IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	250.00 Dec 26,2025 EOD	249.43 Dec 26,2025 EOD
Today's Change( )	-5.45 (-2.13%)	-5.37 (-2.11%)
Open( )	255.00	255.05
Prev Close( )	255.45	254.80
Volume	4,715.00	95,201.00
Today's Range( )	256.70 - 248.55	257.42 - 248.21
52-Week Range( )	321.15 - 180.00	321.95 - 178.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	249.43(×34)

Company Background


Incorporation Year	2007
Registered Office	Dishman Corporate House,Iscon-Bopal Road Ambli, Ahmedabad, Gujarat-380058
Telephone	91-2717-400102/124
Fax	NA
Chairman	NA
Managing Director	Arpit J Vyas
Company Secretary	Shrima Dave
Auditor	T R Chadha & Co LLP
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


WTD & Executive Director	Deohooti J Vyas
ED / Global MD / Promoter	Arpit J Vyas
Independent Non Exe. Director	KULIN NALINKANT SHAH Hemantkumar J Bhatt Margie S Parikh
Non-Exec & Non-Independent Dir	Dhaval R. Shah
Company Sec. & Compli. Officer	Shrima Dave

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	31.36	31.36	31.36	31.36	31.36	31.38
Reserves Total	3999.12	4021.22	4082.95	4200.42	4643.26	4764.47
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	4030.48	4052.58	4114.31	4231.78	4674.62	4795.85
Secured Loans	658.39	523.98	589.85	526.96	526.27	391.28
Unsecured Loans	28.03	11.74	3.55	7.86	11.74	181.41
Total Debt	686.42	535.72	593.40	534.82	538.01	572.69
Other Liabilities	174.60	198.64	202.41	178.96	7.26	27.92
Total Liabilities	4891.50	4786.94	4910.12	4945.56	5219.89	5396.46
APPLICATION OF FUNDS :
Gross Block	2622.15	2572.51	2456.62	2338.77	2364.28	2344.43
Less : Accumulated Depreciation	1220.95	1156.88	1074.32	982.79	854.63	711.90
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1401.20	1415.63	1382.30	1355.98	1509.65	1632.53
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	40.70	74.05	142.89	117.77	121.20	88.85
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	2840.89	2848.16	2912.85	3032.28	2881.71	2900.11
Current Assets, Loans & Advances
Inventories	134.25	169.62	182.66	196.90	184.40	213.64
Sundry Debtors	174.75	183.70	146.80	65.66	118.89	144.90
Cash and Bank Balance	87.41	9.90	68.43	86.47	80.32	65.13
Loans and Advances	262.53	210.10	176.23	195.57	272.61	284.01
Total Current Assets	658.94	573.32	574.12	544.60	656.22	707.68
Less : Current Liabilities and Provisions
Current Liabilities	214.62	246.46	208.85	152.44	143.11	195.37
Provisions	2.30	1.79	1.92	1.90	2.04	2.03
Total Current Liabilities & Provisions	216.92	248.25	210.77	154.34	145.15	197.40
Net Current Assets	442.02	325.07	363.35	390.26	511.07	510.28
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	223.90	209.35	179.18	0.00	193.06	197.43
Deferred Tax Liability	237.83	250.82	239.33	114.41	379.77	338.25
Net Deferred Tax	-13.93	-41.47	-60.15	-114.41	-186.71	-140.82
Other Assets	180.62	165.50	168.88	163.68	382.97	405.51
Total Assets	4891.50	4786.94	4910.12	4945.56	5219.89	5396.46
Contingent Liabilities	513.16	559.10	606.84	610.14	389.92	460.30

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	399.84	327.35	402.55	306.61	200.32	580.74
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	399.84	327.35	402.55	306.61	200.32	580.74
Other Income	32.98	63.05	52.16	60.39	66.15	69.55
Stock Adjustments	-14.00	-8.27	-8.00	7.70	-22.54	-19.96
Total Income	418.82	382.13	446.71	374.70	243.93	630.33
EXPENDITURE :
Raw Materials	117.01	107.70	163.35	107.11	75.04	180.15
Power & Fuel Cost	32.16	28.71	33.07	24.83	12.78	35.27
Employee Cost	90.15	91.54	86.13	79.04	58.23	88.87
Other Manufacturing Expenses	21.69	27.94	31.21	22.57	18.95	26.56
Selling & Administrative Expenses	50.59	46.30	52.54	46.03	28.90	42.84
Miscellaneous Expenses	2.45	13.14	22.49	2.21	43.20	13.51
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	314.05	315.33	388.79	281.79	237.10	387.20
Operating Profit	104.77	66.80	57.92	92.91	6.83	243.13
Interest	70.40	68.19	57.92	37.23	34.17	47.02
Gross Profit	34.37	-1.39	0.00	55.68	-27.34	196.11
Depreciation	65.20	101.61	96.20	140.07	141.35	140.65
Profit Before Tax	-30.83	-103.00	-96.20	-84.39	-168.69	55.46
Tax	0.00	11.06	0.00	0.00	17.97	9.30
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-20.96	-37.65	-37.33	-52.84	46.15	7.64
Reported Net Profit	-9.87	-76.41	-58.87	-31.55	-232.81	38.52
Extraordinary Items	1.31	-1.02	-2.79	-0.79	2.52	-4.06
Adjusted Net Profit	-11.18	-75.39	-56.08	-30.76	-235.33	42.58
Adjustment below Net Profit	0.49	-0.07	0.33	0.10	-0.51	-0.27
P & L Balance brought forward	-310.93	-234.45	-175.91	-144.47	88.85	53.83
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	3.23
P & L Balance carried down	-320.31	-310.93	-234.45	-175.92	-144.47	88.85
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	-0.63	-4.87	-3.75	-2.01	-14.85	2.46
Earnings Per Share(Adj)-Unit Curr	-0.63	-4.87	-3.75	-2.01	-14.85	2.46
Book Value-Unit Curr	257.05	258.46	262.39	269.88	298.13	305.66
Book Value(Adj)-Unit Curr	257.05	258.46	262.39	269.88	298.13	305.66

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	60.30	62.86	106.10
Other Operating Income	0.00	0.00	0.00
Other Income	11.17	37.42	5.47
Total Income	71.47	100.28	111.57
Total Expenditure	55.89	59.43	85.57
PBIDT	15.58	40.85	26.00
Interest	20.61	20.26	21.31
PBDT	-5.03	20.59	4.69
Depreciation	15.79	16.47	16.10
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-7.22	1.45	-4.04
Reported Profit After Tax	-13.60	2.67	-7.37
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-13.60	2.67	-7.37
EPS (Unit Curr.)	-0.87	0.17	-0.47
EPS (Adj) (Unit Curr.)	-0.87	0.17	-0.47
Calculated EPS (Unit Curr.)	-0.87	0.17	-0.47
Calculated EPS (Adj) (Unit Curr.)	-0.87	0.17	-0.47
Calculated EPS (Ann.) (Unit Curr.)	-3.47	0.68	-1.88
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-3.47	0.68	-1.88
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	31.36	31.36	31.36
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	25.84	64.99	24.51
PBDTM(%)	-8.34	32.76	4.42
PATM(%)	-22.55	4.25	-6.95

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.15	0.14	0.14	0.12	0.12
Long Term Debt-Equity Ratio	0.05	0.04	0.04	0.03	0.03
Current Ratio	0.95	0.88	0.84	0.88	0.94
Fixed Assets	0.15	0.13	0.17	0.13	0.09
Inventory	2.63	1.86	2.12	1.61	1.01
Debtors	2.23	1.98	3.79	3.32	1.52
Interest Cover Ratio	0.56	-0.51	-0.66	-1.27	-3.94
PBIDTM (%)	26.20	20.41	14.39	30.30	3.41
PBITM (%)	9.90	-10.63	-9.51	-15.38	-67.15
PBDTM (%)	8.60	-0.42	0.00	18.16	-13.65
CPM (%)	13.84	7.70	9.27	35.39	-45.66
APATM (%)	-2.47	-23.34	-14.62	-10.29	-116.22
ROCE (%)	0.00	0.00	0.00	0.00	0.00
RONW (%)	0.00	0.00	0.00	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	305.50	228.15	239.50	0.00	0.00	0.00	3,754.96
Oct 2025	306.75	271.50	291.75	0.00	0.00	0.00	4,574.15
Sep 2025	321.15	255.20	276.45	0.00	0.00	0.00	4,334.27
Aug 2025	285.00	231.05	263.90	0.00	0.00	0.00	4,137.51
Jul 2025	270.00	235.00	251.95	0.00	0.00	0.00	3,950.15
Jun 2025	291.75	236.60	251.55	0.00	0.00	0.00	3,943.88
May 2025	277.55	180.00	266.05	0.00	0.00	0.00	4,171.21
Apr 2025	234.60	184.70	192.75	0.00	0.00	0.00	3,021.99
Mar 2025	238.80	186.45	217.60	0.00	0.00	0.00	3,411.60
Feb 2025	252.20	192.10	199.30	0.00	0.00	0.00	3,124.69
Jan 2025	298.50	203.50	232.45	0.00	0.00	0.00	3,644.42
Share Prices Of 2024
Dec 2024	307.80	239.60	270.20	0.00	0.00	0.00	4,236.28
Nov 2024	249.55	177.25	244.30	0.00	0.00	0.00	3,830.21
Oct 2024	203.80	161.35	195.05	0.00	0.00	0.00	3,058.05
Sep 2024	212.00	179.45	180.00	0.00	0.00	0.00	2,822.10
Aug 2024	213.80	169.25	203.20	0.00	0.00	0.00	3,185.83
Jul 2024	202.35	155.00	202.35	0.00	0.00	0.00	3,172.51
Jun 2024	184.45	132.75	179.45	0.00	0.00	0.00	2,813.47
May 2024	243.90	158.20	160.90	0.00	0.00	0.00	2,522.64
Apr 2024	254.00	213.45	232.30	0.00	0.00	0.00	3,642.07

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 48728.27
-23.90 -0.05%

S&P 500 6949.98
-3.07 -0.04%

HANG SENG 25818.94
44.79 0.17%

NIKKEI 225 50641.54
233.75 0.46%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26042.30
-99.80 -0.38%

× Ask Your Question