IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	47.00 Jun 02,2026 15:14:00
Today's Change( )	2.98 (6.77%)
Open( )	46.98
Prev Close( )	44.02
Volume	4,508.00
Today's Range( )	48.00 - 45.00
52-Week Range( )	60.00 - 34.43
Buy (Size)	47.00(×687)
Sell (Size)	47.99(×30)

Company Background


Incorporation Year	1992
Registered Office	309 Vill Mokshi,Sankarda Savli Rd Taluka Savli, Vadodara, Gujarat-391780
Telephone	91-2667 244395
Fax	91-2667 244395
Chairman	Gaurav Thanky
Managing Director	Gaurav Thanky
Company Secretary	Ashish Chaudhary
Auditor	Mukund & Rohit
Face Value	10
Market Lot	1
Listing	BSE,MSEI BSE,MSEI
Registrar	Link Intime India Pvt Ltd B-102&103 Shangrila,Complex First Floor,Akota,Vadodara - 390 020

Board of Directors


Chairman & Managing Director	Gaurav Thanky
Non Executive Director	Dhara Gaurav Thanky
Independent Non Exe. Director	A N Shah Chirag Bhupendrabhai Shah
Company Sec. & Compli. Officer	Ashish Chaudhary

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	8.52	8.52	8.52	8.52	8.52	4.30
Reserves Total	6.62	6.47	5.01	3.81	2.90	-2.31
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	15.14	14.99	13.53	12.33	11.42	1.99
Secured Loans	29.46	21.27	22.06	24.46	24.26	7.00
Unsecured Loans	4.62	4.40	3.13	1.48	1.64	0.46
Total Debt	34.08	25.67	25.19	25.94	25.90	7.46
Other Liabilities	0.12	0.07	0.04	0.09	0.69	3.75
Total Liabilities	49.34	40.73	38.76	38.36	38.01	13.20
APPLICATION OF FUNDS :
Gross Block	21.20	20.25	18.63	16.96	16.65	11.69
Less : Accumulated Depreciation	11.02	10.49	9.78	9.25	8.82	8.04
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	10.18	9.76	8.85	7.71	7.83	3.65
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	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	39.46	39.59	32.73	28.27	22.19	8.70
Sundry Debtors	11.03	10.93	7.67	11.39	13.24	2.10
Cash and Bank Balance	2.18	1.03	1.08	0.94	0.73	0.02
Loans and Advances	1.42	-0.03	1.75	3.71	3.57	0.47
Total Current Assets	54.09	51.52	43.22	44.31	39.73	11.29
Less : Current Liabilities and Provisions
Current Liabilities	17.84	23.18	16.29	16.56	13.36	3.07
Provisions	0.05	0.05	0.17	0.27	0.20	0.05
Total Current Liabilities & Provisions	17.90	23.24	16.46	16.83	13.57	3.12
Net Current Assets	36.20	28.28	26.77	27.48	26.16	8.17
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.15	0.31	0.00	0.20	0.29
Deferred Tax Liability	0.18	0.40	0.24	0.18	0.00	0.00
Net Deferred Tax	-0.18	-0.25	0.07	-0.18	0.20	0.29
Other Assets	3.14	2.93	3.08	3.34	3.81	1.07
Total Assets	49.34	40.73	38.76	38.35	38.00	13.19
Contingent Liabilities	0.06	0.06	0.00	0.00	0.00	0.09

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	78.09	127.92	82.65	72.91	48.32	22.90
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	78.09	127.92	82.65	72.91	48.32	22.90
Other Income	0.14	0.04	0.28	0.55	0.40	0.02
Stock Adjustments	15.90	5.37	-1.19	-1.13	3.79	-0.72
Total Income	94.13	133.33	81.74	72.33	52.51	22.20
EXPENDITURE :
Raw Materials	82.73	120.33	69.78	60.72	40.78	16.53
Power & Fuel Cost	0.68	0.68	0.50	0.77	0.98	1.03
Employee Cost	3.79	3.74	3.66	3.58	3.27	1.99
Other Manufacturing Expenses	0.15	0.39	0.27	0.48	0.27	0.15
Selling & Administrative Expenses	2.22	1.92	1.63	0.77	1.20	0.42
Miscellaneous Expenses	0.46	0.43	0.49	1.36	1.70	0.67
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	90.02	127.48	76.33	67.68	48.20	20.78
Operating Profit	4.10	5.84	5.40	4.66	4.31	1.41
Interest	3.23	2.85	3.16	2.84	3.32	0.97
Gross Profit	0.87	2.99	2.24	1.82	0.99	0.44
Depreciation	0.56	0.70	0.54	0.48	0.42	0.36
Profit Before Tax	0.31	2.29	1.70	1.34	0.57	0.08
Tax	0.36	0.57	0.46	0.04	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.23	0.16	0.06	0.38	-0.09	-0.01
Reported Net Profit	0.17	1.56	1.18	0.92	0.66	0.09
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	0.17	1.56	1.18	0.92	0.66	0.09
Adjustment below Net Profit	0.00	-0.07	0.00	0.00	-0.01	0.00
P & L Balance brought forward	4.13	2.64	1.46	0.54	-0.10	-2.38
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	4.31	4.13	2.64	1.46	0.54	-2.28
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	0.20	1.83	1.39	1.08	0.77	0.22
Earnings Per Share(Adj)-Unit Curr	0.20	1.83	1.39	1.08	0.77	0.22
Book Value-Unit Curr	17.77	17.60	15.89	14.47	13.41	4.63
Book Value(Adj)-Unit Curr	17.77	17.60	15.89	14.47	13.41	4.63

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	8.86	10.72	11.70
Other Operating Income	0.00	0.00	0.00
Other Income	0.03	0.02	0.01
Total Income	8.89	10.74	11.71
Total Expenditure	8.58	9.79	10.70
PBIDT	0.30	0.95	1.01
Interest	0.77	0.79	0.82
PBDT	-0.47	0.16	0.19
Depreciation	0.15	0.15	0.15
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-0.62	0.01	0.04
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-0.62	0.01	0.04
EPS (Unit Curr.)	-0.06	0.01	0.05
EPS (Adj) (Unit Curr.)	-0.06	0.01	0.05
Calculated EPS (Unit Curr.)	-0.56	0.01	0.05
Calculated EPS (Adj) (Unit Curr.)	-0.56	0.01	0.05
Calculated EPS (Ann.) (Unit Curr.)	-2.25	0.03	0.21
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-2.25	0.03	0.21
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.01	8.52	8.52
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(%)	3.39	8.86	8.63
PBDTM(%)	-5.30	1.49	1.62
PATM(%)	-7.00	0.09	0.34

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.98	1.78	1.98	2.18	2.49
Long Term Debt-Equity Ratio	0.45	0.48	0.31	0.16	0.20
Current Ratio	1.20	1.23	1.14	1.07	1.09
Fixed Assets	3.77	6.58	4.64	4.34	3.41
Inventory	1.98	3.54	2.71	2.89	3.13
Debtors	7.11	13.75	8.67	5.92	6.30
Interest Cover Ratio	1.10	1.80	1.54	1.48	1.17
PBIDTM (%)	5.25	4.57	6.53	6.39	8.92
PBITM (%)	4.53	4.02	5.88	5.73	8.05
PBDTM (%)	1.11	2.34	2.71	2.50	2.05
CPM (%)	0.93	1.77	2.08	1.92	2.24
APATM (%)	0.22	1.22	1.43	1.26	1.37
ROCE (%)	7.86	12.93	12.60	10.97	14.55
RONW (%)	1.13	10.94	9.13	7.75	8.41

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	49.69	39.00	44.71	332.88	225.70	289.33	49.19
Apr 2026	48.59	37.21	43.58	350.59	199.55	282.02	47.94
Mar 2026	52.00	38.05	43.67	386.19	243.35	282.60	48.04
Feb 2026	48.99	39.00	45.71	344.75	247.12	295.80	50.29
Jan 2026	56.90	41.50	44.82	418.94	248.66	290.04	49.31
Share Prices Of 2025
Dec 2025	59.50	41.01	51.01	329.05	196.22	330.10	56.12
Nov 2025	52.90	38.40	47.70	280.78	180.13	238.97	40.62
Oct 2025	57.50	43.96	51.48	334.15	202.41	257.91	43.84
Sep 2025	60.00	44.00	54.20	327.91	180.11	271.53	46.16
Aug 2025	56.10	51.49	55.17	292.52	257.96	276.39	46.99
Jul 2025	50.74	42.00	50.49	255.46	203.62	252.95	43.00
Jun 2025	45.34	34.43	42.66	241.41	165.75	213.72	36.33
May 2025	36.35	28.40	34.45	182.36	141.53	172.59	29.34
Apr 2025	43.50	27.72	29.89	225.82	129.88	149.74	25.46
Mar 2025	47.70	28.99	40.93	289.02	114.10	205.05	34.86
Feb 2025	57.90	38.60	41.00	34.66	18.72	22.38	34.92
Jan 2025	59.90	46.02	47.43	37.57	23.36	25.89	40.39
Share Prices Of 2024
Dec 2024	59.00	47.53	54.25	36.47	23.99	29.62	46.20
Nov 2024	64.00	48.32	51.01	36.07	25.90	27.85	43.44
Oct 2024	67.80	54.32	63.54	40.61	28.01	34.69	54.11

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
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.
6. KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

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

DJIA 51095.09
41.63 0.08%

S&P 500 7620.62
19.56 0.26%

HANG SENG 26038.33
640.14 2.52%

NIKKEI 225 66649.95
-284.38 -0.42%

FTSE 100 10313.41
-95.87 -0.92%

NIFTY 23464.15
81.55 0.35%

× Ask Your Question