IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	777.65 Nov 18,2025 EOD	777.85 Nov 18,2025 EOD
Today's Change( )	-37.10 (-4.55%)	-36.50 (-4.48%)
Open( )	818.55	815.50
Prev Close( )	814.75	814.35
Volume	85,256.00	676,363.00
Today's Range( )	818.55 - 774.50	815.65 - 774.10
52-Week Range( )	879.60 - 292.95	879.80 - 297.50
Buy (Size)	N.A	777.85(×379)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1961
Registered Office	Bil Near Bhaili Raiway Station,Padra Road, Vadodara, Gujarat-391410
Telephone	91-265-2680220/21/22/23
Fax	91-265-2680433
Chairman	Mehul K Patel
Managing Director	NA
Company Secretary	Preeti Yadav
Auditor	Parikh Shah & Associates.
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 & Non Executive Dir.	Mehul K Patel
Whole Time Director & CTO	Venkata Ranganath Kumar Sami
E D & Wholetime Director	Sharan M. Patel
Non-Exec & Non-Independent Dir	Shivam M. Patel
Independent Non Exe. Director	Ameeta V Manohar Tarak Patel Pranav Rohit Patel Anand Majmudar
Company Sec. & Compli. Officer	Preeti Yadav

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	28.61	14.30	14.30	14.30	14.30	14.30
Reserves Total	821.99	727.93	716.41	671.13	600.90	520.54
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	850.60	742.23	730.71	685.43	615.20	534.84
Secured Loans	7.10	4.64	0.23	0.04	2.65	2.58
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	7.10	4.64	0.23	0.04	2.65	2.58
Other Liabilities	9.76	8.81	7.99	7.52	5.05	4.94
Total Liabilities	867.46	755.68	738.93	692.99	622.90	542.36
APPLICATION OF FUNDS :
Gross Block	465.27	430.22	403.61	368.14	341.84	324.15
Less : Accumulated Depreciation	301.46	277.26	253.53	234.48	215.63	195.85
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	163.81	152.96	150.08	133.66	126.21	128.30
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.03	8.11	2.03	6.27	0.02	1.51
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	220.66	160.35	155.35	151.35	146.95	155.38
Current Assets, Loans & Advances
Inventories	277.26	261.28	248.71	196.16	155.59	102.44
Sundry Debtors	269.01	201.63	231.39	194.21	168.55	146.69
Cash and Bank Balance	112.89	25.81	16.04	67.14	106.51	60.51
Loans and Advances	16.38	27.39	12.01	13.89	14.75	4.94
Total Current Assets	675.54	516.11	508.15	471.41	445.39	314.58
Less : Current Liabilities and Provisions
Current Liabilities	204.55	93.76	97.48	81.07	99.96	63.65
Provisions	1.85	1.26	1.31	1.06	0.79	0.79
Total Current Liabilities & Provisions	206.40	95.02	98.79	82.14	100.76	64.44
Net Current Assets	469.14	421.10	409.36	389.27	344.63	250.14
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	3.63	2.67	0.00
Deferred Tax Liability	3.79	4.41	5.85	13.03	12.46	6.08
Net Deferred Tax	-3.79	-4.41	-5.85	-9.40	-9.79	-6.08
Other Assets	15.60	17.58	27.96	21.85	14.89	13.11
Total Assets	867.45	755.68	738.94	693.00	622.91	542.36
Contingent Liabilities	17.45	16.08	16.81	15.69	15.33	17.59

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	1104.99	1011.36	1003.79	795.37	653.62	598.38
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1104.99	1011.36	1003.79	795.37	653.62	598.38
Other Income	144.04	142.36	132.44	29.05	8.05	46.49
Stock Adjustments	0.06	4.38	13.85	22.29	0.18	-9.51
Total Income	1249.09	1158.10	1150.08	846.71	661.85	635.36
EXPENDITURE :
Raw Materials	658.76	611.10	635.23	527.36	383.01	358.58
Power & Fuel Cost	25.93	26.59	27.29	20.01	14.64	15.07
Employee Cost	67.19	55.19	51.41	42.40	35.83	37.97
Other Manufacturing Expenses	104.04	88.68	78.92	70.58	60.82	57.86
Selling & Administrative Expenses	48.82	47.85	48.25	49.15	38.21	41.86
Miscellaneous Expenses	4.25	5.79	6.57	7.12	4.45	3.13
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	908.98	835.20	847.67	716.61	536.96	514.46
Operating Profit	340.11	322.91	302.41	130.10	124.89	120.91
Interest	2.68	1.28	0.35	0.36	0.62	0.35
Gross Profit	337.43	321.63	302.06	129.74	124.27	120.56
Depreciation	26.22	24.27	21.11	19.74	19.98	20.00
Profit Before Tax	311.21	297.36	280.95	110.00	104.29	100.56
Tax	45.39	43.37	38.96	24.13	18.91	24.17
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.44	-1.25	-3.55	0.21	5.34	6.87
Reported Net Profit	266.26	255.23	245.55	85.65	80.04	69.52
Extraordinary Items	1.49	0.06	0.19	0.10	0.02	3.46
Adjusted Net Profit	264.77	255.17	245.36	85.55	80.02	66.06
Adjustment below Net Profit	0.00	0.00	0.00	0.00	6.88	-190.43
P & L Balance brought forward	595.05	582.99	537.69	466.34	379.43	500.34
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	157.34	243.16	200.25	14.30	0.00	0.00
P & L Balance carried down	703.97	595.05	582.99	537.69	466.34	379.43
Dividend	157.34	143.04	57.21	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	550.00	1000.00	1100.00	1000.00	100.00	1000.00
Dividend Per Share(Rs)	11.00	20.00	22.00	20.00	2.00	20.00
Earnings Per Share-Unit Curr	18.61	35.69	34.33	11.98	11.19	9.72
Earnings Per Share(Adj)-Unit Curr	18.61	17.85	17.17	5.99	5.60	4.86
Book Value-Unit Curr	59.43	103.71	102.10	95.77	85.94	74.71
Book Value(Adj)-Unit Curr	59.43	51.86	51.05	47.89	42.97	37.36

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	283.04	296.75	304.18
Other Operating Income	4.68	4.59	4.12
Other Income	108.92	11.04	101.98
Total Income	396.64	312.38	410.28
Total Expenditure	240.05	241.77	251.05
PBIDT	156.59	70.61	159.23
Interest	0.42	0.14	0.25
PBDT	156.17	70.47	158.98
Depreciation	6.91	6.75	6.97
Tax	11.78	15.58	14.68
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.29	0.24	0.00
Reported Profit After Tax	137.77	47.90	137.33
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	137.77	47.90	137.33
EPS (Unit Curr.)	9.63	3.35	9.60
EPS (Adj) (Unit Curr.)	9.63	3.35	9.60
Calculated EPS (Unit Curr.)	9.63	3.35	9.60
Calculated EPS (Adj) (Unit Curr.)	9.63	3.35	9.60
Calculated EPS (Ann.) (Unit Curr.)	38.52	13.39	38.40
Calculated EPS (Adj) (Ann.) (Unit Curr.)	38.52	13.39	38.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	28.61	28.61	28.61
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(%)	55.32	23.79	52.35
PBDTM(%)	55.18	23.75	52.27
PATM(%)	48.68	16.14	45.15

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	3.71	4.90	4.91	4.37	4.04
Fixed Assets	2.47	2.43	2.60	2.24	1.97
Inventory	4.10	3.97	4.51	4.52	5.07
Debtors	4.70	4.67	4.72	4.39	4.15
Interest Cover Ratio	117.12	233.30	803.71	306.56	169.21
PBIDTM (%)	30.78	31.93	30.13	16.36	19.11
PBITM (%)	28.41	29.53	28.02	13.88	16.05
PBDTM (%)	30.54	31.80	30.09	16.31	19.01
CPM (%)	26.47	27.64	26.57	13.25	15.30
APATM (%)	24.10	25.24	24.46	10.77	12.25
ROCE (%)	38.70	39.99	39.32	16.79	18.02
RONW (%)	33.46	34.68	34.71	13.18	13.93

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	879.60	706.25	708.90	47.75	38.01	38.30	10,139.91
Sep 2025	875.00	573.95	831.10	48.08	30.13	44.90	11,887.83
Aug 2025	616.95	532.80	577.35	35.02	28.55	31.19	8,258.26
Jul 2025	690.00	581.80	591.95	38.55	30.26	31.98	8,467.09
Jun 2025	647.20	538.20	639.75	35.37	28.03	34.56	9,150.81
May 2025	603.00	348.70	570.70	34.28	17.85	30.83	8,163.14
Apr 2025	415.00	305.00	366.85	22.99	15.66	19.82	5,247.32
Mar 2025	368.70	292.95	344.80	20.27	14.79	18.63	4,931.93
Feb 2025	476.95	298.55	314.95	27.65	15.86	17.65	4,504.96
Jan 2025	523.30	388.10	451.25	29.91	20.43	25.30	6,454.56
Share Prices Of 2024
Dec 2024	581.65	465.40	475.75	33.07	25.52	26.67	6,805.00
Nov 2024	594.80	347.70	578.68	35.18	19.36	32.44	8,277.21
Oct 2024	392.05	307.50	362.55	23.10	14.88	20.32	5,185.82
Sep 2024	349.05	325.00	338.20	19.87	17.34	18.96	4,837.52
Aug 2024	387.00	319.00	341.08	22.57	17.73	19.12	4,878.64
Jul 2024	399.00	325.00	379.63	23.50	17.48	21.28	5,430.05
Jun 2024	363.50	258.55	343.75	20.80	13.25	19.27	4,916.91
May 2024	327.50	278.50	296.40	18.76	15.14	16.61	4,239.63
Apr 2024	324.60	257.55	311.75	18.71	12.49	17.48	4,459.19
Mar 2024	350.00	252.68	297.38	20.49	12.11	16.67	4,253.57

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 46604.53
-563.95 -1.20%

S&P 500 6692.71
-62.40 -0.92%

HANG SENG 25930.04
-454.25 -1.72%

NIKKEI 225 48833.62
-1490.29 -2.96%

FTSE 100 9519.69
-155.74 -1.61%

NIFTY 25910.05
-103.40 -0.40%

× Ask Your Question