IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	114.10 Oct 01,2026 EOD	113.19 Oct 01,2026 EOD
Today's Change( )	-2.85 (-2.44%)	-3.27 (-2.81%)
Open( )	117.55	116.85
Prev Close( )	116.95	116.46
Volume	9,690.00	69,276.00
Today's Range( )	117.85 - 111.50	117.97 - 110.50
52-Week Range( )	147.00 - 65.00	147.00 - 64.95
Buy (Size)	N.A	113.19(×56)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1969
Registered Office	Plot No 69 A GIDC Indl Estate,Vapi, Valsad, Gujarat-396195
Telephone	91-260-2421675
Fax	91-260-2430219
Chairman	Dinesh S Patel
Managing Director	Sachin D Patel
Company Secretary	Suresh Savaliya
Auditor	Krishaan & Co
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Exec. Director	Dinesh S Patel
ED / MD / CEO / Promoter	Sachin D Patel
Non-Exec & Non-Independent Dir	Reena S Patel Rajneesh Anand Adam Demeter
Independent Non Exe. Director	Bhaskar Vemban Iyer Shishir Dalal Nikunt Raval
Independent Director	Neha Thakore
Director / CS / CO	Pradeep Manjunath Chandan
Company Secretary / Compliance Officer	Suresh Savaliya

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	9.21	9.20	9.20	9.20	9.20	9.19
Reserves Total	291.74	311.08	292.07	272.62	234.28	176.61
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	300.95	320.28	301.27	281.82	243.48	185.80
Secured Loans	69.45	56.93	67.04	61.64	47.15	49.02
Unsecured Loans	30.64	26.06	28.75	30.73	32.58	38.16
Total Debt	100.09	82.99	95.79	92.37	79.73	87.18
Other Liabilities	1.94	1.87	1.60	0.00	0.00	0.00
Total Liabilities	402.98	405.14	398.66	374.19	323.21	272.98
APPLICATION OF FUNDS :
Gross Block	253.76	249.53	236.26	221.07	192.41	172.29
Less : Accumulated Depreciation	87.24	77.17	67.90	58.87	48.41	39.19
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	166.52	172.36	168.36	162.20	144.00	133.10
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.47	2.51	2.60	2.60	2.56	2.47
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	11.12	11.11	11.17	11.07	11.01	10.98
Current Assets, Loans & Advances
Inventories	81.09	84.31	70.57	68.95	60.81	58.49
Sundry Debtors	178.12	177.46	178.30	145.38	100.92	77.96
Cash and Bank Balance	9.06	12.74	19.20	18.85	26.49	24.62
Loans and Advances	36.73	30.63	26.37	32.62	27.21	25.64
Total Current Assets	304.99	305.15	294.45	265.80	215.43	186.72
Less : Current Liabilities and Provisions
Current Liabilities	84.50	84.03	75.52	65.26	49.44	62.98
Provisions	3.37	7.65	8.38	9.89	4.61	1.49
Total Current Liabilities & Provisions	87.87	91.68	83.90	75.15	54.05	64.47
Net Current Assets	217.13	213.47	210.55	190.65	161.38	122.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.95	7.95	8.38	8.38	8.38	13.58
Deferred Tax Liability	17.32	16.78	15.78	15.32	14.86	14.53
Net Deferred Tax	-9.37	-8.83	-7.40	-6.94	-6.48	-0.95
Other Assets	15.11	14.53	13.40	14.62	10.75	5.14
Total Assets	402.98	405.15	398.68	374.20	323.22	272.99
Contingent Liabilities	30.66	25.85	16.13	14.11	13.75	15.27

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	342.24	405.51	381.76	354.32	394.61	230.67
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	342.24	405.51	381.76	354.32	394.61	230.67
Other Income	9.36	4.67	4.76	11.50	6.54	3.62
Stock Adjustments	-9.17	17.98	1.57	7.79	-3.06	1.27
Total Income	342.43	428.16	388.09	373.61	398.09	235.56
EXPENDITURE :
Raw Materials	120.31	149.98	138.28	126.16	145.08	79.48
Power & Fuel Cost	12.20	11.81	13.46	11.83	12.18	11.32
Employee Cost	93.52	96.38	82.41	66.15	51.97	39.99
Other Manufacturing Expenses	29.80	29.02	27.52	25.98	32.96	16.11
Selling & Administrative Expenses	59.11	60.77	51.84	44.15	34.85	21.00
Miscellaneous Expenses	19.90	26.48	18.29	20.39	18.86	14.16
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	334.83	374.44	331.79	294.66	295.90	182.06
Operating Profit	7.61	53.73	56.29	78.96	102.19	53.50
Interest	10.69	10.04	9.38	9.56	8.77	12.71
Gross Profit	-3.08	43.69	46.91	69.40	93.42	40.79
Depreciation	10.32	9.93	12.25	10.49	9.48	8.55
Profit Before Tax	-13.40	33.76	34.66	58.91	83.94	32.24
Tax	0.00	8.30	9.22	15.00	16.75	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.78	1.54	0.70	0.61	5.63	5.63
Reported Net Profit	-14.19	23.92	24.75	43.29	61.56	26.62
Extraordinary Items	-2.03	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	-12.16	23.92	24.75	43.29	61.56	26.62
Adjustment below Net Profit	-0.74	-0.31	-0.74	-0.43	-0.32	1.46
P & L Balance brought forward	174.91	155.50	135.62	96.79	38.98	11.98
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	4.20	4.20	4.14	4.03	3.43	1.09
P & L Balance carried down	155.79	174.91	155.50	135.62	96.79	38.98
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 %	50.00	50.00	50.00	50.00	50.00	43.00
Dividend Per Share(Rs)	0.50	0.50	0.50	5.00	5.00	4.30
Earnings Per Share-Unit Curr	-1.54	2.60	2.69	47.04	66.91	28.97
Earnings Per Share(Adj)-Unit Curr	-1.54	2.60	2.69	4.70	6.69	2.90
Book Value-Unit Curr	29.14	31.22	29.11	269.54	227.50	164.59
Book Value(Adj)-Unit Curr	29.14	31.22	29.11	26.96	22.75	16.46

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	86.96	76.53	90.13
Other Operating Income	0.00	0.00	0.00
Other Income	100.66	3.67	1.28
Total Income	187.62	80.20	91.42
Total Expenditure	139.38	72.76	81.20
PBIDT	48.24	7.44	10.22
Interest	2.98	2.70	2.75
PBDT	45.27	4.74	7.47
Depreciation	2.54	2.60	2.59
Tax	8.25	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	5.74	0.17	0.29
Reported Profit After Tax	28.74	1.97	4.58
Extra-ordinary Items	85.68	0.00	-0.81
Adjusted Profit After Extra-ordinary item	-56.94	1.97	5.39
EPS (Unit Curr.)	3.12	0.21	0.50
EPS (Adj) (Unit Curr.)	3.12	0.21	0.50
Calculated EPS (Unit Curr.)	3.12	0.21	0.50
Calculated EPS (Adj) (Unit Curr.)	3.12	0.21	0.50
Calculated EPS (Ann.) (Unit Curr.)	12.48	0.85	1.99
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.48	0.85	1.99
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.21	9.21	9.21
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(%)	55.47	9.72	11.34
PBDTM(%)	52.06	6.19	8.29
PATM(%)	33.05	2.57	5.08

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.33	0.32	0.36	0.38	0.46
Long Term Debt-Equity Ratio	0.05	0.08	0.11	0.12	0.13
Current Ratio	1.71	1.80	1.79	1.79	1.59
Fixed Assets	1.56	1.93	1.96	2.05	2.67
Inventory	4.14	5.24	5.47	5.46	6.62
Debtors	1.92	2.28	2.36	2.88	4.41
Interest Cover Ratio	-0.05	4.36	4.70	7.16	10.57
PBIDTM (%)	2.85	13.25	14.74	22.28	25.90
PBITM (%)	-0.16	10.80	11.54	19.32	23.49
PBDTM (%)	-0.27	10.77	12.29	19.59	23.67
CPM (%)	-0.54	8.35	9.69	15.18	18.00
APATM (%)	-3.55	5.90	6.48	12.22	15.60
ROCE (%)	-0.15	11.88	12.48	21.75	35.15
RONW (%)	-4.38	8.62	9.59	18.93	34.15

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2026	141.05	115.00	116.95	0.00	0.00	0.00	1,077.11
Aug 2026	132.50	101.20	124.25	0.00	0.00	0.00	1,144.34
Jul 2026	124.10	102.60	105.20	0.00	0.00	0.00	968.89
Jun 2026	137.60	99.60	109.30	0.00	0.00	0.00	1,006.65
May 2026	116.57	94.00	109.94	0.00	0.00	0.00	1,012.55
Apr 2026	99.94	69.75	97.82	0.00	0.00	0.00	900.92
Mar 2026	84.54	65.00	65.87	0.00	0.00	0.00	606.66
Feb 2026	96.00	75.80	86.30	38.99	28.53	33.23	794.82
Jan 2026	107.55	76.20	80.50	41.88	28.64	31.00	741.41
Share Prices Of 2025
Dec 2025	112.60	98.60	100.65	46.20	37.62	38.75	926.99
Nov 2025	125.60	102.00	107.65	48.50	39.06	41.42	990.81
Oct 2025	147.00	123.00	124.45	60.06	46.98	47.89	1,145.44
Sep 2025	147.99	98.50	134.71	59.19	37.24	51.83	1,239.87
Aug 2025	118.90	98.00	98.50	47.76	37.52	37.90	906.60
Jul 2025	134.85	106.70	107.40	56.38	38.91	41.33	988.51
Jun 2025	154.45	128.55	130.10	62.55	47.94	50.06	1,197.44
May 2025	179.25	115.40	135.45	72.32	42.02	52.12	1,246.68
Apr 2025	157.50	115.05	129.50	61.92	43.98	49.83	1,191.92
Mar 2025	172.90	142.40	146.65	74.16	54.56	56.43	1,349.77
Feb 2025	255.00	154.30	157.25	109.69	56.30	58.48	1,447.33

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

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 , Maintained and Content Powered by CMOTS InfoTech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51190.24
242.68 0.48%

S&P 500 7742.36
54.91 0.71%

HANG SENG 23876.50
-736.78 -2.99%

NIKKEI 225 68256.51
-700.21 -1.02%

FTSE 100 10455.36
27.09 0.26%

NIFTY 22421.95
-198.50 -0.88%

× Ask Your Question