IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	38.06 Dec 08,2025 EOD	38.20 Dec 08,2025 EOD
Today's Change( )	-1.06 (-2.71%)	-1.03 (-2.63%)
Open( )	39.15	39.10
Prev Close( )	39.12	39.23
Volume	1,803.00	40,800.00
Today's Range( )	39.15 - 38.00	39.91 - 37.86
52-Week Range( )	76.40 - 35.26	76.40 - 37.50
Buy (Size)	N.A	N.A
Sell (Size)	N.A	38.20(×9)

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	2
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 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	11.27	11.24	11.06	11.04	5.52	5.52
Reserves Total	59.74	44.56	31.36	22.92	26.78	27.06
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	71.01	55.80	42.42	33.96	32.30	32.58
Secured Loans	15.12	10.74	6.62	8.79	9.89	1.86
Unsecured Loans	0.51	0.84	0.50	0.61	1.17	8.91
Total Debt	15.63	11.58	7.12	9.40	11.06	10.77
Other Liabilities	0.48	0.04	0.00	0.06	0.27	0.53
Total Liabilities	87.12	67.42	49.54	43.42	43.63	43.88
APPLICATION OF FUNDS :
Gross Block	23.87	21.63	23.38	22.52	21.67	21.00
Less : Accumulated Depreciation	12.32	10.28	14.09	12.96	11.20	9.14
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	11.55	11.35	9.29	9.56	10.47	11.86
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.31	1.05	1.14	0.87	0.22	0.18
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	18.88	14.61	9.42	4.21	4.06	5.09
Current Assets, Loans & Advances
Inventories	7.19	6.34	4.98	4.68	8.61	5.70
Sundry Debtors	70.73	50.17	36.32	33.71	23.80	23.03
Cash and Bank Balance	0.46	3.57	3.51	8.78	9.99	6.07
Loans and Advances	0.62	0.45	0.46	2.49	1.71	4.29
Total Current Assets	79.00	60.53	45.27	49.66	44.11	39.08
Less : Current Liabilities and Provisions
Current Liabilities	29.26	20.28	17.61	22.76	18.00	13.68
Provisions	0.55	0.79	0.61	0.56	0.66	0.54
Total Current Liabilities & Provisions	29.81	21.06	18.22	23.32	18.66	14.22
Net Current Assets	49.19	39.47	27.05	26.34	25.45	24.86
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.26	0.11	0.11	0.16
Deferred Tax Liability	0.00	0.23	0.38	0.52	0.00	0.16
Net Deferred Tax	0.00	-0.23	-0.12	-0.41	0.11	0.00
Other Assets	6.19	1.18	2.74	2.86	3.32	1.88
Total Assets	87.11	67.43	49.51	43.43	43.63	43.87
Contingent Liabilities	0.00	0.00	0.00	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	150.63	157.28	121.97	99.03	84.33	66.13
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	150.63	157.28	121.97	99.03	84.33	66.13
Other Income	12.69	1.42	6.97	1.03	0.53	4.33
Stock Adjustments	0.85	1.35	0.31	-3.93	2.91	1.63
Total Income	164.17	160.05	129.25	96.13	87.77	72.09
EXPENDITURE :
Raw Materials	0.08	31.73	30.43	40.25	44.70	26.81
Power & Fuel Cost	0.29	0.34	0.33	0.22	0.26	0.33
Employee Cost	74.46	69.10	50.48	44.70	34.50	31.23
Other Manufacturing Expenses	61.74	40.53	30.83	0.18	0.24	0.11
Selling & Administrative Expenses	3.36	3.11	2.92	2.47	2.28	4.32
Miscellaneous Expenses	1.67	1.09	1.04	1.83	2.40	2.96
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.43
Total Expenditure	141.60	145.89	116.01	89.66	84.37	65.34
Operating Profit	22.58	14.16	13.24	6.47	3.39	6.77
Interest	1.64	1.21	1.20	0.83	0.99	1.33
Gross Profit	20.94	12.95	12.04	5.64	2.40	5.44
Depreciation	2.20	1.24	1.21	1.81	2.13	2.03
Profit Before Tax	18.74	11.71	10.83	3.83	0.27	3.41
Tax	3.69	2.80	2.40	1.38	0.58	0.20
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.38	0.14	-0.30	0.54	-0.15	-0.21
Reported Net Profit	15.42	8.77	8.72	1.92	-0.15	3.43
Extraordinary Items	-0.01	0.00	0.00	0.00	0.25	1.47
Adjusted Net Profit	15.43	8.77	8.72	1.92	-0.40	1.96
Adjustment below Net Profit	-0.09	-0.07	0.00	-5.56	0.13	0.00
P & L Balance brought forward	29.51	21.17	12.99	16.91	17.20	14.10
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.76	0.35	0.55	0.28	0.28	0.33
P & L Balance carried down	44.09	29.51	21.17	12.99	16.91	17.19
Dividend	0.00	0.00	0.00	0.00	0.00	0.28
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	5.00	5.00	5.00	5.00	0.00	5.00
Dividend Per Share(Rs)	0.25	0.25	0.25	0.50	0.00	0.50
Earnings Per Share-Unit Curr	6.84	3.90	3.94	1.73	-0.28	6.21
Earnings Per Share(Adj)-Unit Curr	2.74	1.56	1.58	0.35	-0.07	1.55
Book Value-Unit Curr	31.51	24.82	19.18	30.76	58.50	59.02
Book Value(Adj)-Unit Curr	12.60	9.93	7.67	6.15	14.63	14.76

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	44.54	35.48	45.97
Other Operating Income	0.00	0.00	0.00
Other Income	92.89	0.21	0.22
Total Income	137.43	35.69	46.18
Total Expenditure	41.78	32.41	44.08
PBIDT	95.66	3.27	2.10
Interest	0.58	0.42	0.43
PBDT	95.08	2.86	1.67
Depreciation	0.52	0.46	0.50
Tax	0.54	0.65	0.46
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	23.33	-0.01	-0.16
Reported Profit After Tax	70.69	1.75	0.87
Extra-ordinary Items	69.05	0.00	0.00
Adjusted Profit After Extra-ordinary item	1.64	1.75	0.87
EPS (Unit Curr.)	12.55	0.31	0.38
EPS (Adj) (Unit Curr.)	12.55	0.12	0.15
Calculated EPS (Unit Curr.)	12.55	0.31	0.39
Calculated EPS (Adj) (Unit Curr.)	12.55	0.12	0.16
Calculated EPS (Ann.) (Unit Curr.)	50.20	1.24	1.55
Calculated EPS (Adj) (Ann.) (Unit Curr.)	50.20	0.50	0.62
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	11.27	11.27	11.27
Reserve & Surplus	118.41	0.00	0.00
Face Value	2.00	2.00	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(%)	214.77	9.22	4.57
PBDTM(%)	213.47	8.06	3.63
PATM(%)	158.71	4.93	1.89

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.21	0.19	0.22	0.31	0.34
Long Term Debt-Equity Ratio	0.07	0.08	0.05	0.03	0.05
Current Ratio	2.02	2.07	1.74	1.54	1.61
Fixed Assets	6.62	6.99	5.31	4.48	3.95
Inventory	22.27	27.79	25.25	14.90	11.79
Debtors	2.49	3.64	3.48	3.44	3.60
Interest Cover Ratio	12.42	10.69	10.02	5.61	1.62
PBIDTM (%)	14.99	9.00	10.86	6.53	4.41
PBITM (%)	13.53	8.21	9.86	4.71	1.89
PBDTM (%)	13.90	8.23	9.87	5.70	3.24
CPM (%)	11.70	6.36	8.14	3.77	1.92
APATM (%)	10.24	5.58	7.15	1.94	-0.60
ROCE (%)	26.36	22.11	25.87	10.71	3.66
RONW (%)	24.32	17.86	22.83	5.80	-1.57

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	48.00	39.11	40.22	20.00	13.88	14.68	226.58
Oct 2025	44.51	37.88	39.91	17.96	13.72	14.57	224.83
Sep 2025	47.39	40.00	40.10	18.18	14.36	14.64	225.90
Aug 2025	50.80	38.00	43.90	18.92	11.65	16.03	247.31
Jul 2025	50.36	43.94	44.70	19.15	15.77	16.32	251.82
Jun 2025	49.24	40.74	44.78	19.14	14.48	16.35	252.27
May 2025	46.30	35.26	41.90	17.32	11.65	15.30	236.04
Apr 2025	48.20	40.22	41.16	19.29	14.28	15.03	231.88
Mar 2025	50.46	42.88	44.40	18.85	14.76	16.21	250.13
Feb 2025	62.92	46.18	46.78	41.03	29.28	30.05	263.54
Jan 2025	76.40	55.20	59.20	50.38	33.75	38.03	333.50
Share Prices Of 2024
Dec 2024	74.12	58.76	66.32	51.43	36.98	42.60	373.62
Nov 2024	74.00	57.48	64.46	51.00	34.34	41.32	362.34
Oct 2024	67.84	50.36	57.14	45.92	31.70	36.62	321.19
Sep 2024	62.02	48.80	60.84	40.52	30.21	39.00	341.99
Aug 2024	58.46	46.40	55.42	39.44	28.10	35.52	311.53
Jul 2024	63.20	44.04	54.56	44.42	26.33	34.97	306.69
Jun 2024	50.00	40.80	45.04	33.20	25.44	28.87	253.18
May 2024	49.98	42.44	45.80	32.88	27.16	29.36	257.45
Apr 2024	55.06	41.16	47.36	37.67	25.77	30.36	266.22

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 47765.34
-210.65 -0.44%

S&P 500 6868.55
-22.85 -0.33%

HANG SENG 25765.37
-319.72 -1.23%

NIKKEI 225 50472.24
-19.63 -0.04%

FTSE 100 9640.58
-26.43 -0.27%

NIFTY 25960.55
-225.90 -0.86%

× Ask Your Question