IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	502.50 Jan 08,2026 EOD	503.35 Jan 08,2026 EOD
Today's Change( )	-15.10 (-2.92%)	-14.50 (-2.80%)
Open( )	522.05	520.95
Prev Close( )	517.60	517.85
Volume	131,040.00	2,418,769.00
Today's Range( )	531.65 - 497.50	533.20 - 497.20
52-Week Range( )	716.55 - 348.05	716.25 - 376.95
Buy (Size)	N.A	503.35(×13)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1960
Registered Office	Anand-Sojitra Road,Post Box No 6, Vallabh Vidyanagar, Gujarat-388120
Telephone	91-2692-236469/236513
Fax	91-2692-227484
Chairman	Prayasvin B Patel
Managing Director	Prayasvin B Patel
Company Secretary	Bharti Isarani
Auditor	C N K & Associates LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd B-102&103 Shangrila,Complex First Floor,Akota,Vadodara - 390 020

Board of Directors


Chairman & Managing Director	Prayasvin B Patel
Non-Executive & Non-Independent Director	Pradip M Patel Prashant C Amin
Independent Director	Sonal V Ambani
Company Sec. & Compli. Officer	Bharti Isarani
Independent Director	Pranav Amin Ashutosh Arvind Pednekar
Non Executive Director	Aayush Shah
Independent Director	Nirmal P Bhogilal NATASHA KERSI TREASURYWALA

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	22.44	22.44	22.44	22.44	22.44	22.44
Reserves Total	1630.83	1325.07	1056.92	885.11	796.93	759.82
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	1653.27	1347.51	1079.36	907.55	819.37	782.26
Secured Loans	3.31	0.00	0.00	100.32	226.02	354.67
Unsecured Loans	147.38	43.48	20.24	16.29	26.74	35.87
Total Debt	150.69	43.48	20.24	116.61	252.76	390.54
Other Liabilities	24.18	24.20	19.46	9.13	3.37	1.99
Total Liabilities	1828.14	1415.19	1119.06	1033.29	1075.50	1174.79
APPLICATION OF FUNDS :
Gross Block	1138.35	954.37	900.29	862.57	907.36	907.95
Less : Accumulated Depreciation	376.78	331.42	294.71	274.63	293.42	254.25
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	761.57	622.95	605.58	587.94	613.94	653.70
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.59	0.69	0.12	0.15	0.31	0.18
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	543.64	341.86	138.00	118.54	118.65	119.15
Current Assets, Loans & Advances
Inventories	165.58	154.13	175.74	180.42	176.11	228.36
Sundry Debtors	575.08	406.53	299.44	379.09	466.89	558.99
Cash and Bank Balance	164.13	116.35	135.68	39.08	50.61	24.74
Loans and Advances	48.86	63.60	27.28	87.29	232.90	209.54
Total Current Assets	953.65	740.61	638.14	685.87	926.51	1021.63
Less : Current Liabilities and Provisions
Current Liabilities	417.19	296.79	254.09	332.58	556.24	614.36
Provisions	28.50	22.18	16.30	41.87	40.18	39.52
Total Current Liabilities & Provisions	445.69	318.97	270.39	374.46	596.42	653.88
Net Current Assets	507.96	421.64	367.75	311.42	330.09	367.75
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	9.34	6.98	7.09	9.73	16.14	119.80
Deferred Tax Liability	32.24	32.38	33.29	37.33	46.13	127.49
Net Deferred Tax	-22.90	-25.40	-26.20	-27.60	-29.99	-7.69
Other Assets	31.28	53.45	33.81	42.84	42.50	41.69
Total Assets	1828.14	1415.19	1119.06	1033.29	1075.50	1174.79
Contingent Liabilities	106.96	127.20	131.11	170.57	524.78	513.15

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	1871.12	1599.67	1196.99	892.82	796.36	835.74
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1871.12	1599.67	1196.99	892.82	796.36	835.74
Other Income	52.87	39.71	16.35	9.56	10.79	9.31
Stock Adjustments	-0.25	-7.77	-7.51	31.31	-43.59	-6.47
Total Income	1923.74	1631.61	1205.83	933.69	763.56	838.58
EXPENDITURE :
Raw Materials	894.62	703.36	540.71	448.92	319.64	372.32
Power & Fuel Cost	27.15	26.96	22.10	16.41	7.83	8.70
Employee Cost	129.54	110.52	83.45	58.50	63.68	71.45
Other Manufacturing Expenses	194.46	172.91	133.45	100.03	87.58	155.57
Selling & Administrative Expenses	131.22	124.92	102.79	87.92	82.55	101.34
Miscellaneous Expenses	30.00	39.37	25.83	27.35	46.90	13.97
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1406.99	1178.04	908.33	739.15	608.18	723.36
Operating Profit	516.75	453.57	297.50	194.53	155.40	115.22
Interest	10.22	6.19	11.76	32.67	54.80	70.25
Gross Profit	506.53	447.38	285.74	161.86	100.60	44.97
Depreciation	50.58	41.25	39.28	38.25	42.31	43.69
Profit Before Tax	455.95	406.13	246.46	123.61	58.29	1.28
Tax	118.22	103.31	59.50	29.73	0.00	1.18
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.30	-0.34	-1.19	-1.64	22.02	-72.32
Reported Net Profit	340.03	303.16	188.15	95.52	36.26	72.42
Extraordinary Items	0.60	1.95	-1.18	-3.55	-0.17	-0.06
Adjusted Net Profit	339.43	301.21	189.33	99.07	36.43	72.48
Adjustment below Net Profit	-0.61	-1.35	-0.63	-2.85	0.84	-34.76
P & L Balance brought forward	805.54	537.39	365.58	252.40	215.29	179.88
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	33.66	33.66	15.71	-20.51	0.00	2.24
P & L Balance carried down	1111.30	805.54	537.39	365.58	252.40	215.29
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 %	200.00	150.00	100.00	70.00	20.00	0.00
Dividend Per Share(Rs)	2.00	3.00	2.00	1.40	0.40	0.00
Earnings Per Share-Unit Curr	15.15	27.02	16.77	8.51	3.23	6.45
Earnings Per Share(Adj)-Unit Curr	15.15	13.51	8.39	4.26	1.62	3.23
Book Value-Unit Curr	73.68	120.10	96.20	80.89	73.03	69.72
Book Value(Adj)-Unit Curr	73.68	60.05	48.10	40.45	36.52	34.88

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	454.16	496.18	410.08
Other Operating Income	0.00	0.00	0.00
Other Income	17.37	18.31	174.30
Total Income	471.53	514.49	584.38
Total Expenditure	358.67	383.31	287.94
PBIDT	112.86	131.18	296.44
Interest	6.48	5.35	5.62
PBDT	106.38	125.83	290.82
Depreciation	23.94	22.08	21.50
Tax	20.57	22.82	31.01
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.02	2.04	-0.61
Reported Profit After Tax	61.89	78.89	238.92
Extra-ordinary Items	0.00	0.00	132.22
Adjusted Profit After Extra-ordinary item	61.89	78.89	106.70
EPS (Unit Curr.)	2.76	3.52	10.65
EPS (Adj) (Unit Curr.)	2.76	3.52	10.65
Calculated EPS (Unit Curr.)	2.76	3.52	10.65
Calculated EPS (Adj) (Unit Curr.)	2.76	3.52	10.65
Calculated EPS (Ann.) (Unit Curr.)	11.03	14.06	42.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.03	14.06	42.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	50.00	0.00	0.00
Equity	22.44	22.44	22.44
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	24.85	26.44	72.29
PBDTM(%)	23.42	25.36	70.92
PATM(%)	13.63	15.90	58.26

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.06	0.03	0.07	0.21	0.40
Long Term Debt-Equity Ratio	0.05	0.02	0.02	0.09	0.18
Current Ratio	1.99	2.10	1.65	1.29	1.17
Fixed Assets	1.79	1.73	1.36	1.01	0.88
Inventory	11.71	9.70	6.72	5.01	3.94
Debtors	3.81	4.53	3.53	2.11	1.55
Interest Cover Ratio	45.61	66.61	21.96	4.78	2.06
PBIDTM (%)	27.62	28.35	24.85	21.79	19.51
PBITM (%)	24.91	25.78	21.57	17.50	14.20
PBDTM (%)	27.07	27.97	23.87	18.13	12.63
CPM (%)	20.88	21.53	19.00	14.98	9.87
APATM (%)	18.17	18.95	15.72	10.70	4.55
ROCE (%)	28.75	32.54	23.99	14.82	10.05
RONW (%)	22.66	24.98	18.94	11.06	4.53

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	505.40	461.10	481.35	34.37	29.53	31.82	10,801.49
Nov 2025	570.85	486.60	504.55	38.14	31.43	33.36	11,322.10
Oct 2025	625.45	528.10	561.55	41.70	34.70	37.12	12,601.18
Sep 2025	634.95	549.80	567.95	42.87	36.12	37.55	12,744.79
Aug 2025	583.00	531.55	552.05	38.95	34.56	36.50	12,388.00
Jul 2025	682.90	560.40	570.20	49.68	36.84	37.70	12,795.28
Jun 2025	716.55	624.45	655.00	49.23	41.18	43.30	14,698.20
May 2025	700.90	538.00	664.00	47.93	33.34	43.90	14,900.16
Apr 2025	572.00	348.05	545.10	39.68	19.21	36.04	12,232.04
Mar 2025	493.85	378.35	449.10	35.26	24.12	29.69	10,077.80
Feb 2025	542.35	408.40	412.45	41.50	30.13	30.73	9,255.38
Jan 2025	643.70	503.00	531.80	48.62	36.27	39.62	11,933.59
Share Prices Of 2024
Dec 2024	672.40	577.80	634.75	51.25	42.27	47.29	14,243.79
Nov 2024	613.15	530.55	585.65	45.86	37.58	43.63	13,141.98
Oct 2024	738.85	528.85	574.70	55.58	38.46	42.81	12,896.26
Sep 2024	710.00	605.20	700.00	53.47	43.92	52.15	15,708.00
Aug 2024	641.85	562.00	620.55	50.31	41.65	46.23	13,925.14
Jul 2024	715.00	556.50	629.65	57.84	40.24	46.91	14,129.34
Jun 2024	690.00	478.70	660.63	53.95	33.25	49.22	14,824.42
May 2024	594.60	460.23	554.38	45.31	31.69	41.30	12,440.17

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 49008.56
-474.53 -0.96%

S&P 500 6942.66
-23.16 -0.33%

HANG SENG 26149.32
-309.64 -1.17%

NIKKEI 225 51148.76
-813.22 -1.57%

FTSE 100 10051.56
3.35 0.03%

NIFTY 25876.85
-263.90 -1.01%

× Ask Your Question