IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	416.90 May 13,2025 09:34:00	416.20 May 13,2025 09:29:53
Today's Change( )	0.40 (0.10%)	-0.65 (-0.16%)
Open( )	416.00	416.85
Prev Close( )	416.50	416.85
Volume	68.00	8,397.00
Today's Range( )	416.90 - 416.00	419.05 - 414.55
52-Week Range( )	624.50 - 243.00	624.40 - 243.00
Buy (Size)	415.40(×28)	415.65(×10)
Sell (Size)	417.15(×28)	416.25(×1)

Company Background


Incorporation Year	2006
Registered Office	12A&14 Abhishree CorporatePark,Ambli Bopal Road Ambli, Ahmedabad, Gujarat-380058
Telephone	91-2717 298510
Fax	91-2717-298520
Chairman	Paras Savla
Managing Director	Paras Savla
Company Secretary	Shilpa Sharma
Auditor	Mahendra N Shah & Co
Face Value	5
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime Pvt Ltd 5th Floor 506 to 508,ABC-I Off C G Road,Navrangpura,Ahmedabad-380009

Board of Directors


Chairman & Managing Director	Paras Savla
Managing Director	Rupesh K Savla
Independent Director	Kirit Nanubhai Shelat
Wholetime Dire.(Finance) & CFO	Rohan Shah
Independent Director	Shaily Dedhia
Company Sec. & Compli. Officer	Shilpa Sharma
Independent Director	Ashokkumar Ratilal Patel

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	32.00	32.00	32.00	32.00	960.00	32.00
Reserves Total	1224.36	1131.93	1059.49	994.52	3.36	919.79
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	1256.36	1163.93	1091.49	1026.52	963.36	951.79
Secured Loans	137.14	63.28	25.96	40.89	83.29	62.79
Unsecured Loans	2.71	0.00	0.00	0.00	0.00	38.96
Total Debt	139.85	63.28	25.96	40.89	83.29	101.75
Other Liabilities	0.00	0.00	0.00	0.00	2.01	0.05
Total Liabilities	1396.21	1227.21	1117.45	1067.41	1048.66	1053.59
APPLICATION OF FUNDS :
Gross Block	1520.23	1457.86	1344.58	1325.41	1320.06	1157.74
Less : Accumulated Depreciation	560.41	529.25	502.30	479.90	392.83	178.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	959.82	928.61	842.28	845.51	927.23	979.74
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	86.24	19.38	4.28	0.66	3.46	4.39
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	90.96	44.07	74.61	30.26	8.70	10.53
Current Assets, Loans & Advances
Inventories	37.63	37.93	22.02	30.25	21.22	9.86
Sundry Debtors	131.57	100.04	127.41	107.38	140.52	116.85
Cash and Bank Balance	51.77	31.45	27.58	40.85	36.78	33.59
Loans and Advances	225.46	149.77	61.04	37.76	60.17	42.50
Total Current Assets	446.42	319.19	238.06	216.25	258.69	202.80
Less : Current Liabilities and Provisions
Current Liabilities	151.74	65.08	45.79	33.17	45.74	33.75
Provisions	3.41	4.85	0.00	0.00	0.00	0.10
Total Current Liabilities & Provisions	155.15	69.93	45.79	33.17	45.74	33.85
Net Current Assets	291.27	249.26	192.26	183.08	212.95	168.95
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	74.90	0.00	0.00
Deferred Tax Liability	65.29	60.56	48.99	105.86	105.86	111.33
Net Deferred Tax	-65.29	-60.56	-48.99	-30.96	-105.86	-111.33
Other Assets	33.21	46.44	53.01	38.87	2.19	1.31
Total Assets	1396.21	1227.20	1117.45	1067.41	1048.67	1053.59
Contingent Liabilities	27.60	28.89	48.61	35.53	60.09	0.00

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	381.91	301.18	271.57	178.45	251.14	259.12
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	381.91	301.18	271.57	178.45	251.14	259.12
Other Income	25.96	20.41	10.36	6.73	3.00	-4.72
Stock Adjustments	0.00	0.00	0.00	0.00	11.36	-1.10
Total Income	407.87	321.59	281.93	185.18	265.50	253.30
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	55.22
Power & Fuel Cost	0.34	0.28	0.27	1.00	0.21	0.63
Employee Cost	39.60	25.98	22.08	20.80	20.58	19.87
Other Manufacturing Expenses	173.54	140.93	123.56	66.14	112.18	23.94
Selling & Administrative Expenses	15.58	16.02	14.91	11.70	10.69	13.94
Miscellaneous Expenses	2.61	2.48	6.25	0.86	7.24	2.86
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	231.66	185.70	167.07	100.50	150.90	116.47
Operating Profit	176.21	135.89	114.86	84.68	114.60	136.82
Interest	6.81	4.38	4.23	9.23	10.65	11.64
Gross Profit	169.40	131.51	110.63	75.45	103.95	125.18
Depreciation	32.21	26.95	23.26	87.19	89.53	98.01
Profit Before Tax	137.19	104.56	87.37	-11.74	14.42	27.17
Tax	28.20	14.69	0.00	0.00	2.52	5.86
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	4.74	11.57	18.03	-74.90	-5.47	24.92
Reported Net Profit	104.25	78.31	69.34	63.16	17.37	-3.60
Extraordinary Items	2.64	1.59	5.18	2.92	-4.04	0.03
Adjusted Net Profit	101.61	76.72	64.16	60.24	21.41	-3.63
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	203.41	131.02	66.16	3.00	-8.58	0.83
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	11.84	5.92	4.48	0.00	5.79	5.81
P & L Balance carried down	295.82	203.41	131.02	66.16	3.00	-8.58
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 %	48.80	37.00	32.50	0.00	0.00	0.00
Dividend Per Share(Rs)	2.44	1.85	3.25	0.00	0.00	0.00
Earnings Per Share-Unit Curr	16.29	12.24	21.67	19.74	0.00	-1.13
Earnings Per Share(Adj)-Unit Curr	16.29	6.12	10.84	19.74	0.00	-1.13
Book Value-Unit Curr	196.31	181.86	341.09	320.79	0.00	297.43
Book Value(Adj)-Unit Curr	196.31	90.93	170.55	320.79	0.00	297.43

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	136.43	120.05	109.27
Other Operating Income	0.00	0.00	0.00
Other Income	10.56	9.71	9.71
Total Income	147.00	129.76	118.98
Total Expenditure	85.98	69.01	65.16
PBIDT	61.02	60.74	53.83
Interest	3.69	3.95	3.88
PBDT	57.33	56.79	49.95
Depreciation	10.13	10.17	9.99
Tax	8.31	11.41	8.56
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.46	2.49	1.60
Reported Profit After Tax	37.44	32.72	29.79
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	37.44	32.72	29.79
EPS (Unit Curr.)	5.85	5.12	4.65
EPS (Adj) (Unit Curr.)	5.85	5.12	4.65
Calculated EPS (Unit Curr.)	5.85	5.11	4.66
Calculated EPS (Adj) (Unit Curr.)	5.85	5.11	4.66
Calculated EPS (Ann.) (Unit Curr.)	23.40	20.45	18.62
Calculated EPS (Adj) (Ann.) (Unit Curr.)	23.40	20.45	18.62
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	32.00	32.00	32.00
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(%)	44.73	50.60	49.26
PBDTM(%)	42.02	47.31	45.71
PATM(%)	27.44	27.26	27.26

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.08	0.04	0.03	0.06	0.10
Long Term Debt-Equity Ratio	0.05	0.03	0.01	0.06	0.10
Current Ratio	1.80	2.19	1.87	1.57	1.19
Fixed Assets	0.26	0.21	0.20	0.13	0.20
Inventory	10.11	10.05	10.39	6.93	16.16
Debtors	3.30	2.65	2.31	1.44	1.95
Interest Cover Ratio	21.15	24.87	21.65	-0.59	2.81
PBIDTM (%)	46.14	45.12	42.29	45.82	47.58
PBITM (%)	37.71	36.17	33.73	-3.04	11.93
PBDTM (%)	44.36	43.66	40.74	40.64	43.34
CPM (%)	35.73	34.95	34.10	82.62	44.17
APATM (%)	27.30	26.00	25.53	33.76	8.53
ROCE (%)	10.98	9.29	8.38	-0.51	2.85
RONW (%)	8.61	6.94	6.55	11.70	4.48

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	510.05	397.05	442.15	32.90	23.27	27.85	2,829.76
Mar 2025	516.90	421.50	502.15	34.24	26.47	31.63	3,213.76
Feb 2025	594.90	431.25	433.45	39.78	27.02	27.30	2,774.08
Jan 2025	624.50	460.05	562.35	40.51	27.07	35.42	3,599.04
Share Prices Of 2024
Dec 2024	620.00	526.15	547.35	39.43	31.86	34.48	3,503.04
Nov 2024	572.95	472.70	563.15	36.72	29.12	35.47	3,604.16
Oct 2024	508.75	401.70	484.75	32.88	25.08	30.53	3,102.40
Sep 2024	477.15	370.05	434.55	30.05	22.59	27.37	2,781.12
Aug 2024	396.00	298.00	376.35	25.52	18.70	23.70	2,408.64
Jul 2024	337.45	283.75	314.95	22.58	17.54	19.84	2,015.68
Jun 2024	309.90	243.00	290.25	20.20	14.19	18.28	1,857.60
May 2024	315.50	271.95	277.15	20.20	16.91	17.46	1,773.76
Apr 2024	325.95	279.95	282.75	21.35	16.60	17.81	1,809.60
Mar 2024	331.20	229.05	307.60	22.68	13.01	19.37	1,968.64
Feb 2024	268.15	226.85	250.55	23.65	18.33	20.90	1,603.52
Jan 2024	278.15	243.10	258.20	24.66	19.88	21.54	1,652.48
Share Prices Of 2023
Dec 2023	282.70	243.00	256.20	24.49	20.18	21.37	1,639.68
Nov 2023	275.05	241.10	269.55	23.29	19.85	22.49	1,725.12
Oct 2023	298.65	234.05	255.70	25.88	18.02	21.33	1,636.48
Sep 2023	279.70	239.50	267.15	24.24	19.86	22.29	1,709.76

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: 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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 42424.12
1153.74 2.80%

S&P 500 5865.06
184.15 3.24%

HANG SENG 23549.47
681.72 2.98%

NIKKEI 225 37650.80
147.47 0.39%

FTSE 100 8604.98
50.18 0.59%

NIFTY 24767.40
-157.30 -0.63%

× Ask Your Question