IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	120.05 Jul 01,2025 EOD	120.08 Jul 01,2025 EOD
Today's Change( )	8.10 (7.24%)	7.15 (6.33%)
Open( )	113.15	114.72
Prev Close( )	111.95	112.93
Volume	23,182.00	418,878.00
Today's Range( )	122.10 - 110.65	123.20 - 110.50
52-Week Range( )	191.00 - 88.15	191.00 - 94.43
Buy (Size)	N.A	120.08(×1202)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1997
Registered Office	14 Aaryans Corporate Park,Nr Shilaj Railway Crossing, Ahmedabad, Gujarat-380059
Telephone	91-79-26304241/26305751
Fax	NA
Chairman	Pranav Niranjanbhai Pandya
Managing Director	Jaimin Jagdishbhai Shah
Company Secretary	Krisa Rupalkumar Patel
Auditor	Rinkesh Shah & Co
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 & Wholetime Director	Pranav Niranjanbhai Pandya
Managing Director	Jaimin Jagdishbhai Shah
Whole Time Director & CTO	Vishal Nagendra Vasu
Whole-time Director	Prerak Pradyumna Shah
Independent Director	Rama Moondra Venkata Rama Subba Rao Velamuri
Company Sec. & Compli. Officer	Krisa Rupalkumar Patel
Independent Director	Umesh Rateja

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	11.24	11.06	11.04	5.52	5.52	5.52
Reserves Total	44.56	31.36	22.92	26.78	27.06	23.97
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	55.80	42.42	33.96	32.30	32.58	29.49
Secured Loans	10.74	6.62	8.79	9.89	1.86	1.29
Unsecured Loans	0.84	0.50	0.61	1.17	8.91	8.36
Total Debt	11.58	7.12	9.40	11.06	10.77	9.65
Other Liabilities	0.04	0.00	0.06	0.27	0.53	0.28
Total Liabilities	67.42	49.54	43.42	43.63	43.88	39.42
APPLICATION OF FUNDS :
Gross Block	25.63	23.38	22.52	21.67	21.00	18.31
Less : Accumulated Depreciation	14.28	14.09	12.96	11.20	9.14	7.24
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	11.35	9.29	9.56	10.47	11.86	11.07
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.05	1.14	0.87	0.22	0.18	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	14.61	9.42	4.21	4.06	5.09	0.30
Current Assets, Loans & Advances
Inventories	6.34	4.98	4.68	8.61	5.70	5.69
Sundry Debtors	50.17	36.32	33.71	23.80	23.03	21.42
Cash and Bank Balance	3.57	3.51	8.78	9.99	6.07	6.14
Loans and Advances	0.45	0.46	2.49	1.71	4.29	4.03
Total Current Assets	60.53	45.27	49.66	44.11	39.08	37.28
Less : Current Liabilities and Provisions
Current Liabilities	20.27	17.61	22.76	18.00	13.68	12.84
Provisions	0.79	0.61	0.56	0.66	0.54	0.27
Total Current Liabilities & Provisions	21.06	18.22	23.32	18.66	14.22	13.10
Net Current Assets	39.47	27.05	26.34	25.45	24.86	24.18
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.23	0.26	0.11	0.11	0.16	0.19
Deferred Tax Liability	0.46	0.38	0.52	0.00	0.16	0.40
Net Deferred Tax	-0.23	-0.12	-0.41	0.11	0.00	-0.21
Other Assets	1.18	2.74	2.86	3.32	1.88	4.09
Total Assets	67.43	49.51	43.43	43.63	43.87	39.43
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.74

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	157.28	121.97	99.03	84.33	66.13	70.99
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	157.28	121.97	99.03	84.33	66.13	70.99
Other Income	1.42	6.97	1.03	0.53	4.33	2.33
Stock Adjustments	1.35	0.31	-3.93	2.91	1.63	-0.86
Total Income	160.05	129.25	96.13	87.77	72.09	72.46
EXPENDITURE :
Raw Materials	31.73	30.43	40.25	44.70	26.81	29.97
Power & Fuel Cost	0.34	0.33	0.22	0.26	0.33	0.29
Employee Cost	69.10	50.48	44.70	34.50	31.23	28.39
Other Manufacturing Expenses	40.53	30.83	0.18	0.24	0.11	0.11
Selling & Administrative Expenses	3.11	2.92	2.47	2.28	4.32	3.40
Miscellaneous Expenses	1.09	1.04	1.83	2.40	2.96	0.95
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.43	0.00
Total Expenditure	145.89	116.01	89.66	84.37	65.34	63.11
Operating Profit	14.16	13.24	6.47	3.39	6.77	9.34
Interest	1.21	1.20	0.83	0.99	1.33	1.24
Gross Profit	12.95	12.04	5.64	2.40	5.44	8.10
Depreciation	1.24	1.21	1.81	2.13	2.03	1.60
Profit Before Tax	11.71	10.83	3.83	0.27	3.41	6.50
Tax	2.80	2.40	1.38	0.58	0.20	2.05
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.14	-0.30	0.54	-0.15	-0.21	0.09
Reported Net Profit	8.77	8.72	1.92	-0.15	3.43	4.36
Extraordinary Items	0.00	0.00	0.00	0.36	1.47	1.23
Adjusted Net Profit	8.77	8.72	1.92	-0.51	1.96	3.13
Adjustment below Net Profit	-0.07	0.00	-5.56	0.13	0.00	0.00
P & L Balance brought forward	21.17	12.99	16.91	17.20	14.10	10.07
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.35	0.55	0.28	0.28	0.33	0.33
P & L Balance carried down	29.51	21.17	12.99	16.91	17.19	14.10
Dividend	0.00	0.00	0.00	0.00	0.28	0.28
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	5.00	5.00	5.00	0.00	5.00	5.00
Dividend Per Share(Rs)	0.25	0.25	0.50	0.00	0.50	0.50
Earnings Per Share-Unit Curr	3.90	3.94	1.73	-0.28	6.21	7.90
Earnings Per Share(Adj)-Unit Curr	3.90	3.94	0.87	-0.07	1.55	1.98
Book Value-Unit Curr	24.82	19.18	30.76	58.50	59.02	53.42
Book Value(Adj)-Unit Curr	24.82	19.18	15.38	14.63	14.76	13.36

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	45.97	42.45	32.02
Other Operating Income	0.00	0.00	0.00
Other Income	0.22	0.40	11.82
Total Income	46.18	42.85	43.84
Total Expenditure	44.08	39.13	32.29
PBIDT	2.10	3.72	11.56
Interest	0.43	0.42	0.38
PBDT	1.67	3.31	11.18
Depreciation	0.50	0.57	0.57
Tax	0.46	0.72	1.76
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.16	-0.08	-0.29
Reported Profit After Tax	0.87	2.09	9.14
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.87	2.09	9.14
EPS (Unit Curr.)	0.38	0.93	4.07
EPS (Adj) (Unit Curr.)	0.38	0.93	4.07
Calculated EPS (Unit Curr.)	0.39	0.93	4.07
Calculated EPS (Adj) (Unit Curr.)	0.39	0.93	4.07
Calculated EPS (Ann.) (Unit Curr.)	1.55	3.72	16.27
Calculated EPS (Adj) (Ann.) (Unit Curr.)	1.55	3.72	16.27
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	5.00
Equity	11.27	11.27	11.24
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(%)	4.57	8.76	36.10
PBDTM(%)	3.63	7.80	34.92
PATM(%)	1.89	4.92	28.54

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.19	0.22	0.31	0.34	0.33
Long Term Debt-Equity Ratio	0.08	0.05	0.03	0.05	0.07
Current Ratio	2.07	1.74	1.54	1.61	1.73
Fixed Assets	6.42	5.31	4.48	3.95	3.36
Inventory	27.79	25.25	14.90	11.79	11.61
Debtors	3.64	3.48	3.44	3.60	2.98
Interest Cover Ratio	10.69	10.02	5.61	1.62	2.36
PBIDTM (%)	9.00	10.86	6.53	4.41	7.82
PBITM (%)	8.21	9.86	4.71	1.89	4.75
PBDTM (%)	8.23	9.87	5.70	3.24	5.81
CPM (%)	6.36	8.14	3.77	1.92	6.03
APATM (%)	5.58	7.15	1.94	-0.60	2.96
ROCE (%)	22.11	25.87	10.71	3.66	7.54
RONW (%)	17.86	22.83	5.80	-1.57	6.32

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	123.10	101.85	111.95	33.67	25.48	28.77	252.27
May 2025	115.75	88.15	104.75	30.47	20.50	26.92	236.04
Apr 2025	120.50	100.55	102.90	33.93	25.12	26.44	231.88
Mar 2025	126.15	107.20	111.00	33.16	25.97	28.52	250.13
Feb 2025	157.30	115.45	116.95	41.03	29.28	30.05	263.54
Jan 2025	191.00	138.00	148.00	50.38	33.75	38.03	333.50
Share Prices Of 2024
Dec 2024	185.30	146.90	165.80	51.43	36.98	42.60	373.62
Nov 2024	185.00	143.70	161.15	51.00	34.34	41.32	362.34
Oct 2024	169.60	125.90	142.85	45.92	31.70	36.62	321.19
Sep 2024	155.05	122.00	152.10	40.52	30.21	39.00	341.99
Aug 2024	146.15	116.00	138.55	39.44	28.10	35.52	311.53
Jul 2024	158.00	110.10	136.40	44.42	26.33	34.97	306.69
Jun 2024	125.00	102.00	112.60	33.20	25.44	28.87	253.18
May 2024	124.95	106.10	114.50	32.88	27.16	29.36	257.45
Apr 2024	137.65	102.90	118.40	37.67	25.77	30.36	266.22
Mar 2024	136.15	94.10	101.45	35.48	22.56	26.01	228.11
Feb 2024	166.75	130.55	133.35	44.22	32.87	34.30	299.08
Jan 2024	170.85	140.25	160.15	45.54	35.30	40.65	354.48
Share Prices Of 2023
Dec 2023	174.10	125.25	164.60	48.43	31.73	41.78	364.33
Nov 2023	142.85	126.10	128.40	38.03	31.29	32.59	284.20

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

"We also do Pro trading in Commodity/Equity/Equity Derivatives/CDS Segment"

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 44512.09
396.31 0.90%

S&P 500 6218.43
-7.52 -0.12%

HANG SENG 24072.29
-211.87 -0.87%

NIKKEI 225 39928.49
-558.90 -1.38%

FTSE 100 8785.33
24.37 0.28%

NIFTY 25541.80
24.75 0.10%

× Ask Your Question