IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	398.50 Apr 09,2026 EOD	399.25 Apr 09,2026 EOD
Today's Change( )	-10.75 (-2.63%)	-10.75 (-2.62%)
Open( )	408.00	410.00
Prev Close( )	409.25	410.00
Volume	8,501.00	68,606.00
Today's Range( )	408.00 - 396.90	410.00 - 396.60
52-Week Range( )	647.45 - 321.00	698.95 - 327.10
Buy (Size)	N.A	N.A
Sell (Size)	N.A	399.25(×170)

Company Background


Incorporation Year	1973
Registered Office	31 Sector-C Industrial Area,Sanwer Road, Indore, Madhya Pradesh-452015
Telephone	91-731-2720143/2721143/4232900
Fax	91-731-2720499
Chairman	PRATIK PATEL
Managing Director	PRATIK PATEL
Company Secretary	NA
Auditor	Deloitte Haskins & Sells LLP
Face Value	2
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 / Executive Director / Managing Director	PRATIK PATEL
Executive Director	Suresh Kumar Patel
Non Executive Director	AXEL SCHUTTE Rahul Patel
Independent Non Exe. Director	Brij Mohan Maheshwari Sunita Kishnani Durgalal Tuljaram Manwani

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	12.55	12.38	12.03	11.94	11.84	11.84
Reserves Total	377.97	318.06	224.56	187.27	164.31	137.09
Equity Share Warrants	1.15	1.15	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	391.67	331.59	236.59	199.21	176.15	148.93
Secured Loans	62.24	71.98	75.00	77.30	65.17	76.52
Unsecured Loans	5.10	5.25	5.41	5.33	5.47	0.00
Total Debt	67.34	77.23	80.41	82.63	70.64	76.52
Other Liabilities	5.25	3.02	4.32	5.42	5.02	3.69
Total Liabilities	464.26	411.84	321.32	287.26	251.81	229.14
APPLICATION OF FUNDS :
Gross Block	164.67	156.98	140.30	136.06	115.52	111.24
Less : Accumulated Depreciation	77.89	70.36	63.61	56.78	51.97	46.37
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	86.78	86.62	76.69	79.28	63.55	64.87
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.93	0.83	2.45	0.88	12.61	6.98
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	137.08	81.19	74.64	74.60	55.50	37.20
Current Assets, Loans & Advances
Inventories	148.78	136.72	93.15	56.87	52.08	49.80
Sundry Debtors	146.83	124.97	130.21	130.09	104.97	114.61
Cash and Bank Balance	45.14	64.37	22.44	15.41	11.48	10.11
Loans and Advances	4.03	6.61	4.08	2.50	3.85	2.42
Total Current Assets	344.78	332.67	249.87	204.87	172.38	176.94
Less : Current Liabilities and Provisions
Current Liabilities	117.65	111.12	88.59	80.74	57.25	58.15
Provisions	8.18	4.68	6.31	0.81	1.17	2.87
Total Current Liabilities & Provisions	125.83	115.79	94.91	81.55	58.42	61.02
Net Current Assets	218.95	216.88	154.97	123.32	113.96	115.92
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	9.21	10.15	9.62	6.43	0.00	2.67
Deferred Tax Liability	6.81	6.83	6.45	5.73	0.82	4.85
Net Deferred Tax	2.40	3.32	3.17	0.70	-0.82	-2.18
Other Assets	14.12	23.00	9.40	8.48	7.00	6.36
Total Assets	464.25	411.84	321.32	287.26	251.80	229.14
Contingent Liabilities	80.51	75.32	76.08	6.23	4.81	22.53

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	474.74	345.35	271.73	256.71	216.71	206.17
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	474.74	345.35	271.73	256.71	216.71	206.17
Other Income	9.27	7.23	9.25	7.77	2.67	8.16
Stock Adjustments	2.55	29.47	24.79	1.70	0.06	2.09
Total Income	486.56	382.05	305.77	266.18	219.44	216.42
EXPENDITURE :
Raw Materials	225.72	188.76	146.66	133.75	91.80	96.05
Power & Fuel Cost	2.69	2.47	2.27	2.09	1.99	2.24
Employee Cost	59.20	46.61	39.77	36.33	32.04	28.83
Other Manufacturing Expenses	52.11	41.50	31.92	29.96	27.63	25.71
Selling & Administrative Expenses	30.15	22.90	19.55	19.41	15.42	14.82
Miscellaneous Expenses	13.75	3.06	2.32	2.14	3.51	5.67
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	383.62	305.30	242.49	223.68	172.38	173.31
Operating Profit	102.93	76.75	63.27	42.49	47.06	43.12
Interest	10.23	9.85	9.56	8.26	9.30	9.64
Gross Profit	92.70	66.90	53.71	34.23	37.76	33.48
Depreciation	7.53	6.85	6.96	6.46	5.65	5.18
Profit Before Tax	85.17	60.05	46.75	27.77	32.11	28.30
Tax	14.48	9.70	8.18	4.58	5.62	6.67
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.62	0.22	-2.23	-1.57	-1.21	-0.18
Reported Net Profit	69.07	50.12	40.81	24.76	27.70	21.82
Extraordinary Items	0.09	0.00	0.01	0.00	0.00	0.00
Adjusted Net Profit	68.98	50.12	40.80	24.76	27.70	21.82
Adjustment below Net Profit	-1.70	-0.91	-0.60	0.11	-0.38	-0.82
P & L Balance brought forward	195.61	160.08	127.24	107.51	81.26	63.81
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	17.43	13.68	7.37	5.14	1.07	3.55
P & L Balance carried down	245.55	195.61	160.08	127.24	107.51	81.26
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 %	100.00	72.00	60.00	36.00	32.00	24.00
Dividend Per Share(Rs)	2.00	7.20	6.00	3.60	3.20	2.40
Earnings Per Share-Unit Curr	11.01	40.50	33.92	20.73	23.40	18.43
Earnings Per Share(Adj)-Unit Curr	11.01	40.50	33.92	20.73	23.40	18.43
Book Value-Unit Curr	62.23	266.99	196.66	166.82	148.81	125.82
Book Value(Adj)-Unit Curr	62.23	266.99	196.66	166.82	148.81	125.82

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	97.17	114.24	77.12
Other Operating Income	0.00	0.00	0.00
Other Income	4.32	1.76	4.74
Total Income	101.49	116.00	81.87
Total Expenditure	80.00	89.01	72.36
PBIDT	21.49	27.00	9.51
Interest	2.57	2.43	2.01
PBDT	18.92	24.56	7.49
Depreciation	2.01	2.07	1.96
Tax	3.05	3.87	0.94
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.40	1.20	0.44
Reported Profit After Tax	14.27	17.42	4.15
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	14.27	17.42	4.15
EPS (Unit Curr.)	2.27	2.77	0.66
EPS (Adj) (Unit Curr.)	2.27	2.77	0.66
Calculated EPS (Unit Curr.)	2.27	2.77	0.66
Calculated EPS (Adj) (Unit Curr.)	2.27	2.77	0.66
Calculated EPS (Ann.) (Unit Curr.)	9.07	11.07	2.64
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.07	11.07	2.64
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.58	12.58	12.55
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(%)	22.12	23.63	12.33
PBDTM(%)	19.47	21.50	9.71
PATM(%)	14.69	15.25	5.38

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.20	0.28	0.37	0.41	0.45
Long Term Debt-Equity Ratio	0.04	0.05	0.07	0.11	0.12
Current Ratio	1.87	1.71	1.47	1.48	1.51
Fixed Assets	2.95	2.32	1.97	2.04	1.91
Inventory	3.33	3.00	3.62	4.71	4.25
Debtors	3.49	2.71	2.09	2.18	1.97
Interest Cover Ratio	9.33	7.10	5.89	4.36	4.45
PBIDTM (%)	21.68	22.22	23.28	16.55	21.72
PBITM (%)	20.10	20.24	20.72	14.04	19.11
PBDTM (%)	19.53	19.37	19.77	13.33	17.42
CPM (%)	16.14	16.50	17.58	12.16	15.39
APATM (%)	14.55	14.51	15.02	9.65	12.78
ROCE (%)	21.78	19.07	18.51	13.37	17.22
RONW (%)	19.10	17.64	18.73	13.19	17.04

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	428.00	321.00	342.95	40.42	25.66	31.27	2,157.33
Feb 2026	453.15	367.65	399.05	46.00	32.26	36.39	2,510.23
Jan 2026	442.10	352.45	388.35	41.05	31.99	35.41	2,442.92
Share Prices Of 2025
Dec 2025	468.00	404.60	439.75	43.89	34.54	40.10	2,766.25
Nov 2025	509.00	450.45	467.65	48.73	40.38	42.65	2,941.76
Oct 2025	514.60	441.45	485.30	48.35	37.99	44.26	3,052.79
Sep 2025	529.30	468.55	470.10	48.73	42.59	42.87	2,957.17
Aug 2025	586.75	504.40	519.10	55.24	45.24	47.23	3,257.62
Jul 2025	647.45	510.05	583.05	62.98	41.01	53.04	3,658.94
Jun 2025	633.85	527.05	580.30	65.86	46.02	52.79	3,641.68
May 2025	586.00	529.65	552.40	53.84	47.53	50.26	3,466.59
Apr 2025	698.95	541.00	564.45	65.18	45.77	51.35	3,542.21
Mar 2025	619.00	504.30	580.75	60.24	42.07	52.83	3,644.50
Feb 2025	601.80	496.00	537.65	79.15	61.12	67.11	3,363.68
Jan 2025	665.00	520.60	579.25	92.41	62.93	72.31	3,623.95
Share Prices Of 2024
Dec 2024	653.85	555.10	565.05	85.27	66.57	70.53	3,535.11
Nov 2024	632.80	468.05	603.00	83.85	58.00	75.27	3,772.53
Sep 2024	2,279.00	1,987.50	2,186.80	57.98	48.57	54.59	2,736.24
Aug 2024	2,550.50	2,061.00	2,082.95	66.72	50.91	52.00	2,606.30
Jul 2024	2,640.00	1,966.15	2,531.50	67.67	48.02	63.20	3,167.55

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 Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 48208.69
277.76 0.58%

S&P 500 6845.97
42.16 0.62%

HANG SENG 25752.41
-140.62 -0.54%

NIKKEI 225 55958.99
-349.43 -0.62%

FTSE 100 10579.52
-29.36 -0.28%

NIFTY 23775.10
-222.25 -0.93%

× Ask Your Question