IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	45.00 Apr 09,2026 EOD
Today's Change( )	N.A	-1.80 (-3.85%)
Open( )	N.A	45.00
Prev Close( )	N.A	46.80
Volume	N.A	4,000.00
Today's Range( )	N.A	45.00 - 45.00
52-Week Range( )	N.A	62.80 - 39.45
Buy (Size)	N.A	N.A
Sell (Size)	N.A	45.00(×2000)

Company Background


Incorporation Year	2006
Registered Office	209 Primate Near Judges-,Bunglow Cross Road Bodakdev, Ahmedabad, Gujarat-380015
Telephone	079-40373967
Fax	NA
Chairman	NA
Managing Director	RAJESHKUMAR VRAJLAL LUNAGARIYA
Company Secretary	Miteshkumar Jayrambhai Rajgor
Auditor	Shah & Shah
Face Value	10
Market Lot	2000
Listing	NSE - SMENSE - SME
Registrar	Purva Sharegistry (I) Pvt Ltd 9 ShivShakti Indl Es,J R Boricha Marg,Lower Parel,Mumbai - 400 011

Board of Directors


Managing Director	RAJESHKUMAR VRAJLAL LUNAGARIYA
Whole Time Director & CFO	Ashvinkumar Ravji Lunagaria
E D & Wholetime Director	Chunilal Samajubhai Virolia
Independent Non Exe. Director	Harendra Mukeshbhai Sevak Parulben Hiteshkumar Shah Devang Bhikhubhai Parekh
Company Sec. & Compli. Officer	Miteshkumar Jayrambhai Rajgor

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	17.14	17.14	12.00	12.00	12.00	12.00
Reserves Total	61.06	54.60	28.55	24.02	21.15	17.70
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	78.20	71.74	40.55	36.02	33.15	29.70
Secured Loans	40.48	29.62	21.50	17.68	17.11	13.41
Unsecured Loans	3.83	4.27	5.49	3.84	1.13	2.62
Total Debt	44.31	33.89	26.99	21.52	18.24	16.03
Other Liabilities	1.15	0.75	0.48	1.20	1.14	0.63
Total Liabilities	123.66	106.38	68.02	58.74	52.53	46.36
APPLICATION OF FUNDS :
Gross Block	32.02	29.64	23.21	15.15	16.45	13.54
Less : Accumulated Depreciation	9.88	7.81	7.63	3.92	3.58	1.53
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	22.14	21.83	15.58	11.23	12.87	12.01
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	1.45	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	13.08	12.48	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	48.89	39.82	26.19	22.26	29.37	23.00
Sundry Debtors	69.29	77.40	32.56	36.86	26.09	27.43
Cash and Bank Balance	0.73	0.58	0.38	2.07	3.09	2.31
Loans and Advances	22.45	19.27	26.43	20.24	14.53	11.34
Total Current Assets	141.36	137.07	85.55	81.43	73.07	64.07
Less : Current Liabilities and Provisions
Current Liabilities	53.86	65.58	33.49	35.68	33.61	29.52
Provisions	0.18	0.32	0.00	0.15	0.01	0.19
Total Current Liabilities & Provisions	54.04	65.91	33.49	35.83	33.62	29.71
Net Current Assets	87.32	71.16	52.06	45.60	39.45	34.36
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.66	1.68	0.38	0.63	0.54	0.44
Deferred Tax Liability	1.28	1.48	0.44	0.60	0.70	0.83
Net Deferred Tax	0.38	0.20	-0.06	0.03	-0.16	-0.39
Other Assets	0.74	0.72	0.45	0.44	0.37	0.37
Total Assets	123.66	106.39	68.03	58.75	52.53	46.35
Contingent Liabilities	0.68	2.22	2.95	3.97	2.56	2.52

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	200.59	198.61	131.23	102.01	118.93	135.13
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	200.59	198.61	131.23	102.01	118.93	135.13
Other Income	0.98	2.10	0.80	0.38	0.57	0.18
Stock Adjustments	7.71	10.82	-0.37	-0.76	3.24	1.10
Total Income	209.28	211.53	131.66	101.63	122.74	136.41
EXPENDITURE :
Raw Materials	149.41	157.08	91.83	58.68	70.81	91.78
Power & Fuel Cost	2.62	2.22	1.59	0.78	1.14	1.38
Employee Cost	12.67	11.26	11.29	10.88	11.06	9.84
Other Manufacturing Expenses	5.94	4.29	3.70	2.43	3.82	3.64
Selling & Administrative Expenses	20.96	20.80	9.69	20.15	25.32	20.37
Miscellaneous Expenses	0.81	1.15	0.98	0.62	1.29	0.96
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	192.41	196.81	119.08	93.55	113.44	127.97
Operating Profit	16.88	14.72	12.57	8.09	9.31	8.45
Interest	4.75	3.38	3.27	2.07	1.87	2.11
Gross Profit	12.13	11.34	9.30	6.02	7.44	6.34
Depreciation	3.12	3.21	3.71	2.25	2.52	1.75
Profit Before Tax	9.01	8.13	5.59	3.77	4.92	4.59
Tax	2.51	2.37	1.60	1.16	1.35	1.53
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.13	-0.28	-0.07	-0.20	-0.12	-0.17
Reported Net Profit	6.62	6.04	4.07	2.81	3.70	3.23
Extraordinary Items	0.00	0.36	0.00	0.03	0.04	0.00
Adjusted Net Profit	6.62	5.68	4.07	2.78	3.66	3.23
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	34.35	28.30	24.23	21.42	17.71	14.48
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	40.97	34.35	28.30	24.23	21.42	17.71
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	3.86	3.53	3.39	2.35	3.09	2.69
Earnings Per Share(Adj)-Unit Curr	3.86	3.53	3.39	2.35	3.09	2.69
Book Value-Unit Curr	45.63	41.86	33.80	30.02	27.62	24.75
Book Value(Adj)-Unit Curr	45.63	41.86	33.80	30.02	27.62	24.75

Quarterly Results

Quarters :

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.52	0.54	0.63	0.57	0.55
Long Term Debt-Equity Ratio	0.09	0.13	0.11	0.08	0.09
Current Ratio	1.51	1.52	1.52	1.48	1.48
Fixed Assets	6.51	7.52	6.84	6.46	7.93
Inventory	4.52	6.02	5.42	3.95	4.54
Debtors	2.73	3.61	3.78	3.24	4.44
Interest Cover Ratio	2.90	3.41	2.71	2.82	3.63
PBIDTM (%)	8.42	7.41	9.58	7.93	7.83
PBITM (%)	6.86	5.80	6.75	5.72	5.71
PBDTM (%)	6.05	5.71	7.09	5.90	6.26
CPM (%)	4.86	4.66	5.93	4.96	5.23
APATM (%)	3.30	3.04	3.10	2.75	3.11
ROCE (%)	11.96	13.20	13.99	10.48	13.73
RONW (%)	8.83	10.76	10.63	8.12	11.77

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	48.80	39.45	41.00	13.70	9.80	10.62	70.27
Feb 2026	52.50	46.50	48.00	14.56	12.04	12.43	82.27
Jan 2026	54.65	46.10	48.50	15.47	11.35	12.56	83.13
Share Prices Of 2025
Dec 2025	50.00	45.00	49.90	12.95	11.65	12.92	85.53
Nov 2025	55.00	52.00	52.00	14.53	13.46	13.46	89.13
Oct 2025	57.90	54.00	54.00	15.67	13.98	13.98	92.56
Sep 2025	62.80	55.00	55.00	16.91	14.24	14.24	94.27
Aug 2025	62.10	53.20	58.00	16.20	13.09	15.02	99.41
Jul 2025	58.95	50.05	57.00	15.41	11.96	14.76	97.70
Jun 2025	53.00	47.15	50.55	13.96	11.05	13.09	86.64
May 2025	51.45	46.25	48.80	13.85	11.34	12.63	83.64
Apr 2025	51.80	42.95	49.00	14.12	11.00	12.69	83.99
Mar 2025	52.00	42.25	51.00	13.69	9.43	13.20	87.41
Feb 2025	54.75	44.00	47.55	17.50	12.29	14.35	81.50
Jan 2025	52.50	45.65	48.90	15.84	12.65	14.76	83.81
Share Prices Of 2024
Dec 2024	53.95	45.00	50.15	16.83	13.58	15.13	85.96
Nov 2024	50.50	41.50	45.00	15.79	11.92	13.58	77.13
Sep 2024	63.95	51.20	51.75	19.90	15.05	15.62	88.70
Aug 2024	69.20	42.70	56.85	21.65	12.77	17.16	97.44
Jul 2024	53.60	43.10	48.10	17.93	12.48	14.51	82.44

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.

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

DJIA 48208.69
277.76 0.58%

S&P 500 6845.97
42.16 0.62%

HANG SENG 25752.41
-140.62 -0.54%

NIKKEI 225 55958.99
-349.43 -0.62%

FTSE 100 10579.52
-29.36 -0.28%

NIFTY 23775.10
-222.25 -0.93%

× Ask Your Question