IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	2,492.60 Jul 10,2025 EOD	2,492.10 Jul 10,2025 EOD
Today's Change( )	-260.25 (-9.45%)	-260.80 (-9.47%)
Open( )	2,789.80	2,794.20
Prev Close( )	2,752.85	2,752.90
Volume	7,056.00	158,684.00
Today's Range( )	2,840.90 - 2,431.80	2,844.00 - 2,434.00
52-Week Range( )	3,465.00 - 1,250.00	3,499.00 - 1,301.00
Buy (Size)	N.A	2,492.10(×267)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1974
Registered Office	Anand-Sojitra Road,Vallabh Vidyanagar, Anand, Gujarat-388120
Telephone	91-2692-230502/230602
Fax	91-2692-236506
Chairman	P M Patel
Managing Director	NA
Company Secretary	Rikenkumar Dalwadi
Auditor	K C Mehta & Co LLP
Face Value	10
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 (Non-Executive)	P M Patel
Non Executive Director	P C Amin
Independent Director	Manjuladevi Shroff
Executive Director	Prayasvin Patel
Company Sec. & Compli. Officer	Rikenkumar Dalwadi
Executive Director	Mukulnarayan Dwivedi
Independent Director	Venkatraman Srinivasan Jai S Diwanji Sunil Vakil
Non Executive Director	Sonal Ambani

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	5.77	5.77	5.77	5.77	5.77	5.77
Reserves Total	426.17	380.40	343.10	323.87	318.49	310.13
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	431.94	386.17	348.87	329.64	324.26	315.90
Secured Loans	0.00	0.00	0.00	0.00	0.65	1.26
Unsecured Loans	0.13	0.41	0.64	0.40	1.04	1.26
Total Debt	0.13	0.41	0.64	0.40	1.69	2.52
Other Liabilities	0.03	0.08	0.14	0.22	0.29	0.38
Total Liabilities	432.10	386.66	349.65	330.26	326.24	318.80
APPLICATION OF FUNDS :
Gross Block	141.64	143.53	147.64	146.77	147.95	132.44
Less : Accumulated Depreciation	71.35	70.14	71.55	66.14	61.08	54.10
Less:Impairment of Assets	0.47	0.00	0.00	0.00	0.00	0.00
Net Block	69.82	73.39	76.09	80.63	86.87	78.34
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.29	0.08	0.52	0.05	0.40	10.72
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	226.01	179.71	164.57	153.43	154.66	152.59
Current Assets, Loans & Advances
Inventories	112.41	85.79	78.79	70.94	37.19	52.70
Sundry Debtors	68.48	93.78	52.83	39.12	61.47	30.86
Cash and Bank Balance	1.75	8.02	2.81	3.25	9.61	6.93
Loans and Advances	6.73	8.02	9.71	14.45	15.57	10.97
Total Current Assets	189.38	195.60	144.14	127.76	123.84	101.46
Less : Current Liabilities and Provisions
Current Liabilities	44.29	55.45	29.52	24.16	25.15	20.49
Provisions	4.03	2.98	2.67	1.23	5.77	1.32
Total Current Liabilities & Provisions	48.31	58.43	32.18	25.39	30.92	21.81
Net Current Assets	141.07	137.18	111.95	102.37	92.92	79.65
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.32	1.04	1.10	0.97	0.37	0.29
Deferred Tax Liability	7.89	6.32	6.19	7.66	9.82	10.10
Net Deferred Tax	-7.57	-5.28	-5.09	-6.69	-9.45	-9.81
Other Assets	1.48	1.57	1.60	0.47	0.84	7.31
Total Assets	432.10	386.66	349.64	330.26	326.24	318.80
Contingent Liabilities	5.72	5.86	9.05	0.00	7.30	9.99

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	246.47	227.50	172.71	84.44	126.13	107.91
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	246.47	227.50	172.71	84.44	126.13	107.91
Other Income	18.33	18.42	10.47	9.18	11.33	10.70
Stock Adjustments	26.94	1.23	-11.87	29.28	-13.74	15.96
Total Income	291.74	247.15	171.31	122.90	123.72	134.57
EXPENDITURE :
Raw Materials	132.88	117.07	78.13	66.00	52.87	71.15
Power & Fuel Cost	1.04	1.11	0.90	0.74	0.57	0.28
Employee Cost	19.46	18.26	15.26	12.49	10.59	13.33
Other Manufacturing Expenses	17.19	12.89	11.85	10.32	7.41	7.65
Selling & Administrative Expenses	17.03	14.83	12.71	14.46	28.97	24.29
Miscellaneous Expenses	29.64	24.63	17.67	0.51	1.12	1.34
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	217.25	188.80	136.52	104.51	101.53	118.02
Operating Profit	74.48	58.35	34.79	18.40	22.19	16.55
Interest	0.56	0.94	0.50	0.43	0.62	0.51
Gross Profit	73.92	57.41	34.29	17.97	21.57	16.04
Depreciation	8.32	7.46	7.80	8.09	7.30	5.84
Profit Before Tax	65.60	49.95	26.49	9.88	14.27	10.20
Tax	14.32	9.27	7.16	3.56	3.38	0.50
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.38	0.27	-1.54	-2.20	-0.36	0.29
Reported Net Profit	48.91	40.41	20.87	8.52	11.26	9.41
Extraordinary Items	0.65	0.89	-0.04	-0.02	-0.06	0.02
Adjusted Net Profit	48.26	39.52	20.91	8.54	11.32	9.39
Adjustment below Net Profit	-0.25	-0.22	-0.19	-0.26	-0.01	-0.84
P & L Balance brought forward	148.40	111.10	91.86	86.49	78.13	73.60
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.88	2.88	1.44	2.88	2.88	4.04
P & L Balance carried down	194.17	148.40	111.10	91.86	86.49	78.13
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 %	50.00	50.00	50.00	25.00	50.00	50.00
Dividend Per Share(Rs)	5.00	5.00	5.00	2.50	5.00	5.00
Earnings Per Share-Unit Curr	84.78	70.06	36.18	14.77	19.51	16.31
Earnings Per Share(Adj)-Unit Curr	84.78	70.06	36.18	14.77	19.51	16.31
Book Value-Unit Curr	748.81	669.46	604.79	571.45	562.14	547.64
Book Value(Adj)-Unit Curr	748.81	669.46	604.79	571.45	562.14	547.64

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	67.57	64.29	45.84
Other Operating Income	0.00	0.00	0.00
Other Income	8.09	4.15	2.78
Total Income	75.66	68.44	48.62
Total Expenditure	55.26	46.14	37.99
PBIDT	20.40	22.31	10.63
Interest	0.12	0.13	0.10
PBDT	20.28	22.17	10.53
Depreciation	1.87	2.50	2.18
Tax	3.38	4.66	2.16
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.55	0.14	0.01
Reported Profit After Tax	14.48	14.87	6.19
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	14.48	14.87	6.19
EPS (Unit Curr.)	25.11	25.78	10.73
EPS (Adj) (Unit Curr.)	25.11	25.78	10.73
Calculated EPS (Unit Curr.)	25.11	25.78	10.73
Calculated EPS (Adj) (Unit Curr.)	25.11	25.78	10.73
Calculated EPS (Ann.) (Unit Curr.)	100.43	103.13	42.93
Calculated EPS (Adj) (Ann.) (Unit Curr.)	100.43	103.13	42.93
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	5.77	5.77	5.77
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	30.19	34.70	23.19
PBDTM(%)	30.01	34.48	22.97
PATM(%)	21.43	23.13	13.50

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.01
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.01
Current Ratio	3.19	3.29	3.80	3.38	3.07
Fixed Assets	1.73	1.56	1.17	0.57	0.90
Inventory	2.49	2.76	2.31	1.56	2.81
Debtors	3.04	3.10	3.76	1.68	2.73
Interest Cover Ratio	118.14	54.14	53.98	23.98	24.02
PBIDTM (%)	30.22	25.65	20.14	21.79	17.59
PBITM (%)	26.84	22.37	15.63	12.21	11.81
PBDTM (%)	29.99	25.24	19.85	21.28	17.10
CPM (%)	23.22	21.04	16.60	19.67	14.71
APATM (%)	19.84	17.76	12.08	10.09	8.93
ROCE (%)	16.16	13.82	7.94	3.14	4.62
RONW (%)	11.96	11.00	6.15	2.61	3.52

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	2,729.55	2,249.40	2,564.40	34.41	26.60	30.66	1,479.66
May 2025	2,462.00	1,693.35	2,439.05	29.71	20.11	29.16	1,407.33
Apr 2025	1,990.00	1,383.80	1,740.20	25.76	15.67	20.81	1,004.10
Mar 2025	1,628.10	1,300.40	1,412.40	20.00	14.65	16.89	814.95
Feb 2025	1,698.95	1,250.00	1,457.35	27.12	15.66	21.28	840.89
Jan 2025	2,210.50	1,528.55	1,637.60	34.22	21.23	23.91	944.90
Share Prices Of 2024
Dec 2024	2,684.15	2,030.00	2,041.35	40.83	29.47	29.80	1,177.86
Nov 2024	2,891.00	2,283.70	2,512.90	46.53	32.11	36.69	1,449.94
Oct 2024	3,394.75	2,451.25	2,609.25	54.78	33.28	38.10	1,505.54
Sep 2024	3,256.90	2,651.55	2,839.30	48.70	37.59	41.45	1,638.28
Aug 2024	3,251.00	2,603.00	2,954.15	49.07	36.62	43.13	1,704.54
Jul 2024	3,465.00	2,339.00	3,251.00	53.52	30.90	47.47	1,875.83
Jun 2024	2,662.20	1,800.05	2,383.50	41.73	23.87	34.80	1,375.28
May 2024	2,298.10	1,855.00	1,887.55	35.22	26.62	27.56	1,089.12
Apr 2024	2,414.00	1,538.60	2,245.55	37.89	21.48	32.79	1,295.68
Mar 2024	1,580.50	1,301.20	1,522.10	23.96	18.49	22.22	878.25
Feb 2024	1,574.00	1,280.00	1,302.40	43.73	33.74	35.94	751.48
Jan 2024	1,700.00	1,370.15	1,418.60	48.69	35.48	39.15	818.53
Share Prices Of 2023
Dec 2023	1,871.00	1,591.25	1,597.40	54.93	43.74	44.08	921.70
Nov 2023	1,899.00	1,356.80	1,717.50	56.05	37.08	47.39	991.00

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 44666.69
187.38 0.42%

S&P 500 6300.60
16.34 0.26%

HANG SENG 24028.38
136.05 0.57%

NIKKEI 225 39601.95
-219.33 -0.55%

FTSE 100 8975.66
108.64 1.23%

NIFTY 25355.25
-120.85 -0.47%

× Ask Your Question