IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,061.05 Oct 17,2025 EOD	1,064.70 Oct 17,2025 EOD
Today's Change( )	-66.80 (-5.92%)	-61.50 (-5.46%)
Open( )	1,127.85	1,129.30
Prev Close( )	1,127.85	1,126.20
Volume	53,724.00	1,477,379.00
Today's Range( )	1,165.45 - 1,047.40	1,165.00 - 1,048.30
52-Week Range( )	1,196.40 - 600.95	1,197.00 - 601.00
Buy (Size)	N.A	1,064.70(×2750)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2003
Registered Office	8110 GIDC Industrial Estate,Sachin, Surat, Gujarat-394230
Telephone	91-261-2398991-95
Fax	91-261-2398996
Chairman	Kiran Chhotubhai Patel
Managing Director	ANAND SURESHBHAI DESAI
Company Secretary	Ashish Kumar Gupta
Auditor	Rajendra & Co/Natvarlal Vepari & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Chairman & Non Executive Dir.	Kiran Chhotubhai Patel
Vice Chairman & Executive Dire	MONA ANANDBHAI DESAI
ED / MD / Promoter	ANAND SURESHBHAI DESAI
Whole-time Director	Anuj Thakar
Independent Non Exe. Director	KETAN PARAGJI DESAI Bikram Singh MADHURI AJIT SAWANT Anand Rajeshwarrao Chatorikar
Company Sec. & Compli. Officer	Ashish Kumar Gupta
Additional Director	Milind Talathi

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	109.93	109.79	107.47	100.25	99.92	78.13
Reserves Total	2602.65	2534.27	2251.98	1624.41	1472.69	514.99
Equity Share Warrants	92.50	92.50	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	2805.08	2736.56	2359.45	1724.66	1572.61	593.12
Secured Loans	1261.85	940.62	643.74	599.54	135.51	553.14
Unsecured Loans	61.55	126.24	177.97	236.68	287.07	264.83
Total Debt	1323.40	1066.86	821.71	836.22	422.58	817.97
Other Liabilities	43.66	0.00	0.00	0.00	0.00	32.96
Total Liabilities	4172.14	3803.42	3181.16	2560.88	1995.19	1444.05
APPLICATION OF FUNDS :
Gross Block	2304.25	1641.47	1535.12	1433.09	1288.01	1098.93
Less : Accumulated Depreciation	455.61	364.54	294.89	229.95	172.04	120.68
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1848.64	1276.93	1240.23	1203.14	1115.97	978.25
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	205.76	578.90	113.49	42.78	42.45	100.75
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	159.47	159.42	158.43	148.15	0.01	0.41
Current Assets, Loans & Advances
Inventories	1354.61	991.31	879.95	863.02	491.21	296.73
Sundry Debtors	652.06	544.68	373.20	280.10	205.49	129.49
Cash and Bank Balance	88.70	278.68	551.38	209.51	295.59	26.67
Loans and Advances	237.98	230.26	125.58	90.32	95.38	96.67
Total Current Assets	2333.35	2044.92	1930.10	1442.95	1087.67	549.56
Less : Current Liabilities and Provisions
Current Liabilities	592.84	429.06	305.38	252.07	251.66	192.29
Provisions	9.12	5.68	9.67	18.63	24.13	7.44
Total Current Liabilities & Provisions	601.96	434.75	315.05	270.70	275.79	199.74
Net Current Assets	1731.39	1610.18	1615.06	1172.25	811.87	349.83
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	64.35	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	171.22	112.76	72.82	54.61	24.34	19.04
Net Deferred Tax	-106.87	-112.76	-72.82	-54.61	-24.34	-19.04
Other Assets	333.74	290.74	126.78	49.16	49.23	33.84
Total Assets	4172.13	3803.40	3181.16	2560.86	1995.19	1444.04
Contingent Liabilities	75.00	75.00	0.00	0.00	0.00	0.00

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	895.90	1128.70	1284.12	1073.77	810.89	528.88
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	895.90	1128.70	1284.12	1073.77	810.89	528.88
Other Income	13.35	25.91	2.19	7.34	26.61	10.88
Stock Adjustments	330.06	79.12	63.25	321.80	130.71	85.33
Total Income	1239.31	1233.73	1349.56	1402.91	968.21	625.09
EXPENDITURE :
Raw Materials	648.36	505.55	576.63	692.98	470.41	296.26
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	49.85	54.48	54.47	48.50	32.44	21.09
Other Manufacturing Expenses	193.82	267.64	274.86	290.40	204.62	131.64
Selling & Administrative Expenses	64.09	68.34	65.84	56.07	37.16	28.83
Miscellaneous Expenses	4.66	4.80	8.11	3.83	3.95	1.93
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	960.78	900.81	979.91	1091.78	748.59	479.75
Operating Profit	278.53	332.92	369.65	311.13	219.62	145.35
Interest	106.81	87.40	61.86	30.83	68.54	45.26
Gross Profit	171.72	245.52	307.79	280.30	151.08	100.09
Depreciation	90.77	71.87	65.56	60.12	51.65	28.71
Profit Before Tax	80.95	173.65	242.23	220.18	99.43	71.38
Tax	14.17	16.42	55.50	39.14	24.20	12.84
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-5.89	39.94	18.21	30.27	5.30	5.55
Reported Net Profit	72.67	117.29	168.53	150.78	69.92	52.99
Extraordinary Items	0.12	3.74	0.00	-0.18	-0.14	0.22
Adjusted Net Profit	72.55	113.55	168.53	150.96	70.06	52.77
Adjustment below Net Profit	1.22	-0.64	-1.93	-1.32	-1.19	0.00
P & L Balance brought forward	723.75	628.60	482.48	343.02	274.30	220.62
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	8.24	21.50	20.48	9.99	0.01	0.00
P & L Balance carried down	789.41	723.75	628.60	482.48	343.02	273.62
Dividend	0.00	5.38	10.46	5.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	7.50	12.50	25.00	10.00	5.00	0.00
Dividend Per Share(Rs)	0.75	1.25	2.50	1.00	0.50	0.00
Earnings Per Share-Unit Curr	6.61	10.68	15.68	15.04	7.00	10.60
Earnings Per Share(Adj)-Unit Curr	6.61	10.68	15.68	15.04	7.00	10.60
Book Value-Unit Curr	246.75	240.84	219.55	172.04	157.38	113.00
Book Value(Adj)-Unit Curr	246.75	240.84	219.55	172.04	157.38	113.00

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	587.93	315.69	330.67
Other Operating Income	0.00	0.00	0.00
Other Income	7.70	4.83	5.32
Total Income	595.63	320.52	335.99
Total Expenditure	478.64	221.44	225.17
PBIDT	116.99	99.08	110.82
Interest	34.75	33.72	29.13
PBDT	82.24	65.36	81.69
Depreciation	27.64	26.44	26.57
Tax	9.55	6.81	9.65
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	3.64	2.42	7.39
Reported Profit After Tax	41.40	29.69	38.09
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	41.40	29.69	38.09
EPS (Unit Curr.)	3.67	2.70	3.47
EPS (Adj) (Unit Curr.)	3.67	2.70	3.47
Calculated EPS (Unit Curr.)	3.64	2.70	3.46
Calculated EPS (Adj) (Unit Curr.)	3.64	2.70	3.46
Calculated EPS (Ann.) (Unit Curr.)	14.55	10.80	13.86
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.55	10.80	13.86
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	7.50	0.00
Equity	113.85	109.93	109.93
Reserve & Surplus	0.00	0.00	0.00
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(%)	19.90	31.39	33.51
PBDTM(%)	13.99	20.70	24.70
PATM(%)	7.04	9.40	11.52

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.43	0.37	0.41	0.38	0.57
Long Term Debt-Equity Ratio	0.08	0.12	0.22	0.24	-0.85
Current Ratio	1.36	1.80	2.31	2.35	0.46
Fixed Assets	0.45	0.71	0.87	0.79	0.68
Inventory	0.76	1.21	1.47	1.59	2.06
Debtors	1.50	2.46	3.93	4.42	4.84
Interest Cover Ratio	1.76	2.99	4.92	8.14	2.45
PBIDTM (%)	31.09	29.50	28.79	28.98	27.08
PBITM (%)	20.96	23.13	23.68	23.38	20.71
PBDTM (%)	19.17	21.75	23.97	26.10	18.63
CPM (%)	18.24	16.76	18.23	19.64	14.99
APATM (%)	8.11	10.39	13.12	14.04	8.62
ROCE (%)	4.71	7.48	10.59	11.02	9.77
RONW (%)	2.62	4.60	8.25	9.15	6.54

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	1,130.00	1,048.05	1,070.75	181.71	160.98	168.03	12,190.31
Aug 2025	1,196.40	1,079.40	1,130.00	192.58	161.75	177.32	12,864.86
Jul 2025	1,174.20	1,114.40	1,131.35	186.89	167.63	177.53	12,879.99
Jun 2025	1,151.25	983.00	1,137.85	175.10	146.15	172.41	12,508.54
May 2025	1,011.00	851.00	1,003.60	154.32	121.23	152.07	11,032.71
Apr 2025	879.90	688.00	868.80	135.03	101.43	131.64	9,550.83
Mar 2025	810.55	602.00	762.55	126.29	77.11	115.55	8,382.81
Feb 2025	760.00	600.95	634.05	74.79	55.14	61.38	6,970.20
Jan 2025	730.95	633.30	689.80	72.05	59.34	66.78	7,583.06
Share Prices Of 2024
Dec 2024	782.55	709.35	721.30	77.24	66.75	69.83	7,929.35
Nov 2024	754.35	703.85	732.80	75.55	66.36	70.91	8,051.46
Oct 2024	784.60	672.75	735.25	79.15	60.44	71.14	8,078.37
Sep 2024	780.75	722.00	736.35	76.91	69.29	71.23	8,087.68
Aug 2024	819.00	737.95	777.10	81.50	66.99	75.17	8,535.25
Jul 2024	803.40	733.70	784.25	78.33	69.60	75.86	8,613.79
Jun 2024	793.90	721.65	764.55	77.10	65.14	73.95	8,397.41
May 2024	845.45	755.00	762.85	82.88	72.25	73.76	8,375.02
Apr 2024	945.05	826.65	831.20	96.16	79.42	80.36	9,125.40
Mar 2024	977.95	850.15	868.85	96.49	81.18	84.00	9,538.75
Feb 2024	960.50	782.30	956.20	62.82	47.75	62.25	10,491.71

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 & NSDL: 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 46210.66
237.41 0.52%

S&P 500 6685.53
35.46 0.53%

HANG SENG 25247.11
-641.41 -2.48%

NIKKEI 225 47599.34
-678.40 -1.41%

FTSE 100 9354.57
-81.52 -0.86%

NIFTY 25709.85
124.55 0.49%

× Ask Your Question