21
Depreciation	14.69	12.34	10.08	4.19	3.52	2.60
Profit Before Tax	69.11	112.23	91.45	71.72	34.75	36.61
Tax	20.91	26.38	16.72	17.56	6.80	8.98
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	4.51	2.50	2.78	0.16	0.49	3.00
Reported Net Profit	43.68	83.34	71.95	54.00	27.47	24.63
Extraordinary Items	-15.35	-0.55	-0.10	-0.61	-0.69	0.00
Adjusted Net Profit	59.03	83.89	72.05	54.61	28.16	24.63
Adjustment below Net Profit	-0.09	0.17	0.00	-21.03	-0.63	-10.52
P & L Balance brought forward	275.58	203.00	131.28	97.48	70.64	56.50
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	10.93	10.93	0.00	0.00	0.00	0.00
P & L Balance carried down	308.24	275.58	203.23	130.45	97.48	70.61
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	0.00	0.00	0.00
Dividend Per Share(Rs)	3.00	3.00	3.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	11.84	22.87	19.75	17.14	26.16	23.46
Earnings Per Share(Adj)-Unit Curr	5.92	11.44	9.88	17.14	26.16	23.46
Book Value-Unit Curr	183.05	161.04	142.16	52.05	102.84	77.25
Book Value(Adj)-Unit Curr	91.53	80.52	71.08	52.05	102.84	77.25

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	304.16	270.94	243.59
Other Operating Income	0.00	0.00	0.00
Other Income	5.69	2.17	8.58
Total Income	309.86	273.11	252.17
Total Expenditure	220.10	204.29	195.46
PBIDT	89.75	68.82	56.71
Interest	0.38	0.61	0.49
PBDT	89.37	68.21	56.22
Depreciation	6.56	5.67	6.20
Tax	15.23	16.27	11.85
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.74	0.97	0.49
Reported Profit After Tax	62.85	45.31	37.68
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	62.85	45.31	37.68
EPS (Unit Curr.)	7.84	11.31	9.41
EPS (Adj) (Unit Curr.)	3.92	5.66	4.71
Calculated EPS (Unit Curr.)	7.68	11.07	9.21
Calculated EPS (Adj) (Unit Curr.)	3.84	5.54	4.61
Calculated EPS (Ann.) (Unit Curr.)	30.71	44.27	36.82
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.36	22.14	18.41
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	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(%)	29.51	25.40	23.28
PBDTM(%)	29.38	25.18	23.08
PATM(%)	20.66	16.72	15.47

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.16	0.00	0.20	0.72	0.60
Long Term Debt-Equity Ratio	0.09	0.00	0.11	0.34	0.22
Current Ratio	2.04	2.87	2.09	1.23	1.15
Fixed Assets	2.05	2.65	2.73	2.70	3.31
Inventory	5.09	5.33	6.03	6.04	5.27
Debtors	3.10	3.15	3.71	3.98	3.82
Interest Cover Ratio	16.86	47.56	15.27	13.76	7.22
PBIDTM (%)	16.58	20.59	20.75	23.94	18.30
PBITM (%)	14.44	18.59	18.81	22.71	16.83
PBDTM (%)	15.72	20.20	19.52	22.29	15.97
CPM (%)	10.72	15.51	15.77	17.08	12.93
APATM (%)	8.59	13.51	13.83	15.85	11.46
ROCE (%)	13.51	20.65	23.75	32.58	26.37
RONW (%)	9.36	15.09	21.10	39.72	29.05

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
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	1,181.45	1,003.13	1,074.43	183.24	133.51	149.01	8,796.20
Nov 2024	1,092.08	961.75	1,071.48	163.31	129.95	148.60	8,772.05
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	699.00	607.50	690.53	98.12	83.87	95.75	5,652.29
Jul 2024	725.63	616.55	668.08	102.75	82.07	92.59	5,465.60
Jun 2024	734.50	504.00	646.23	100.58	59.24	89.56	5,286.84
May 2024	641.00	573.53	608.53	83.47	70.89	77.69	4,585.81
Apr 2024	648.25	547.00	615.43	82.37	67.13	76.90	4,539.44
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	593.60	540.00	581.68	54.10	47.19	51.14	4,290.50
Share Prices Of 2023
Dec 2023	617.50	511.55	560.98	55.93	40.20	49.32	4,137.81
Nov 2023	599.55	533.03	554.38	53.59	46.49	48.74	4,089.13
Oct 2023	633.50	538.13	588.08	56.60	45.36	51.71	4,337.71
Sep 2023	691.03	612.53	615.73	61.87	53.58	54.14	4,541.66

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