IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	380.90 Aug 21,2026 EOD	381.20 Aug 21,2026 EOD
Today's Change( )	14.00 (3.82%)	11.95 (3.24%)
Open( )	353.90	369.25
Prev Close( )	366.90	369.25
Volume	7,843.00	180,223.00
Today's Range( )	384.80 - 353.90	384.00 - 369.25
52-Week Range( )	479.45 - 225.75	479.00 - 225.05
Buy (Size)	N.A	381.20(×1)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1981
Registered Office	69/C GIDC Industrial Estate,Valsad Dist, VAPI, Gujarat-396195
Telephone	91-260-2430027
Fax	91-260-2400639
Chairman	Dinesh S Patel
Managing Director	Sachin D Patel
Company Secretary	NA
Auditor	GMJ & Co
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,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 Dir.	Dinesh S Patel
Managing Director	Sachin D Patel
Independent Non Exe. Director	Kirandeep Madan Hitesh Dharmasinh Gajaria K G Ananthakrishnan
Independent Director	NIHAR AJAY PARIKH
Additional Director	Rajneesh Anand

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	10.90	7.26	7.26	7.26	7.26	7.26
Reserves Total	237.49	194.11	141.88	96.06	62.68	34.93
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	248.39	201.37	149.14	103.32	69.94	42.19
Secured Loans	29.89	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.58	2.77	0.42	1.17	4.83	8.15
Total Debt	30.47	2.77	0.42	1.17	4.83	8.15
Other Liabilities	0.77	0.69	0.60	0.58	0.51	0.49
Total Liabilities	279.63	204.83	150.16	105.07	75.28	50.83
APPLICATION OF FUNDS :
Gross Block	59.33	51.21	44.04	28.24	25.52	21.93
Less : Accumulated Depreciation	18.04	13.19	11.38	8.81	6.57	4.85
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	41.29	38.02	32.66	19.43	18.95	17.08
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	184.41	91.22	20.59	12.70	2.07	0.36
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.01
Current Assets, Loans & Advances
Inventories	5.05	3.33	14.62	11.61	6.05	6.03
Sundry Debtors	31.24	27.03	17.91	25.12	14.71	20.23
Cash and Bank Balance	12.55	8.16	9.33	12.35	27.64	2.08
Loans and Advances	3.14	9.05	19.87	29.31	14.92	0.79
Total Current Assets	51.97	47.56	61.73	78.39	63.33	29.13
Less : Current Liabilities and Provisions
Current Liabilities	19.14	14.31	14.06	14.47	10.58	11.64
Provisions	0.58	0.31	0.80	1.94	1.42	0.74
Total Current Liabilities & Provisions	19.73	14.62	14.86	16.40	12.00	12.38
Net Current Assets	32.24	32.94	46.87	61.98	51.33	16.75
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.30	0.39	0.34	0.35	0.32	0.00
Deferred Tax Liability	2.26	2.05	1.64	1.38	1.30	0.86
Net Deferred Tax	-1.96	-1.66	-1.30	-1.03	-0.98	-0.86
Other Assets	23.64	44.31	51.34	11.99	3.92	17.50
Total Assets	279.62	204.83	150.17	105.07	75.29	50.84
Contingent Liabilities	4.71	3.73	4.03	4.00	3.88	3.72

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	150.80	169.82	148.39	114.85	90.56	85.12
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	150.80	169.82	148.39	114.85	90.56	85.12
Other Income	1.68	4.38	6.59	4.05	3.27	1.70
Stock Adjustments	1.27	-11.01	3.24	5.13	0.38	4.11
Total Income	153.75	163.19	158.22	124.03	94.21	90.93
EXPENDITURE :
Raw Materials	25.78	25.67	29.73	21.75	15.75	15.44
Power & Fuel Cost	26.63	26.53	26.41	21.73	16.57	22.86
Employee Cost	11.44	10.21	7.75	7.08	7.11	6.43
Other Manufacturing Expenses	8.44	6.79	6.80	7.91	8.79	10.53
Selling & Administrative Expenses	5.81	8.59	6.66	2.31	1.86	1.64
Miscellaneous Expenses	4.36	2.29	0.64	1.15	0.53	0.49
Less : Pre-operative Expenses Capitalised	-0.01	-0.01	0.00	0.00	0.00	0.00
Total Expenditure	82.48	80.09	77.99	61.94	50.61	57.39
Operating Profit	71.27	83.10	80.22	62.10	43.59	33.54
Interest	0.36	0.23	0.18	0.83	0.98	0.92
Gross Profit	70.91	82.87	80.04	61.27	42.61	32.62
Depreciation	5.37	3.54	2.58	2.23	1.73	1.36
Profit Before Tax	65.54	79.33	77.46	59.04	40.88	31.26
Tax	16.49	19.80	19.24	15.34	10.58	7.64
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.28	0.38	0.26	0.07	0.13	-0.05
Reported Net Profit	48.77	59.16	57.97	43.62	30.18	23.67
Extraordinary Items	0.00	0.00	0.00	0.00	0.01	0.62
Adjusted Net Profit	48.77	59.16	57.97	43.62	30.17	23.05
Adjustment below Net Profit	-1.42	-0.03	0.06	-0.08	-0.03	0.00
P & L Balance brought forward	191.79	139.56	93.74	60.36	32.61	8.93
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.82	6.90	12.20	10.17	2.40	0.00
P & L Balance carried down	237.33	191.79	139.56	93.74	60.36	32.61
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 %	67.00	100.00	108.00	220.00	0.00	33.00
Dividend Per Share(Rs)	0.67	1.00	5.40	11.00	0.00	1.65
Earnings Per Share-Unit Curr	4.48	8.14	39.90	30.03	20.77	16.30
Earnings Per Share(Adj)-Unit Curr	4.48	5.43	5.32	4.00	2.77	2.17
Book Value-Unit Curr	22.79	27.72	102.66	71.11	48.14	29.04
Book Value(Adj)-Unit Curr	22.79	18.48	13.69	9.48	6.42	3.87

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	43.79	44.23	43.37
Other Operating Income	0.00	0.00	0.00
Other Income	0.13	0.92	0.42
Total Income	43.92	45.15	43.78
Total Expenditure	23.00	24.87	22.06
PBIDT	20.93	20.28	21.72
Interest	1.79	1.91	0.96
PBDT	19.14	18.37	20.76
Depreciation	3.97	4.04	3.89
Tax	2.72	2.38	2.86
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.38	1.07	1.55
Reported Profit After Tax	11.07	10.89	12.46
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	11.07	10.89	12.46
EPS (Unit Curr.)	1.02	1.00	1.14
EPS (Adj) (Unit Curr.)	1.02	1.00	1.14
Calculated EPS (Unit Curr.)	1.02	1.00	1.14
Calculated EPS (Adj) (Unit Curr.)	1.02	1.00	1.14
Calculated EPS (Ann.) (Unit Curr.)	4.06	4.00	4.58
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.06	4.00	4.58
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.90	10.90	10.90
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(%)	47.80	45.85	50.08
PBDTM(%)	43.71	41.53	47.87
PATM(%)	25.28	24.62	28.73

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.07	0.01	0.01	0.03	0.12
Long Term Debt-Equity Ratio	0.07	0.00	0.00	0.01	0.04
Current Ratio	2.44	3.13	3.97	3.99	2.63
Fixed Assets	2.73	3.57	4.11	4.27	3.82
Inventory	35.99	18.92	11.31	13.01	14.99
Debtors	5.18	7.56	6.90	5.77	5.18
Interest Cover Ratio	183.06	345.91	431.39	72.12	42.71
PBIDTM (%)	47.26	48.93	54.06	54.07	48.13
PBITM (%)	43.70	46.85	52.32	52.13	46.22
PBDTM (%)	47.02	48.80	53.94	53.35	47.05
CPM (%)	35.90	36.92	40.80	39.92	35.24
APATM (%)	32.34	34.84	39.07	37.98	33.33
ROCE (%)	27.21	44.82	60.85	66.38	66.39
RONW (%)	21.69	33.76	45.92	50.35	53.83

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2026	408.70	347.00	358.85	94.43	74.63	80.18	3,910.22
Jun 2026	430.70	368.90	396.80	100.71	81.64	88.66	4,323.74
May 2026	442.20	338.10	404.10	100.78	73.47	90.29	4,403.29
Apr 2026	383.75	230.10	363.75	88.78	48.14	81.27	3,963.61
Mar 2026	304.85	225.75	227.45	71.45	50.06	50.82	2,478.41
Feb 2026	356.20	301.00	309.10	82.30	65.49	69.06	3,368.12
Jan 2026	455.00	304.90	323.00	105.14	66.77	72.17	3,519.58
Share Prices Of 2025
Dec 2025	458.55	363.65	442.45	105.71	76.68	98.86	4,821.17
Nov 2025	472.10	399.40	407.90	107.90	86.63	91.14	4,444.69
Oct 2025	479.45	392.05	463.05	108.65	85.17	103.46	5,045.64
Sep 2025	424.90	372.00	397.05	98.36	81.75	88.71	4,326.47
Aug 2025	410.00	336.10	377.90	93.75	71.95	84.43	4,117.80
Jul 2025	402.25	340.00	390.95	93.09	73.70	87.35	4,260.00
Jun 2025	363.15	305.00	347.60	84.77	67.18	77.66	3,787.63
May 2025	347.20	251.25	307.95	78.67	52.40	68.80	3,355.59
Apr 2025	327.85	221.70	272.65	75.96	44.34	60.92	2,970.94
Mar 2025	301.45	208.60	281.50	68.25	41.01	62.89	3,067.37
Feb 2025	305.70	192.35	219.40	59.68	32.11	40.41	2,390.70
Jan 2025	354.90	265.25	295.95	68.36	44.66	54.51	3,224.83
Share Prices Of 2024
Dec 2024	360.00	295.40	305.45	69.78	53.73	56.26	3,328.34

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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 Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 53294.39
514.18 0.97%

S&P 500 7693.51
31.35 0.41%

HANG SENG 26009.46
310.96 1.21%

NIKKEI 225 65893.13
-323.66 -0.49%

FTSE 100 10809.01
60.85 0.57%

NIFTY 24252.00
20.15 0.08%

× Ask Your Question