IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	37.05 Jul 02,2026 EOD	37.05 Jul 02,2026 EOD
Today's Change( )	-1.95 (-5.00%)	-1.95 (-5.00%)
Open( )	37.05	37.05
Prev Close( )	39.00	39.00
Volume	13,888.00	65,945.00
Today's Range( )	37.05 - 37.05	37.05 - 37.05
52-Week Range( )	46.00 - 28.94	45.50 - 17.38
Buy (Size)	N.A	N.A
Sell (Size)	N.A	37.05(×79)

Company Background


Incorporation Year	2016
Registered Office	A-3 2nd Flr Shree Ganesh Nagar,Housing Society Chhani, Vadodara, Gujarat-391740
Telephone	91-0265-2760345
Fax	NA
Chairman	Gaurang Rameshchandra Shah
Managing Director	Gaurang Rameshchandra Shah
Company Secretary	Mr. BHAVESH BACHUBHAI NAGAR
Auditor	Manubhai & Shah LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman / Executive Director / Managing Director	Gaurang Rameshchandra Shah
Executive Director / Whole Time Director / CFO	Dhruti Mihir Shah
Non-Exec & Non-Independent Dir	Bhaviniben Gaurang Shah
Independent Non Exe. Director	Akshay Jayrajbhai Shah Harsh Mukeshbhai Parikh Rashmi Aahuja
Company Sec. & Compli. Officer	Mr. BHAVESH BACHUBHAI NAGAR

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	10.28	10.28	9.64	8.27	0.96	0.96
Reserves Total	132.58	133.90	67.09	18.36	2.22	1.18
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	142.86	144.18	76.73	26.63	3.18	2.14
Secured Loans	47.29	61.24	33.20	2.52	5.86	5.15
Unsecured Loans	11.43	0.38	0.74	1.13	7.84	8.35
Total Debt	58.72	61.62	33.94	3.65	13.70	13.50
Other Liabilities	0.61	0.51	0.09	0.00	0.00	0.00
Total Liabilities	202.19	206.31	110.76	30.28	16.88	15.64
APPLICATION OF FUNDS :
Gross Block	97.77	90.01	34.47	8.87	7.83	6.49
Less : Accumulated Depreciation	30.59	16.32	8.80	2.74	1.76	0.88
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	67.18	73.69	25.67	6.13	6.07	5.61
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	1.94	8.27	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.30	0.30	0.10	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	128.31	84.57	36.57	8.53	7.15	7.13
Sundry Debtors	10.64	34.44	13.59	7.19	0.26	5.54
Cash and Bank Balance	0.20	1.41	0.11	0.57	0.30	0.02
Loans and Advances	10.04	12.55	8.71	8.62	4.02	0.76
Total Current Assets	149.19	132.97	58.99	24.91	11.73	13.44
Less : Current Liabilities and Provisions
Current Liabilities	15.91	1.63	1.84	0.57	0.79	3.30
Provisions	6.23	6.51	2.05	0.63	0.35	0.18
Total Current Liabilities & Provisions	22.14	8.14	3.89	1.20	1.14	3.48
Net Current Assets	127.05	124.83	55.10	23.71	10.59	9.95
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.31	0.29	0.15	0.27	0.04	0.01
Deferred Tax Liability	0.10	0.75	0.64	0.00	0.00	0.00
Net Deferred Tax	0.21	-0.46	-0.49	0.27	0.04	0.01
Other Assets	7.45	6.02	22.11	0.18	0.17	0.07
Total Assets	202.19	206.32	110.76	30.29	16.88	15.64
Contingent Liabilities	0.00	0.00	0.00	0.13	0.13	0.25

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	283.81	270.99	130.99	156.05	65.21	25.75
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	283.81	270.99	130.99	156.05	65.21	25.75
Other Income	0.75	0.93	0.01	0.30	0.08	0.03
Stock Adjustments	43.63	47.97	23.67	-6.76	-0.19	6.62
Total Income	328.19	319.89	154.67	149.59	65.10	32.40
EXPENDITURE :
Raw Materials	263.74	252.98	119.10	132.71	56.58	29.18
Power & Fuel Cost	0.11	0.10	0.29	0.08	0.06	0.10
Employee Cost	2.64	2.31	1.71	0.31	1.83	0.15
Other Manufacturing Expenses	6.30	6.00	1.75	0.58	2.78	0.34
Selling & Administrative Expenses	12.09	12.10	7.10	2.81	0.86	0.68
Miscellaneous Expenses	0.41	0.94	0.11	0.05	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	285.29	274.43	130.06	136.53	62.11	30.44
Operating Profit	42.90	45.45	24.61	13.05	2.99	1.95
Interest	7.84	6.55	3.30	0.50	0.72	0.50
Gross Profit	35.06	38.90	21.31	12.55	2.27	1.45
Depreciation	15.26	8.26	1.94	0.99	0.88	0.77
Profit Before Tax	19.80	30.64	19.37	11.56	1.39	0.68
Tax	6.38	8.43	5.02	2.98	0.38	0.22
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.67	-0.03	-0.01	-0.05	-0.04	-0.02
Reported Net Profit	14.09	22.24	14.36	8.64	1.04	0.49
Extraordinary Items	0.24	-0.49	0.00	0.00	0.00	0.00
Adjusted Net Profit	13.85	22.73	14.36	8.64	1.04	0.49
Adjustment below Net Profit	0.00	0.00	0.00	-0.87	0.00	0.00
P & L Balance brought forward	56.75	38.88	26.17	2.22	1.18	0.69
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	15.42	4.37	1.66	0.00	0.00	0.00
P & L Balance carried down	55.43	56.75	38.88	10.00	2.22	1.18
Dividend	15.42	4.37	1.66	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	85.00	75.00	50.00	20.00	0.00	0.00
Dividend Per Share(Rs)	8.50	7.50	5.00	2.00	0.00	0.00
Earnings Per Share-Unit Curr	13.71	21.64	14.89	10.44	10.84	5.04
Earnings Per Share(Adj)-Unit Curr	1.25	1.97	1.35	0.95	10.84	5.04
Book Value-Unit Curr	138.98	140.27	79.57	32.19	33.07	22.22
Book Value(Adj)-Unit Curr	12.63	12.75	7.23	2.93	33.07	22.22

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	63.73	93.51	18.03
Other Operating Income	0.00	0.00	0.00
Other Income	0.00	0.01	0.36
Total Income	63.73	93.52	18.39
Total Expenditure	44.62	83.84	12.73
PBIDT	19.10	9.67	5.66
Interest	2.87	2.56	1.62
PBDT	16.24	7.11	4.04
Depreciation	3.21	3.20	4.00
Tax	4.42	0.95	-0.62
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.50	0.00	-0.56
Reported Profit After Tax	9.11	2.97	1.22
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	9.11	2.97	1.22
EPS (Unit Curr.)	8.86	2.89	1.19
EPS (Adj) (Unit Curr.)	0.81	0.26	0.11
Calculated EPS (Unit Curr.)	8.86	2.89	1.19
Calculated EPS (Adj) (Unit Curr.)	0.81	0.26	0.11
Calculated EPS (Ann.) (Unit Curr.)	35.44	11.55	4.76
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.22	1.05	0.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.28	10.28	10.28
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	29.97	10.34	31.39
PBDTM(%)	25.48	7.60	22.41
PATM(%)	14.29	3.18	6.77

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.42	0.43	0.36	0.58	5.11
Long Term Debt-Equity Ratio	0.17	0.21	0.19	0.45	3.89
Current Ratio	2.79	3.09	3.50	5.78	2.26
Fixed Assets	3.02	4.35	6.04	18.69	9.11
Inventory	2.67	4.47	5.81	19.90	9.13
Debtors	12.59	11.28	12.61	41.89	22.49
Interest Cover Ratio	3.53	5.68	6.87	24.14	2.93
PBIDTM (%)	15.12	16.77	18.79	8.36	4.59
PBITM (%)	9.74	13.72	17.31	7.73	3.24
PBDTM (%)	12.35	14.35	16.27	8.04	3.48
CPM (%)	10.34	11.26	12.44	6.17	2.94
APATM (%)	4.96	8.21	10.96	5.54	1.59
ROCE (%)	13.53	23.46	32.15	51.19	12.98
RONW (%)	9.82	20.13	27.79	57.97	39.10

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	46.00	35.02	41.05	35.33	33.51	33.51	464.15
May 2026	42.45	36.36	38.26	35.79	29.32	31.23	432.60
Apr 2026	40.76	31.00	38.72	34.91	24.04	31.61	437.79
Mar 2026	38.09	28.94	36.65	32.43	20.97	29.92	414.45
Feb 2026	22.95	17.46	21.96	19.74	14.21	17.93	248.34
Jan 2026	22.16	17.38	18.34	18.49	14.17	14.97	207.38
Share Prices Of 2025
Dec 2025	25.91	20.00	21.82	23.14	15.88	17.81	246.70
Nov 2025	26.45	20.00	20.91	22.06	16.15	17.07	236.42
Oct 2025	28.82	25.36	26.08	24.45	20.57	21.29	294.86
Sep 2025	32.91	25.46	28.66	28.29	18.83	23.40	324.10
Aug 2025	41.78	19.37	30.49	41.47	12.77	24.89	344.76
Jul 2025	30.73	18.40	20.49	25.60	13.59	16.73	231.69
Jun 2025	32.57	26.84	28.67	26.59	20.52	23.40	324.15
May 2025	39.17	29.94	33.23	32.07	24.44	27.13	375.75
Apr 2025	35.14	28.18	32.42	28.69	21.87	26.47	366.55
Mar 2025	52.55	27.55	28.24	47.34	21.93	23.06	319.32
Feb 2025	69.82	49.90	50.10	37.41	24.72	24.92	566.48
Jan 2025	85.90	55.55	59.77	43.89	25.38	29.73	675.85
Share Prices Of 2024
Dec 2024	97.73	84.08	84.48	50.41	41.63	42.02	955.19
Nov 2024	108.09	85.34	90.03	55.17	41.70	44.78	1,017.94

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 52333.78
-6.42 -0.01%

S&P 500 7505.37
-14.99 -0.20%

HANG SENG 23055.04
174.01 0.76%

NIKKEI 225 68854.54
-1620.42 -2.30%

FTSE 100 10484.10
-13.02 -0.12%

NIFTY 24175.70
169.85 0.71%

× Ask Your Question