IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	17.66 Apr 22,2026 11:22:00	17.56 Apr 22,2026 11:19:44
Today's Change( )	0.12 (0.68%)	0.02 (0.11%)
Open( )	18.19	17.62
Prev Close( )	17.54	17.54
Volume	14,679.00	330,856.00
Today's Range( )	18.19 - 17.20	17.97 - 17.29
52-Week Range( )	33.80 - 12.51	33.99 - 12.49
Buy (Size)	17.46(×570)	17.56(×141)
Sell (Size)	17.65(×570)	17.60(×1)

Company Background


Incorporation Year	1993
Registered Office	SNo 125 Nr Kalyanpura Patia,Gandhinagar-Mansa Rd Ilta, Gandhinagar, Gujarat-382845
Telephone	91-079-61400400
Fax	91-079-61400401
Chairman	Krupeshbhai G Thakkar
Managing Director	Rushil Krupesh Thakkar
Company Secretary	Hasmukh K Modi
Auditor	Pankaj R Shah & Associates
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman & Exec. Director	Krupeshbhai G Thakkar
ED / MD / Promoter	Rushil Krupesh Thakkar
E D & Wholetime Director	Ramanikbhai T Kansagara
Independent Non Exe. Director	Kantibhai A. Puj Shreya M Shah Hiren S. Mahadevia
Company Sec. & Compli. Officer	Hasmukh K Modi

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	28.68	26.54	19.91	19.91	19.73	14.93
Reserves Total	589.32	484.52	343.48	266.87	244.41	213.47
Equity Share Warrants	14.78	31.72	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	632.78	542.78	363.39	286.78	264.14	228.40
Secured Loans	265.44	294.13	347.77	380.97	347.58	336.77
Unsecured Loans	1.68	1.64	57.89	38.65	31.09	68.52
Total Debt	267.12	295.77	405.66	419.62	378.67	405.29
Other Liabilities	16.00	14.95	17.14	9.95	19.98	18.74
Total Liabilities	915.90	853.50	786.19	716.35	662.79	652.43
APPLICATION OF FUNDS :
Gross Block	880.95	780.30	762.90	689.82	658.99	259.50
Less : Accumulated Depreciation	179.24	150.20	121.62	96.02	71.78	62.24
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	701.71	630.10	641.28	593.80	587.21	197.26
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.30	6.46	0.09	0.47	1.04	338.47
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	4.17	0.01	0.01	0.01	0.01	0.01
Current Assets, Loans & Advances
Inventories	239.57	225.06	186.74	155.42	84.27	85.58
Sundry Debtors	184.83	164.07	118.74	82.56	57.54	61.16
Cash and Bank Balance	5.11	11.36	5.41	6.10	11.63	5.82
Loans and Advances	66.85	30.68	26.83	32.57	39.07	40.56
Total Current Assets	496.36	431.17	337.72	276.65	192.51	193.12
Less : Current Liabilities and Provisions
Current Liabilities	233.10	182.28	149.61	110.81	106.54	100.96
Provisions	19.26	7.49	12.79	23.44	10.79	8.93
Total Current Liabilities & Provisions	252.37	189.77	162.40	134.25	117.33	109.89
Net Current Assets	243.99	241.41	175.32	142.40	75.18	83.24
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	61.75	56.15	49.03	36.15	28.30	23.49
Net Deferred Tax	-61.75	-56.15	-49.03	-36.15	-28.30	-23.49
Other Assets	21.49	31.67	18.51	15.82	27.66	56.93
Total Assets	915.91	853.51	786.18	716.36	662.80	652.43
Contingent Liabilities	11.07	11.42	11.26	9.44	11.57	8.01

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	891.34	843.97	838.40	624.17	335.44	335.60
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	891.34	843.97	838.40	624.17	335.44	335.60
Other Income	14.48	2.87	1.38	1.41	5.84	3.54
Stock Adjustments	14.48	-3.41	17.61	45.32	-5.66	-0.26
Total Income	920.30	843.43	857.39	670.90	335.62	338.88
EXPENDITURE :
Raw Materials	492.49	439.31	433.09	361.77	175.97	174.45
Power & Fuel Cost	69.28	69.15	70.68	69.69	25.63	28.05
Employee Cost	67.15	58.22	47.14	40.74	26.82	29.32
Other Manufacturing Expenses	53.49	46.17	47.54	43.62	28.11	25.90
Selling & Administrative Expenses	114.92	104.98	93.11	78.38	36.90	38.98
Miscellaneous Expenses	3.17	2.81	15.05	1.35	1.38	1.73
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	800.49	720.64	706.61	595.55	294.82	298.43
Operating Profit	119.80	122.79	150.77	75.36	40.82	40.45
Interest	27.12	32.25	23.54	20.31	12.42	12.04
Gross Profit	92.68	90.54	127.23	55.05	28.40	28.41
Depreciation	29.72	29.27	25.98	24.37	9.73	8.69
Profit Before Tax	62.96	61.27	101.25	30.68	18.67	19.72
Tax	9.05	11.04	10.77	0.00	0.01	4.02
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.61	7.12	12.80	7.87	4.94	-7.36
Reported Net Profit	48.31	43.11	77.67	22.80	13.72	23.05
Extraordinary Items	1.55	0.00	0.04	0.00	1.11	0.04
Adjusted Net Profit	46.76	43.11	77.63	22.80	12.61	23.01
Adjustment below Net Profit	0.00	-0.30	0.00	0.00	0.00	-0.15
P & L Balance brought forward	267.23	225.75	149.08	127.27	114.41	92.26
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2.75	1.33	1.00	1.00	0.87	0.75
P & L Balance carried down	312.79	267.23	225.75	149.08	127.27	114.41
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 %	10.00	10.00	5.00	5.00	5.00	5.00
Dividend Per Share(Rs)	0.10	1.00	0.50	0.50	0.50	0.50
Earnings Per Share-Unit Curr	1.68	16.24	39.02	11.45	6.95	15.44
Earnings Per Share(Adj)-Unit Curr	1.68	1.62	3.46	1.02	0.62	1.20
Book Value-Unit Curr	21.00	185.89	173.66	135.15	124.90	140.56
Book Value(Adj)-Unit Curr	21.00	18.59	15.41	11.99	11.09	10.89

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	215.23	233.24	177.29
Other Operating Income	0.00	0.00	0.00
Other Income	0.82	0.64	0.44
Total Income	216.04	233.88	177.73
Total Expenditure	191.83	210.18	179.29
PBIDT	24.21	23.71	-1.56
Interest	7.99	6.90	8.30
PBDT	16.22	16.80	-9.86
Depreciation	8.60	8.44	8.27
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.95	2.39	-4.46
Reported Profit After Tax	5.67	5.97	-13.68
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	5.67	5.97	-13.68
EPS (Unit Curr.)	0.20	0.21	-0.48
EPS (Adj) (Unit Curr.)	0.20	0.21	-0.48
Calculated EPS (Unit Curr.)	0.19	0.20	-0.47
Calculated EPS (Adj) (Unit Curr.)	0.19	0.20	-0.47
Calculated EPS (Ann.) (Unit Curr.)	0.77	0.81	-1.87
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.77	0.81	-1.87
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	29.34	29.34	29.34
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(%)	11.25	10.17	-0.88
PBDTM(%)	7.54	7.20	-5.56
PATM(%)	2.63	2.56	-7.72

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.49	0.81	1.34	1.55	1.72
Long Term Debt-Equity Ratio	0.26	0.49	0.90	1.13	1.39
Current Ratio	1.13	1.06	0.94	0.88	0.90
Fixed Assets	1.09	1.12	1.18	0.95	0.76
Inventory	3.84	4.10	4.90	5.21	3.95
Debtors	5.11	5.97	8.33	8.91	5.65
Interest Cover Ratio	3.32	2.90	5.30	2.51	2.50
PBIDTM (%)	13.44	14.55	17.98	12.07	12.17
PBITM (%)	10.11	11.08	14.88	8.17	9.27
PBDTM (%)	10.40	10.73	15.18	8.82	8.47
CPM (%)	8.75	8.58	12.36	7.56	6.99
APATM (%)	5.42	5.11	9.26	3.65	4.09
ROCE (%)	10.38	11.66	17.01	7.59	4.86
RONW (%)	8.46	9.90	25.27	8.84	6.01

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	17.75	12.51	12.80	11.74	7.67	8.03	375.57
Feb 2026	23.75	17.50	17.74	17.05	10.83	11.13	520.54
Jan 2026	24.90	18.59	19.44	18.15	11.17	12.20	570.42
Share Prices Of 2025
Dec 2025	24.33	21.93	22.45	15.59	13.29	14.09	658.72
Nov 2025	27.10	22.75	23.27	17.14	13.92	14.60	682.78
Oct 2025	29.95	25.53	26.61	19.16	15.57	16.70	780.78
Sep 2025	33.80	25.91	28.56	21.63	15.88	17.92	838.00
Aug 2025	27.69	21.40	27.29	17.63	12.64	17.12	800.73
Jul 2025	29.23	23.88	24.68	18.69	14.50	15.49	724.15
Jun 2025	31.95	27.46	28.66	21.15	16.36	17.98	840.93
May 2025	30.93	20.49	29.87	19.65	11.97	18.32	856.72
Apr 2025	25.20	18.70	22.87	16.76	10.26	14.03	655.95
Mar 2025	26.80	20.74	20.99	17.32	12.55	12.87	602.03
Feb 2025	31.75	24.45	25.70	23.69	14.81	16.44	708.85
Jan 2025	34.50	26.01	29.17	22.64	15.85	18.66	804.56
Share Prices Of 2024
Dec 2024	37.85	31.45	33.42	25.94	18.94	21.38	921.78
Nov 2024	38.90	31.08	33.89	26.55	19.64	21.68	934.74
Oct 2024	37.73	30.00	36.81	24.74	17.93	23.55	1,015.28
Sep 2024	39.94	34.10	35.99	26.82	19.17	22.88	986.19
Aug 2024	45.50	33.90	35.90	25.12	20.99	22.52	970.98

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 49166.17
-297.40 -0.60%

S&P 500 7084.21
-45.93 -0.64%

HANG SENG 26487.49
126.41 0.48%

NIKKEI 225 59361.39
536.50 0.91%

FTSE 100 10503.87
-105.21 -0.99%

NIFTY 24428.15
-148.45 -0.60%

× Ask Your Question