IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	139.95 Jan 22,2026 EOD	139.93 Jan 22,2026 EOD
Today's Change( )	4.45 (3.28%)	4.65 (3.44%)
Open( )	136.40	135.00
Prev Close( )	135.50	135.28
Volume	17,756.00	708,492.00
Today's Range( )	140.45 - 136.20	140.80 - 134.80
52-Week Range( )	143.35 - 98.70	143.25 - 98.72
Buy (Size)	N.A	139.93(×6)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1991
Registered Office	Ambuja Tower Opp Sindhu Bhavan,Bodakdev P O Thaltej, Ahmedabad, Gujarat-380059
Telephone	91-79-61556677
Fax	91-79-61556678
Chairman	Manish V Gupta
Managing Director	Manish V Gupta
Company Secretary	Kalpesh Dave
Auditor	Kantilal Patel & Co
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Jupiter Corporate Services Ltd Ambuja Tower Opp. ,Sindhu Bhavan ,Sindhu Bhavan Road ,Ahmedabad - 380059

Board of Directors


Chairman & Managing Director	Manish V Gupta
Whole-time Director	Sandeep N Agrawal
Independent Non Exe. Director	V S Das Sandeepbhai Singhi Sudhin Choksey Maitri Kirankumar Mehta
Company Sec. & Compli. Officer	Kalpesh Dave

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	45.87	45.87	22.93	22.93	22.93	22.93
Reserves Total	2958.09	2723.24	2411.13	2104.29	1642.61	1303.53
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	3003.96	2769.11	2434.06	2127.22	1665.54	1326.46
Secured Loans	34.90	192.99	217.58	268.81	152.73	145.60
Unsecured Loans	193.28	4.03	9.07	9.26	10.74	14.48
Total Debt	228.18	197.02	226.65	278.07	163.47	160.08
Other Liabilities	36.78	19.71	15.15	19.28	12.14	13.30
Total Liabilities	3268.92	2985.84	2675.86	2424.57	1841.15	1499.84
APPLICATION OF FUNDS :
Gross Block	1963.06	1738.20	1626.65	1287.57	1156.72	1133.40
Less : Accumulated Depreciation	803.80	701.66	584.38	516.58	425.98	346.20
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1159.26	1036.54	1042.27	770.99	730.74	787.20
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	196.13	152.55	86.99	245.97	106.31	12.19
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	958.47	849.50	665.20	725.69	191.60	22.13
Current Assets, Loans & Advances
Inventories	723.14	785.85	665.10	666.16	723.41	598.71
Sundry Debtors	356.16	321.76	277.96	224.41	225.38	154.24
Cash and Bank Balance	11.93	18.90	102.70	17.97	97.85	101.36
Loans and Advances	136.84	87.16	82.58	67.16	61.21	39.22
Total Current Assets	1228.07	1213.67	1128.34	975.70	1107.85	893.53
Less : Current Liabilities and Provisions
Current Liabilities	231.18	238.85	210.55	285.13	276.51	177.78
Provisions	4.16	4.61	7.86	8.83	12.84	23.82
Total Current Liabilities & Provisions	235.34	243.46	218.41	293.96	289.35	201.60
Net Current Assets	992.73	970.21	909.93	681.74	818.50	691.93
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	10.14	6.82	6.81	8.21	8.12	25.01
Deferred Tax Liability	90.84	80.57	64.23	53.70	51.88	59.93
Net Deferred Tax	-80.70	-73.75	-57.42	-45.49	-43.76	-34.92
Other Assets	43.03	50.79	28.89	45.67	37.76	21.31
Total Assets	3268.92	2985.84	2675.86	2424.57	1841.15	1499.84
Contingent Liabilities	88.67	100.28	66.16	63.16	13.90	25.71

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	4612.58	4926.93	4908.99	4670.31	4705.30	3816.59
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	4612.58	4926.93	4908.99	4670.31	4705.30	3816.59
Other Income	83.70	144.55	73.90	54.04	28.83	9.79
Stock Adjustments	-44.01	-33.36	84.49	-87.60	101.00	6.64
Total Income	4652.27	5038.12	5067.38	4636.75	4835.13	3833.02
EXPENDITURE :
Raw Materials	3289.91	3517.03	3590.69	3099.31	3544.35	2961.38
Power & Fuel Cost	305.46	355.02	372.82	278.61	206.06	188.06
Employee Cost	97.63	95.63	78.41	80.54	79.81	82.56
Other Manufacturing Expenses	173.31	160.54	159.05	137.23	141.66	142.49
Selling & Administrative Expenses	244.77	272.97	271.41	274.50	255.70	121.87
Miscellaneous Expenses	56.32	49.82	45.87	25.38	46.06	45.17
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	4167.40	4451.01	4518.25	3895.57	4273.64	3541.53
Operating Profit	484.87	587.11	549.13	741.18	561.49	291.49
Interest	16.72	18.38	13.26	5.68	5.77	9.36
Gross Profit	468.15	568.73	535.87	735.50	555.72	282.13
Depreciation	125.64	121.14	94.66	97.33	103.25	100.78
Profit Before Tax	342.51	447.59	441.21	638.17	452.47	181.35
Tax	84.77	87.08	99.24	161.00	122.50	51.46
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	6.92	14.59	11.79	1.73	-8.17	-15.95
Reported Net Profit	250.82	345.92	330.18	475.44	338.14	145.84
Extraordinary Items	1.55	1.15	-0.63	0.96	-1.44	-5.14
Adjusted Net Profit	249.27	344.77	330.81	474.48	339.58	150.98
Adjustment below Net Profit	-6.22	5.17	0.46	0.01	0.94	-4.68
P & L Balance brought forward	2548.38	2213.35	1897.62	1436.00	1096.92	978.70
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	16.05	16.06	14.91	13.76	0.00	22.94
P & L Balance carried down	2776.93	2548.38	2213.35	1897.69	1436.00	1096.92
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 %	25.00	35.00	70.00	65.00	60.00	50.00
Dividend Per Share(Rs)	0.25	0.35	0.70	0.65	0.60	1.00
Earnings Per Share-Unit Curr	5.47	7.54	14.40	20.73	14.75	12.72
Earnings Per Share(Adj)-Unit Curr	5.47	7.54	7.20	10.37	7.38	3.18
Book Value-Unit Curr	65.49	60.37	106.15	92.77	72.64	115.70
Book Value(Adj)-Unit Curr	65.49	60.37	53.08	46.39	36.32	28.93

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	1486.69	1291.23	1266.62
Other Operating Income	0.00	0.00	0.00
Other Income	19.18	30.58	25.61
Total Income	1505.87	1321.81	1292.23
Total Expenditure	1410.82	1194.91	1204.28
PBIDT	95.05	126.90	87.95
Interest	9.16	5.43	6.20
PBDT	85.89	121.47	81.75
Depreciation	35.04	35.42	31.75
Tax	11.20	19.19	10.38
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.57	1.46	6.93
Reported Profit After Tax	38.08	65.40	32.69
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	38.08	65.40	32.69
EPS (Unit Curr.)	0.83	1.43	0.71
EPS (Adj) (Unit Curr.)	0.83	1.43	0.71
Calculated EPS (Unit Curr.)	0.83	1.43	0.71
Calculated EPS (Adj) (Unit Curr.)	0.83	1.43	0.71
Calculated EPS (Ann.) (Unit Curr.)	3.32	5.70	2.85
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.32	5.70	2.85
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	45.87	45.87	45.87
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(%)	6.39	9.83	6.94
PBDTM(%)	5.78	9.41	6.45
PATM(%)	2.56	5.06	2.58

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.07	0.08	0.11	0.12	0.11
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.01
Current Ratio	2.31	2.30	1.89	1.89	2.25
Fixed Assets	2.49	2.93	3.37	3.82	4.11
Inventory	6.11	6.79	7.37	6.72	7.12
Debtors	13.61	16.43	19.54	20.77	24.79
Interest Cover Ratio	21.49	25.35	34.27	113.35	79.42
PBIDTM (%)	10.51	11.92	11.19	15.87	11.93
PBITM (%)	7.79	9.46	9.26	13.79	9.74
PBDTM (%)	10.15	11.54	10.92	15.75	11.81
CPM (%)	8.16	9.48	8.65	12.26	9.38
APATM (%)	5.44	7.02	6.73	10.18	7.19
ROCE (%)	11.49	16.46	17.82	30.19	27.43
RONW (%)	8.69	13.30	14.48	25.07	22.60

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	139.00	107.05	137.75	25.81	18.63	25.35	6,318.19
Nov 2025	117.75	102.10	110.55	22.19	18.57	20.34	5,070.60
Oct 2025	110.20	101.40	105.55	20.92	18.45	19.42	4,841.27
Sep 2025	114.45	102.05	105.65	21.28	18.57	19.44	4,845.86
Aug 2025	111.85	101.70	103.25	20.83	18.59	19.00	4,735.77
Jul 2025	115.40	104.05	109.95	21.61	18.72	20.23	5,043.08
Jun 2025	122.75	111.00	111.70	23.07	20.27	20.55	5,123.35
May 2025	125.30	106.25	116.25	23.17	19.10	21.39	5,332.05
Apr 2025	130.95	102.85	118.50	24.56	18.13	21.80	5,435.25
Mar 2025	111.40	98.70	102.10	21.05	17.72	18.79	4,683.03
Feb 2025	118.50	99.15	104.25	16.25	12.55	13.87	4,781.64
Jan 2025	130.30	109.20	114.00	17.78	14.43	15.17	5,228.85
Share Prices Of 2024
Dec 2024	144.50	121.15	124.50	20.12	15.59	16.56	5,710.45
Nov 2024	137.00	117.60	124.00	19.20	15.34	16.50	5,687.52
Oct 2024	146.75	119.05	133.40	20.41	14.45	17.75	6,118.67
Sep 2024	151.70	123.25	127.55	20.80	16.01	16.97	5,850.34
Aug 2024	149.75	126.50	142.80	20.97	16.69	19.00	6,549.82
Jul 2024	143.10	130.90	139.70	19.23	17.02	18.59	6,407.63
Jun 2024	156.65	125.00	136.30	21.37	15.36	18.13	6,251.68
May 2024	169.15	140.00	143.15	22.75	18.29	19.04	6,565.87

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 49100.54
590.94 1.22%

S&P 500 6896.35
78.48 1.15%

HANG SENG 26629.97
44.90 0.17%

NIKKEI 225 53761.00
986.36 1.87%

FTSE 100 10155.70
28.92 0.29%

NIFTY 25289.90
132.40 0.53%

× Ask Your Question