IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	521.70 Jun 25,2026 EOD	522.20 Jun 25,2026 EOD
Today's Change( )	-8.75 (-1.65%)	-8.65 (-1.63%)
Open( )	534.50	532.90
Prev Close( )	530.45	530.85
Volume	22,337.00	445,757.00
Today's Range( )	536.30 - 517.15	535.95 - 517.00
52-Week Range( )	682.90 - 352.00	683.00 - 352.00
Buy (Size)	N.A	522.20(×639)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1960
Registered Office	Anand-Sojitra Road,Post Box No 6, Vallabh Vidyanagar, Gujarat-388120
Telephone	91-2692-236469/236513
Fax	91-2692-227484
Chairman	Prayasvinbhai B Patel
Managing Director	Prayasvinbhai B Patel
Company Secretary	Bharti Isarani
Auditor	CNK & Associates LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Link Intime India Pvt Ltd B-102&103 Shangrila,Complex First Floor,Akota,Vadodara - 390 020

Board of Directors


Chairman / Executive Director / Managing Director	Prayasvinbhai B Patel
Non-Exec & Non-Independent Dir	Aayush Shah Pradip M Patel Prashant C Amin
Independent Non Exe. Director	Ashutosh Arvind Pednekar Nirmal P Bhogilal Pranav Amin
Independent Non Executive Women Director	NATASHA KERSI TREASURYWALA
Independent Non Exe. Director	Savan Godialwala
Company Sec. & Compli. Officer	Bharti Isarani

Balance Sheet

Particulars (Sources Of Funds)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	22.44	22.44	22.44	22.44	22.44	22.44
Reserves Total	2026.40	1630.83	1325.07	1056.92	885.11	796.93
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	2048.84	1653.27	1347.51	1079.36	907.55	819.37
Secured Loans	0.00	3.31	0.00	0.00	100.32	226.02
Unsecured Loans	243.99	147.38	43.48	20.24	16.29	26.74
Total Debt	243.99	150.69	43.48	20.24	116.61	252.76
Other Liabilities	4.36	24.18	24.20	19.46	9.13	3.37
Total Liabilities	2297.19	1828.14	1415.19	1119.06	1033.29	1075.50
APPLICATION OF FUNDS :
Gross Block	1328.63	1138.36	954.37	900.29	862.57	907.36
Less : Accumulated Depreciation	454.10	376.79	331.42	294.71	274.63	293.42
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	874.53	761.57	622.95	605.58	587.94	613.94
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	22.64	6.59	0.69	0.12	0.15	0.31
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	854.20	543.64	341.86	138.00	118.54	118.65
Current Assets, Loans & Advances
Inventories	201.38	165.58	154.13	175.74	180.42	176.11
Sundry Debtors	665.38	575.08	406.53	299.44	379.09	466.89
Cash and Bank Balance	103.31	164.13	116.35	135.68	39.08	50.61
Loans and Advances	95.39	48.86	63.60	27.28	87.29	232.90
Total Current Assets	1065.46	953.65	740.61	638.14	685.87	926.51
Less : Current Liabilities and Provisions
Current Liabilities	491.38	417.19	296.79	254.09	332.58	556.24
Provisions	31.23	28.50	22.18	16.30	41.87	40.18
Total Current Liabilities & Provisions	522.61	445.69	318.97	270.39	374.46	596.42
Net Current Assets	542.85	507.96	421.64	367.75	311.42	330.09
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	15.01	8.46	6.98	7.09	9.73	16.14
Deferred Tax Liability	56.70	31.36	32.38	33.29	37.33	46.13
Net Deferred Tax	-41.69	-22.90	-25.40	-26.20	-27.60	-29.99
Other Assets	44.66	31.28	53.45	33.81	42.84	42.50
Total Assets	2297.19	1828.14	1415.19	1119.06	1033.29	1075.50
Contingent Liabilities	106.84	106.96	127.20	131.11	170.57	524.78

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	2016.04	1871.12	1599.67	1196.99	892.82	796.36
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2016.04	1871.12	1599.67	1196.99	892.82	796.36
Other Income	225.02	47.63	39.71	16.35	9.56	10.79
Stock Adjustments	32.70	-0.25	-7.77	-7.51	31.31	-43.59
Total Income	2273.76	1918.50	1631.61	1205.83	933.69	763.56
EXPENDITURE :
Raw Materials	1004.72	894.00	703.36	540.71	448.92	319.64
Power & Fuel Cost	28.02	27.15	26.96	22.10	16.41	7.83
Employee Cost	144.29	129.70	110.52	83.45	58.50	63.68
Other Manufacturing Expenses	204.47	194.46	172.91	133.45	100.03	87.58
Selling & Administrative Expenses	162.75	131.69	124.92	102.79	87.92	82.55
Miscellaneous Expenses	29.48	24.75	39.37	25.83	27.35	46.90
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1573.73	1401.75	1178.04	908.33	739.15	608.18
Operating Profit	700.03	516.75	453.57	297.50	194.53	155.40
Interest	23.57	10.22	6.19	11.76	32.67	54.80
Gross Profit	676.46	506.53	447.38	285.74	161.86	100.60
Depreciation	91.24	50.58	41.25	39.28	38.25	42.31
Profit Before Tax	585.22	455.95	406.13	246.46	123.61	58.29
Tax	108.21	118.22	103.31	59.50	29.73	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.31	-2.30	-0.34	-1.19	-1.64	22.02
Reported Net Profit	476.70	340.03	303.16	188.15	95.52	36.26
Extraordinary Items	121.93	0.60	1.95	-1.18	-3.55	-0.17
Adjusted Net Profit	354.77	339.43	301.21	189.33	99.07	36.43
Adjustment below Net Profit	0.00	0.00	-1.35	-0.63	-2.85	0.84
P & L Balance brought forward	1117.11	810.74	537.39	365.58	252.40	215.29
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	44.88	33.66	33.66	15.71	-20.51	0.00
P & L Balance carried down	1548.93	1117.11	805.54	537.39	365.58	252.40
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 %	200.00	200.00	150.00	100.00	70.00	20.00
Dividend Per Share(Rs)	2.00	2.00	3.00	2.00	1.40	0.40
Earnings Per Share-Unit Curr	21.24	15.15	27.02	16.77	8.51	3.23
Earnings Per Share(Adj)-Unit Curr	21.24	15.15	13.51	8.39	4.26	1.62
Book Value-Unit Curr	91.30	73.68	120.10	96.20	80.89	73.03
Book Value(Adj)-Unit Curr	91.30	73.68	60.05	48.10	40.45	36.52

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	655.62	454.16	496.18
Other Operating Income	0.00	0.00	0.00
Other Income	15.04	17.37	18.31
Total Income	670.66	471.53	514.49
Total Expenditure	511.32	358.67	383.31
PBIDT	159.34	112.86	131.18
Interest	5.90	6.48	5.35
PBDT	153.44	106.38	125.83
Depreciation	23.72	23.94	22.08
Tax	33.81	20.57	22.82
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.10	-0.02	2.04
Reported Profit After Tax	97.01	61.89	78.89
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	97.01	61.89	78.89
EPS (Unit Curr.)	4.32	2.76	3.52
EPS (Adj) (Unit Curr.)	4.32	2.76	3.52
Calculated EPS (Unit Curr.)	4.32	2.76	3.52
Calculated EPS (Adj) (Unit Curr.)	4.32	2.76	3.52
Calculated EPS (Ann.) (Unit Curr.)	17.29	11.03	14.06
Calculated EPS (Adj) (Ann.) (Unit Curr.)	17.29	11.03	14.06
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	50.00	0.00
Equity	22.44	22.44	22.44
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(%)	24.30	24.85	26.44
PBDTM(%)	23.40	23.42	25.36
PATM(%)	14.80	13.63	15.90

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.11	0.06	0.03	0.07	0.21
Long Term Debt-Equity Ratio	0.09	0.05	0.02	0.02	0.09
Current Ratio	1.81	1.99	2.10	1.65	1.29
Fixed Assets	1.63	1.79	1.73	1.36	1.01
Inventory	10.99	11.71	9.70	6.72	5.01
Debtors	3.25	3.81	4.53	3.53	2.11
Interest Cover Ratio	19.48	45.61	66.61	21.96	4.78
PBIDTM (%)	27.30	27.62	28.35	24.85	21.79
PBITM (%)	22.77	24.91	25.78	21.57	17.50
PBDTM (%)	26.13	27.07	27.97	23.87	18.13
CPM (%)	22.12	20.88	21.53	19.00	14.98
APATM (%)	17.60	18.17	18.95	15.72	10.70
ROCE (%)	22.26	28.75	32.54	23.99	14.82
RONW (%)	19.17	22.66	24.98	18.94	11.06

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	579.25	470.00	510.20	39.85	30.21	33.73	11,448.88
Apr 2026	524.40	367.30	507.05	35.48	23.39	33.52	11,378.20
Mar 2026	435.55	352.00	354.75	30.59	23.09	23.45	7,960.59
Feb 2026	493.95	385.00	416.05	34.47	24.81	27.51	9,336.16
Jan 2026	531.65	361.85	408.00	37.19	22.82	26.97	9,155.52
Share Prices Of 2025
Dec 2025	505.40	461.10	481.35	34.37	29.53	31.82	10,801.49
Nov 2025	570.85	486.60	504.55	38.14	31.43	33.36	11,322.10
Oct 2025	625.45	528.10	561.55	41.70	34.70	37.12	12,601.18
Sep 2025	634.95	549.80	567.95	42.87	36.12	37.55	12,744.79
Aug 2025	583.00	531.55	552.05	38.95	34.56	36.50	12,388.00
Jul 2025	682.90	560.40	570.20	49.68	36.84	37.70	12,795.28
Jun 2025	716.55	624.45	655.00	49.23	41.18	43.30	14,698.20
May 2025	700.90	538.00	664.00	47.93	33.34	43.90	14,900.16
Apr 2025	572.00	348.05	545.10	39.68	19.21	36.04	12,232.04
Mar 2025	493.85	378.35	449.10	35.26	24.12	29.69	10,077.80
Feb 2025	542.35	408.40	412.45	41.50	30.13	30.73	9,255.38
Jan 2025	643.70	503.00	531.80	48.62	36.27	39.62	11,933.59
Share Prices Of 2024
Dec 2024	672.40	577.80	634.75	51.25	42.27	47.29	14,243.79
Nov 2024	613.15	530.55	585.65	45.86	37.58	43.63	13,141.98
Oct 2024	738.85	528.85	574.70	55.58	38.46	42.81	12,896.26

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 51823.54
-118.08 -0.23%

S&P 500 7358.68
-19.81 -0.27%

HANG SENG 22671.87
-405.05 -1.76%

NIKKEI 225 69065.93
-3300.41 -4.56%

FTSE 100 10515.14
-14.75 -0.14%

NIFTY 24056.00
34.35 0.14%

× Ask Your Question