IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	15.67 Jul 04,2025 14:53:00	15.65 Jul 04,2025 14:49:55
Today's Change( )	-0.30 (-1.88%)	-0.31 (-1.94%)
Open( )	16.01	16.02
Prev Close( )	15.97	15.96
Volume	2,829,884.00	20,511,043.00
Today's Range( )	16.27 - 15.61	16.27 - 15.60
52-Week Range( )	29.12 - 12.62	29.13 - 13.63
Buy (Size)	15.65(×1176)	15.64(×7883)
Sell (Size)	15.67(×7957)	15.65(×37827)

Company Background


Incorporation Year	2010
Registered Office	28th Floor GIFT Two Building,Block-56 Road-5C GIFT City, Gandhinagar, Gujarat-382050
Telephone	91-79-67772204
Fax	91-79-67772205
Chairman	Vishal Mehta
Managing Director	Vishal Mehta
Company Secretary	Shyamal Trivedi
Auditor	Shah & Taparia
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd 5th Floor 506 to 508,ABC-1 Off C.G Road ,Ellisbridge ,Ahmedabad-380006

Board of Directors


Chairman Emeritus	Ajit Mehta
Chairman & Managing Director	Vishal Mehta
Joint Managing Director	VISHWAS AMBALAL PATEL
Independent Non Exe. Director	Piyushkumar Sinha NARAYANAN SADANANDAN Girija Krishan Varma
Senior Vice President & CS	Shyamal Trivedi

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	278.20	267.78	267.63	133.11	66.47	66.34
Reserves Total	2996.12	2692.60	2524.62	2563.64	2569.89	2562.80
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	10.00
Equity Application Money	-41.35	-0.98	-39.65	-39.61	-39.61	-39.61
Total Shareholders Funds	3232.97	2959.40	2752.60	2657.14	2596.75	2599.53
Secured Loans	0.00	0.00	0.00	19.83	26.37	35.16
Unsecured Loans	11.67	8.03	7.22	0.00	0.00	0.00
Total Debt	11.67	8.03	7.22	19.83	26.37	35.16
Other Liabilities	14.02	20.43	27.34	8.94	7.77	4.21
Total Liabilities	3258.66	2987.86	2787.16	2685.91	2630.89	2638.90
APPLICATION OF FUNDS :
Gross Block	2441.64	2407.42	2312.78	2296.20	2255.69	2151.26
Less : Accumulated Depreciation	393.41	332.77	276.95	218.31	149.43	100.24
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2048.23	2074.65	2035.83	2077.89	2106.26	2051.02
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.15	4.81	65.56	14.41	0.00	32.45
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	783.70	627.51	446.68	390.73	300.69	221.15
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	122.56	53.63	43.56	39.40	19.03	12.41
Cash and Bank Balance	597.62	168.98	108.50	110.68	85.93	123.94
Loans and Advances	1100.87	756.89	743.20	607.03	299.20	442.14
Total Current Assets	1821.06	979.50	895.26	757.10	404.15	578.49
Less : Current Liabilities and Provisions
Current Liabilities	1293.18	718.56	712.67	548.83	215.30	330.97
Provisions	2.58	1.91	2.04	6.18	6.00	5.25
Total Current Liabilities & Provisions	1295.76	720.47	714.71	555.01	221.30	336.22
Net Current Assets	525.30	259.03	180.55	202.10	182.86	242.27
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	116.63	172.76	214.03	8.85	13.77	15.14
Deferred Tax Liability	277.33	281.74	278.96	40.95	42.51	33.88
Net Deferred Tax	-160.70	-108.98	-64.93	-32.10	-28.74	-18.74
Other Assets	61.99	130.85	123.47	32.89	69.83	110.76
Total Assets	3258.67	2987.86	2787.15	2685.92	2630.90	2638.92
Contingent Liabilities	141.49	0.00	0.00	0.00	0.00	0.00

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	2963.21	1787.29	1167.48	576.70	581.85	544.66
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2963.21	1787.29	1167.48	576.70	581.85	544.66
Other Income	21.95	63.85	8.11	9.14	9.03	27.46
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	2985.16	1851.14	1175.59	585.84	590.88	572.12
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	1.64	1.46	1.08	0.98	1.09	1.23
Employee Cost	94.26	80.20	63.40	48.95	48.82	47.40
Other Manufacturing Expenses	2597.44	1505.35	947.67	382.74	385.65	385.87
Selling & Administrative Expenses	20.94	18.51	13.84	14.08	17.24	22.10
Miscellaneous Expenses	8.35	6.18	4.18	5.88	3.09	6.79
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	1.01	4.16
Total Expenditure	2722.64	1611.68	1030.16	452.62	454.88	459.23
Operating Profit	262.52	239.45	145.43	133.23	136.00	112.89
Interest	2.65	2.13	2.24	3.90	4.47	4.78
Gross Profit	259.87	237.32	143.19	129.33	131.53	108.11
Depreciation	60.85	55.82	58.65	68.88	71.22	46.42
Profit Before Tax	199.02	181.50	84.54	60.45	60.31	61.69
Tax	0.00	1.64	-24.78	7.70	11.71	13.34
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	51.40	44.37	39.47	3.35	10.00	9.43
Reported Net Profit	147.63	135.50	69.86	49.40	38.59	38.92
Extraordinary Items	0.19	19.64	0.03	0.27	0.09	9.25
Adjusted Net Profit	147.44	115.86	69.83	49.13	38.50	29.67
Adjustment below Net Profit	-0.51	-0.19	-22.33	0.21	-0.19	-0.43
P & L Balance brought forward	266.76	131.45	75.14	25.52	22.92	-7.58
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	13.36	0.00	13.27	0.00	35.80	8.00
P & L Balance carried down	400.52	266.76	109.40	75.14	25.52	22.92
Dividend	0.00	0.00	13.27	0.00	6.54	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	5.00	5.00	5.00	5.00	10.00	0.00
Dividend Per Share(Rs)	0.05	0.05	0.05	0.05	0.10	0.00
Earnings Per Share-Unit Curr	0.53	0.51	0.26	0.37	0.58	0.59
Earnings Per Share(Adj)-Unit Curr	0.45	0.43	0.22	0.16	0.12	0.13
Book Value-Unit Curr	11.77	11.06	10.43	20.26	39.66	39.63
Book Value(Adj)-Unit Curr	10.03	9.42	8.89	8.63	8.45	8.44

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	1098.43	1001.34	944.51
Other Operating Income	0.00	0.00	0.00
Other Income	11.53	14.47	4.83
Total Income	1109.96	1015.81	949.34
Total Expenditure	1031.52	937.71	885.80
PBIDT	78.44	78.10	63.54
Interest	2.33	1.43	1.50
PBDT	76.11	76.67	62.04
Depreciation	13.49	13.73	13.25
Tax	20.32	17.64	12.64
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	42.30	45.30	36.15
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	42.30	45.30	36.15
EPS (Unit Curr.)	0.15	0.16	0.13
EPS (Adj) (Unit Curr.)	0.13	0.14	0.12
Calculated EPS (Unit Curr.)	0.15	0.16	0.13
Calculated EPS (Adj) (Unit Curr.)	0.13	0.14	0.12
Calculated EPS (Ann.) (Unit Curr.)	0.61	0.65	0.52
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.55	0.58	0.46
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	278.95	278.91	278.20
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(%)	7.14	7.80	6.73
PBDTM(%)	6.93	7.66	6.57
PATM(%)	3.85	4.52	3.83

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.00	0.00	0.01	0.01	0.01
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.01	0.01
Current Ratio	1.20	1.13	1.17	1.35	1.55
Fixed Assets	1.22	0.76	0.51	0.25	0.26
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	33.64	36.78	28.15	19.74	37.01
Interest Cover Ratio	76.11	74.01	38.74	16.50	14.49
PBIDTM (%)	8.86	11.94	12.46	23.10	23.37
PBITM (%)	6.81	8.82	7.43	11.16	11.13
PBDTM (%)	8.77	11.82	12.26	22.43	22.61
CPM (%)	7.04	9.61	11.01	20.51	18.87
APATM (%)	4.98	6.48	5.98	8.57	6.63
ROCE (%)	6.46	5.46	3.17	2.42	2.46
RONW (%)	4.77	4.06	2.58	1.88	1.49

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	21.14	16.16	16.59	45.44	37.25	39.26	5,789.05
May 2025	20.21	14.04	19.37	44.29	28.23	40.98	6,042.05
Apr 2025	16.59	12.62	15.23	35.56	23.93	32.22	4,750.51
Mar 2025	18.27	14.75	14.82	41.40	31.09	31.35	4,622.19
Feb 2025	21.95	15.92	16.25	48.79	32.99	34.37	5,067.87
Jan 2025	24.14	18.70	20.30	52.22	38.87	42.94	6,331.35
Share Prices Of 2024
Dec 2024	26.41	22.63	23.28	58.06	46.41	49.26	7,262.93
Nov 2024	26.46	22.80	24.19	56.63	47.88	51.17	7,544.63
Oct 2024	28.90	23.34	25.98	65.72	49.04	54.97	8,105.25
Sep 2024	26.93	24.01	24.85	61.86	48.98	52.44	7,731.18
Aug 2024	29.12	25.60	26.58	66.12	52.72	58.85	8,677.06
Jul 2024	27.77	23.45	26.76	64.27	50.42	59.25	8,735.49
Jun 2024	28.31	21.50	26.32	63.99	43.53	58.29	8,593.60
May 2024	29.40	25.49	25.57	66.15	56.25	56.62	8,348.79
Apr 2024	33.37	28.05	29.02	76.65	60.95	64.27	9,475.50
Mar 2024	36.21	28.09	29.07	85.14	54.71	64.38	9,492.19
Feb 2024	34.08	26.04	31.31	99.79	68.55	88.10	10,207.75
Jan 2024	32.89	18.25	29.88	102.76	49.88	84.10	9,743.76
Share Prices Of 2023
Dec 2023	20.65	17.01	18.23	60.63	47.56	51.29	5,942.94
Nov 2023	19.25	16.02	17.03	56.50	43.13	47.94	5,553.97

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 44849.54
344.11 0.77%

S&P 500 6298.76
50.34 0.81%

HANG SENG 23916.07
-153.88 -0.64%

NIKKEI 225 39792.23
6.33 0.02%

FTSE 100 8823.20
48.51 0.55%

NIFTY 25454.55
49.25 0.19%

× Ask Your Question