IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	562.20 Dec 05,2025 EOD	561.85 Dec 05,2025 EOD
Today's Change( )	-4.25 (-0.75%)	-3.95 (-0.70%)
Open( )	563.05	565.80
Prev Close( )	566.45	565.80
Volume	5,464.00	69,543.00
Today's Range( )	567.65 - 560.40	568.70 - 560.00
52-Week Range( )	861.25 - 485.20	860.85 - 494.75
Buy (Size)	N.A	561.85(×281)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2018
Registered Office	597/2A Somnath Road,Dabhel, Nani Daman, Daman & Diu-396210
Telephone	+91 22 2685 1027
Fax	NA
Chairman	Pradeep G Rathod
Managing Director	Pradeep G Rathod
Company Secretary	Hemangi Trivedi
Auditor	Deloitte Haskins & Sells LLP
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 / Executive Director / M D / Promoter	Pradeep G Rathod
ED / Joint MD / Promoter	Pankaj G Rathod GAURAV PRADEEP RATHOD
Non Executive Director / Nominee	GAGANDEEP SINGH CHHINA
Independent Non Exe. Director	Piyush S Chhajed Pushp Raj Singhvi Arun Kumar Singhal Sunipa Ghosh Manali Nitin Kshirsagar
Company Sec. & Compli. Officer	Hemangi Trivedi

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	110.44	106.12	97.50	0.01	0.01	0.01
Reserves Total	1381.05	606.85	72.28	132.07	93.77	37.41
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	1491.49	712.97	169.78	132.08	93.78	37.42
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	4.68	148.05	59.26	67.30	131.05	0.00
Total Debt	4.68	148.05	59.26	67.30	131.05	0.00
Other Liabilities	0.00	0.17	483.26	0.71	0.00	0.00
Total Liabilities	1496.17	861.19	712.30	200.09	224.83	37.42
APPLICATION OF FUNDS :
Gross Block	21.01	14.27	7.90	2.89	1.63	0.27
Less : Accumulated Depreciation	9.14	6.15	2.36	0.70	0.27	0.05
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	11.87	8.12	5.54	2.19	1.36	0.22
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.89	0.00	4.78	2.76	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	628.55	333.11	333.11	1.96	0.96	17.65
Current Assets, Loans & Advances
Inventories	139.39	96.94	123.99	76.20	34.05	5.43
Sundry Debtors	411.41	363.80	265.72	219.10	213.18	184.47
Cash and Bank Balance	40.58	34.44	18.10	30.91	15.30	1.59
Loans and Advances	210.09	265.26	119.11	6.75	9.48	1.69
Total Current Assets	801.47	760.44	526.91	332.95	272.00	193.17
Less : Current Liabilities and Provisions
Current Liabilities	198.49	240.59	159.72	141.80	36.87	168.49
Provisions	4.09	2.00	1.81	0.00	12.74	5.14
Total Current Liabilities & Provisions	202.58	242.59	161.53	141.80	49.61	173.63
Net Current Assets	598.88	517.85	365.38	191.15	222.38	19.54
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	13.26	1.15	2.95	0.63	0.12	0.00
Deferred Tax Liability	14.82	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	-1.56	1.15	2.95	0.63	0.12	0.00
Other Assets	254.54	0.96	0.54	1.40	0.00	0.00
Total Assets	1496.17	861.19	712.30	200.09	224.82	37.41
Contingent Liabilities	12.03	62.03	62.01	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	1112.63	1016.18	907.57	627.08	523.32	536.58
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1112.63	1016.18	907.57	627.08	523.32	536.58
Other Income	25.33	8.86	2.23	1.19	6.32	0.16
Stock Adjustments	42.60	-26.76	45.66	42.15	28.62	5.43
Total Income	1180.56	998.28	955.46	670.42	558.26	542.17
EXPENDITURE :
Raw Materials	864.59	743.88	762.71	551.09	437.16	449.36
Power & Fuel Cost	0.47	0.42	0.38	0.28	0.11	0.18
Employee Cost	46.75	39.89	31.48	24.71	20.38	24.29
Other Manufacturing Expenses	4.23	4.38	4.40	9.73	7.09	4.40
Selling & Administrative Expenses	125.50	112.92	88.64	26.59	17.17	13.61
Miscellaneous Expenses	2.55	3.40	13.89	4.51	1.19	0.10
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1044.09	904.91	901.50	616.91	483.10	491.93
Operating Profit	136.47	93.37	53.96	53.52	75.16	50.24
Interest	3.28	7.73	0.55	0.31	0.25	0.00
Gross Profit	133.19	85.64	53.41	53.21	74.91	50.24
Depreciation	3.34	4.02	1.66	0.70	0.22	0.05
Profit Before Tax	129.85	81.62	51.75	52.51	74.69	50.19
Tax	28.80	19.81	15.89	13.85	18.45	12.75
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.67	-0.25	-2.20	-0.29	-0.12	0.00
Reported Net Profit	98.39	62.08	38.06	38.96	56.36	37.44
Extraordinary Items	10.10	0.47	0.01	0.17	0.34	0.12
Adjusted Net Profit	88.29	61.61	38.05	38.79	56.02	37.32
Adjustment below Net Profit	0.00	0.00	-97.49	0.03	0.00	0.00
P & L Balance brought forward	134.64	72.56	132.00	93.09	37.41	-0.03
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	33.13	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	199.89	134.64	72.56	132.07	93.77	37.41
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	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	1.50	1.50	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	4.45	2.92	1.95	38956.60	56357.68	37442.82
Earnings Per Share(Adj)-Unit Curr	4.45	2.92	1.95	38956.60	56357.68	37442.82
Book Value-Unit Curr	67.52	33.59	8.71	132084.20	93777.99	37420.31
Book Value(Adj)-Unit Curr	67.52	33.59	8.71	132084.20	93777.99	37420.31

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	275.62	281.93	311.49
Other Operating Income	0.00	0.00	0.00
Other Income	16.82	9.89	7.72
Total Income	292.44	291.82	319.22
Total Expenditure	262.20	269.57	275.46
PBIDT	30.24	22.25	43.75
Interest	0.42	0.00	0.07
PBDT	29.81	22.25	43.68
Depreciation	1.01	0.63	0.92
Tax	3.41	3.79	9.36
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.93	1.79	1.39
Reported Profit After Tax	23.47	16.04	32.01
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	23.47	16.04	32.01
EPS (Unit Curr.)	1.06	0.73	1.46
EPS (Adj) (Unit Curr.)	1.06	0.73	1.46
Calculated EPS (Unit Curr.)	1.06	0.73	1.45
Calculated EPS (Adj) (Unit Curr.)	1.06	0.73	1.45
Calculated EPS (Ann.) (Unit Curr.)	4.25	2.90	5.80
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.25	2.90	5.80
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	110.44	110.44	110.44
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	10.97	7.89	14.05
PBDTM(%)	10.82	7.89	14.02
PATM(%)	8.52	5.69	10.28

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.07	0.23	0.42	0.88	1.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	2.59	2.11	2.01	1.55	1.31
Fixed Assets	63.07	91.67	168.22	277.47	550.86
Inventory	9.42	9.20	9.07	11.38	26.51
Debtors	2.87	3.23	3.74	2.90	2.63
Interest Cover Ratio	36.53	11.56	95.09	170.42	299.76
PBIDTM (%)	11.07	9.19	5.95	8.53	14.36
PBITM (%)	10.77	8.79	5.76	8.42	14.32
PBDTM (%)	10.77	8.43	5.88	8.49	14.31
CPM (%)	8.24	6.50	4.38	6.32	10.81
APATM (%)	7.94	6.11	4.19	6.21	10.77
ROCE (%)	10.17	11.36	11.46	24.87	57.15
RONW (%)	8.01	14.07	25.22	34.50	85.91

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	663.40	582.00	595.40	170.19	137.13	148.96	13,151.49
Oct 2025	673.00	570.00	654.35	171.87	136.21	163.71	14,453.61
Sep 2025	641.35	532.00	575.95	164.19	124.58	144.09	12,721.87
Aug 2025	598.95	523.65	539.15	151.46	126.03	134.89	11,909.02
Jul 2025	655.00	581.60	594.70	167.20	142.30	148.78	13,136.03
Jun 2025	630.00	559.90	609.50	158.72	137.34	152.49	13,462.94
May 2025	646.30	521.05	616.40	163.05	122.55	154.21	13,615.35
Apr 2025	602.35	485.20	549.00	153.89	113.83	137.35	12,126.59
Mar 2025	602.00	522.10	546.15	158.18	120.20	136.64	12,063.64
Feb 2025	674.00	550.25	553.80	249.49	196.01	198.55	12,232.61
Jan 2025	783.45	617.00	654.25	296.73	211.34	234.56	14,451.40
Share Prices Of 2024
Dec 2024	861.25	735.00	756.15	311.89	256.14	271.10	16,702.22
Nov 2024	869.90	732.90	790.00	314.03	258.54	283.23	17,449.92
Oct 2024	924.00	800.05	828.75	343.27	280.90	297.12	18,305.85
Sep 2024	934.95	865.00	900.55	345.51	302.53	322.87	19,891.80
Aug 2024	967.00	869.55	902.55	359.27	310.06	323.58	19,935.98
Jul 2024	1,024.50	874.10	949.35	365.03	294.95	340.36	20,969.72
Jun 2024	924.00	795.00	880.80	324.30	263.26	303.41	18,693.31
May 2024	957.95	837.05	848.15	335.27	285.92	292.17	18,000.38
Apr 2024	963.50	716.30	904.45	344.64	218.31	311.56	19,195.24

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 47981.01
109.07 0.23%

S&P 500 6892.33
14.21 0.21%

HANG SENG 26085.09
149.18 0.58%

NIKKEI 225 50440.45
-587.97 -1.15%

FTSE 100 9667.01
-43.86 -0.45%

NIFTY 26186.45
152.70 0.59%

× Ask Your Question