IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	239.45 May 13,2025 11:22:00	239.84 May 13,2025 11:19:40
Today's Change( )	-0.95 (-0.40%)	-1.17 (-0.49%)
Open( )	243.50	243.40
Prev Close( )	240.40	241.01
Volume	2,228.00	39,094.00
Today's Range( )	245.15 - 238.70	247.06 - 238.01
52-Week Range( )	377.00 - 130.25	377.00 - 130.00
Buy (Size)	238.85(×49)	239.05(×4)
Sell (Size)	239.90(×57)	239.51(×1)

Company Background


Incorporation Year	2014
Registered Office	801-804 Dwarkesh Business Hub,Survey No 12/1 Motera, Ahmedabad, Gujarat-380005
Telephone	NA
Fax	NA
Chairman	Kanubhai Thakkar
Managing Director	Kanubhai Thakkar
Company Secretary	NA
Auditor	Surana Maloo & Co
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime Pvt Ltd 5th Floor 506 to 508,ABC-I Off C G Road,Navrangpura,Ahmedabad-380009

Board of Directors


Chairman & Managing Director	Kanubhai Thakkar
Managing Director	Jayesh Thakkar
Independent Director	Keyoor Bakshi Pooja Khakhi Pankaj Kotak Sujit Gulati
Executive Director	Dipakkumar K. Thakkar
Whole Time Director & CEO	HITESHKUMAR TARACHAND THAKKAR

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	29.51	29.51	28.61	71.38	71.38	26.38
Reserves Total	627.65	522.87	377.93	232.12	197.46	183.25
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	657.16	552.38	406.54	303.50	268.84	209.63
Secured Loans	427.87	410.25	212.80	141.16	222.02	266.26
Unsecured Loans	16.29	16.23	16.15	16.05	0.00	45.00
Total Debt	444.16	426.48	228.95	157.21	222.02	311.26
Other Liabilities	2.67	2.18	1.85	1.71	13.43	1.18
Total Liabilities	1103.99	981.04	637.34	462.42	504.29	522.07
APPLICATION OF FUNDS :
Gross Block	1045.96	640.14	553.18	492.93	472.33	427.68
Less : Accumulated Depreciation	346.27	315.16	289.47	260.71	232.50	212.01
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	699.69	324.98	263.71	232.22	239.83	215.67
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	5.94	106.48	16.99	4.40	2.89	10.92
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	17.82	12.56	10.33	23.72	22.79	21.04
Current Assets, Loans & Advances
Inventories	1298.27	647.82	588.49	367.62	468.58	472.68
Sundry Debtors	216.57	328.35	204.63	320.07	343.00	322.93
Cash and Bank Balance	292.91	228.55	173.66	143.51	129.03	107.84
Loans and Advances	231.57	123.09	113.19	129.36	107.66	105.30
Total Current Assets	2039.32	1327.80	1079.97	960.57	1048.27	1008.75
Less : Current Liabilities and Provisions
Current Liabilities	1665.15	901.54	767.46	747.75	811.95	742.54
Provisions	3.32	7.17	2.09	13.49	0.58	1.83
Total Current Liabilities & Provisions	1668.46	908.71	769.55	761.24	812.53	744.37
Net Current Assets	370.86	419.10	310.42	199.33	235.74	264.37
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.66	0.61	0.51	12.90	13.92	15.54
Deferred Tax Liability	20.15	13.52	12.56	19.33	20.54	18.29
Net Deferred Tax	-19.49	-12.91	-12.05	-6.43	-6.62	-2.75
Other Assets	29.17	130.84	47.96	9.18	9.66	12.82
Total Assets	1103.99	981.05	637.35	462.42	504.29	522.07
Contingent Liabilities	46.21	29.56	436.87	292.85	64.48	229.42

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	12922.44	10082.82	10210.79	7655.92	4751.60	4270.50
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	12922.44	10082.82	10210.79	7655.92	4751.60	4270.50
Other Income	27.61	15.09	16.35	15.41	11.96	9.91
Stock Adjustments	243.95	-12.37	72.78	-98.41	-88.21	76.02
Total Income	13194.00	10085.54	10299.92	7572.92	4675.35	4356.43
EXPENDITURE :
Raw Materials	12572.60	9476.73	9744.23	7162.77	4334.25	4009.27
Power & Fuel Cost	69.81	80.90	67.86	48.94	39.48	39.43
Employee Cost	44.31	35.29	30.43	26.72	22.75	22.36
Other Manufacturing Expenses	103.06	105.92	114.88	80.82	70.66	65.85
Selling & Administrative Expenses	112.10	104.67	60.98	99.10	59.06	66.82
Miscellaneous Expenses	12.88	42.88	69.28	14.62	26.18	32.22
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	12914.76	9846.38	10087.66	7432.97	4552.38	4235.95
Operating Profit	279.25	239.16	212.26	139.96	122.97	120.49
Interest	106.89	69.26	50.83	56.07	79.63	82.57
Gross Profit	172.36	169.90	161.43	83.89	43.34	37.92
Depreciation	31.74	28.49	28.92	29.35	22.21	29.78
Profit Before Tax	140.62	141.41	132.51	54.54	21.13	8.14
Tax	29.12	35.84	36.15	21.20	4.74	3.70
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	6.58	0.87	-6.62	-1.30	2.00	-0.68
Reported Net Profit	104.92	104.70	102.98	34.64	14.38	5.12
Extraordinary Items	0.01	0.02	0.08	1.03	0.16	0.11
Adjusted Net Profit	104.91	104.68	102.90	33.61	14.22	5.01
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	312.05	207.34	104.36	69.72	55.34	50.22
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	0.00
P & L Balance carried down	416.96	312.05	207.34	104.36	69.72	55.34
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	7.11	7.10	7.20	2.63	1.09	0.39
Earnings Per Share(Adj)-Unit Curr	7.11	7.10	7.16	2.61	1.08	0.39
Book Value-Unit Curr	44.54	37.44	28.41	19.60	16.97	15.89
Book Value(Adj)-Unit Curr	44.54	37.44	28.24	19.48	16.87	15.80

Quarterly Results

Quarters :

Particulars	Dec 2024 ( Cr)	Sep 2024 ( Cr)	Jun 2024 ( Cr)
Gross Sales	4304.29	4506.03	3983.88
Other Operating Income	0.00	0.00	0.00
Other Income	6.11	6.89	6.86
Total Income	4310.41	4512.91	3990.74
Total Expenditure	4185.48	4368.75	3885.79
PBIDT	124.92	144.17	104.95
Interest	38.19	41.56	35.63
PBDT	86.73	102.61	69.32
Depreciation	13.35	13.19	14.30
Tax	15.54	23.92	12.77
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	57.83	65.50	42.25
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	57.83	65.50	42.25
EPS (Unit Curr.)	3.92	4.44	2.86
EPS (Adj) (Unit Curr.)	3.92	4.44	2.86
Calculated EPS (Unit Curr.)	3.92	4.44	2.86
Calculated EPS (Adj) (Unit Curr.)	3.92	4.44	2.86
Calculated EPS (Ann.) (Unit Curr.)	15.68	17.76	11.45
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.68	17.76	11.45
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	29.51	29.51	29.51
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(%)	2.90	3.20	2.63
PBDTM(%)	2.01	2.28	1.74
PATM(%)	1.34	1.45	1.06

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.72	0.68	0.54	0.66	1.11
Long Term Debt-Equity Ratio	0.48	0.39	0.19	0.12	0.18
Current Ratio	1.16	1.21	1.13	1.06	1.02
Fixed Assets	15.33	16.90	19.52	15.86	10.56
Inventory	13.28	16.31	21.36	18.31	10.10
Debtors	47.43	37.84	38.92	23.09	14.27
Interest Cover Ratio	2.32	3.04	3.61	1.97	1.27
PBIDTM (%)	2.16	2.37	2.08	1.83	2.59
PBITM (%)	1.92	2.09	1.80	1.44	2.12
PBDTM (%)	1.33	1.69	1.58	1.10	0.91
CPM (%)	1.06	1.32	1.29	0.84	0.77
APATM (%)	0.81	1.04	1.01	0.45	0.30
ROCE (%)	23.74	26.03	33.34	22.88	19.63
RONW (%)	17.35	21.84	30.97	14.36	6.63

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2025	266.40	192.00	235.00	38.95	23.01	33.05	3,467.27
Mar 2025	263.35	199.55	240.80	38.59	27.68	33.87	3,552.84
Feb 2025	318.85	256.05	261.80	45.83	35.22	36.82	3,862.69
Jan 2025	371.00	272.35	309.60	52.94	36.23	43.54	4,567.94
Share Prices Of 2024
Dec 2024	377.00	318.00	344.50	57.00	41.28	48.45	5,082.87
Nov 2024	342.10	269.05	338.95	52.68	36.52	47.67	5,000.98
Oct 2024	286.15	241.55	284.45	40.48	30.46	40.00	4,196.87
Sep 2024	337.60	251.65	270.50	52.28	35.08	38.04	3,991.05
Aug 2024	276.45	185.95	259.20	40.79	24.83	36.45	3,824.32
Jul 2024	196.50	154.65	190.00	28.58	20.16	26.72	2,803.32
Jun 2024	180.75	130.25	167.50	26.63	17.43	23.56	2,471.35
May 2024	165.50	130.05	150.00	25.33	18.03	21.10	2,213.15
Apr 2024	132.00	107.45	127.90	19.16	14.37	17.99	1,887.08
Mar 2024	118.55	96.00	109.00	17.42	13.21	15.33	1,608.22
Feb 2024	127.00	107.15	113.70	18.36	14.33	16.03	1,677.57
Jan 2024	134.60	117.15	125.65	19.49	15.90	17.71	1,853.88
Share Prices Of 2023
Dec 2023	135.00	116.85	123.85	20.04	16.02	17.46	1,827.32
Nov 2023	130.00	107.60	124.75	18.95	15.07	17.58	1,840.60
Oct 2023	122.75	105.40	108.85	17.78	14.50	15.34	1,606.01
Sep 2023	120.00	107.00	113.00	17.25	14.34	15.93	1,667.24

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: 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 42424.12
1153.74 2.80%

S&P 500 5865.06
184.15 3.24%

HANG SENG 23549.47
681.72 2.98%

NIKKEI 225 37650.80
147.47 0.39%

FTSE 100 8604.98
50.18 0.59%

NIFTY 24724.55
-200.15 -0.80%

× Ask Your Question