IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	45.03 Apr 02,2026 EOD	44.94 Apr 02,2026 EOD
Today's Change( )	2.52 (5.93%)	2.63 (6.22%)
Open( )	41.00	40.64
Prev Close( )	42.51	42.31
Volume	122,712.00	1,244,558.00
Today's Range( )	45.29 - 40.10	45.40 - 40.05
52-Week Range( )	106.03 - 36.41	106.30 - 36.50
Buy (Size)	N.A	44.94(×1489)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2019
Registered Office	1st to 3rd Flr Nr Raj Bunglow,Near Safal Profitaire, Ahmedabad, Gujarat-380015
Telephone	91-79-71761000/29709600
Fax	91-79-29709605
Chairman	Ankit Natwarlal Patel
Managing Director	Ankit Natwarlal Patel
Company Secretary	Jayesh Patel
Auditor	S R B C & Co LLP/Mukesh M Shah & Co
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Link Intime India Pvt Ltd 5th Floor 506 to 508,ABC-1 Off C.G Road ,Ellisbridge ,Ahmedabad-380006

Board of Directors


Non Executive & Independent Director	Urvashi Dhirubhai Shah Manubhai Khodidas Patel Ganapati D Yadav
Company Sec. & Compli. Officer	Jayesh Patel
Independent Director	Varesh Sinha Nikunt Raval
Chairman & Managing Director	Ankit Natwarlal Patel
Executive Director	Karana Rameshbhai Patel Darshan Anandbhai Patel
Non Executive Director	Maulik Jayantibhai Patel Kaushal Ashishbhai Soparkar

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	25.43	25.43	25.43	25.43	25.43	25.43
Reserves Total	1606.74	1539.38	1630.57	1414.63	1141.83	956.61
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	1632.17	1564.81	1656.00	1440.06	1167.26	982.04
Secured Loans	514.48	467.31	704.05	376.40	261.93	230.18
Unsecured Loans	61.15	134.24	-7.93	122.73	5.98	33.69
Total Debt	575.63	601.55	696.12	499.13	267.91	263.87
Other Liabilities	24.89	27.37	32.37	17.20	15.29	17.74
Total Liabilities	2232.69	2193.73	2384.49	1956.39	1450.46	1263.65
APPLICATION OF FUNDS :
Gross Block	1487.23	1390.92	1365.48	1041.09	882.79	681.18
Less : Accumulated Depreciation	522.97	446.36	366.64	306.04	249.44	200.67
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	964.26	944.56	998.84	735.05	633.35	480.51
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	72.18	147.67	145.28	186.90	112.19	100.76
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	590.63	575.42	442.67	348.39	305.96	192.23
Current Assets, Loans & Advances
Inventories	556.59	480.81	617.86	627.90	373.24	296.18
Sundry Debtors	527.52	433.40	540.63	543.15	405.87	463.55
Cash and Bank Balance	27.16	17.51	29.17	9.83	21.11	8.33
Loans and Advances	92.49	144.99	186.96	232.39	83.95	78.61
Total Current Assets	1203.76	1076.71	1374.61	1413.27	884.17	846.67
Less : Current Liabilities and Provisions
Current Liabilities	569.61	535.88	537.39	695.50	452.88	324.64
Provisions	19.86	19.86	18.45	19.08	19.45	17.90
Total Current Liabilities & Provisions	589.47	555.74	555.84	714.59	472.33	342.54
Net Current Assets	614.29	520.97	818.77	698.68	411.84	504.13
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.79	30.86	0.00	8.42	13.54	6.68
Deferred Tax Liability	64.93	69.37	60.45	70.41	57.87	52.88
Net Deferred Tax	-57.14	-38.51	-60.45	-61.99	-44.33	-46.20
Other Assets	48.47	43.61	39.37	49.36	31.45	32.21
Total Assets	2232.69	2193.72	2384.48	1956.39	1450.46	1263.65
Contingent Liabilities	647.75	623.65	462.98	42.06	35.57	36.46

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	2003.87	1539.85	2556.74	2493.97	1623.44	693.22
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2003.87	1539.85	2556.74	2493.97	1623.44	693.22
Other Income	43.57	42.94	95.96	102.35	31.22	138.48
Stock Adjustments	23.01	-83.76	14.49	154.99	67.54	-8.12
Total Income	2070.45	1499.03	2667.19	2751.31	1722.20	823.58
EXPENDITURE :
Raw Materials	1261.61	918.34	1529.65	1608.88	965.03	397.76
Power & Fuel Cost	170.83	159.51	213.23	200.80	107.37	44.75
Employee Cost	92.75	97.81	99.57	90.90	81.59	30.50
Other Manufacturing Expenses	137.08	122.59	136.24	129.26	93.43	51.41
Selling & Administrative Expenses	80.49	53.20	116.79	144.35	89.10	24.96
Miscellaneous Expenses	103.76	95.19	111.76	95.35	74.55	32.46
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1846.53	1446.64	2207.24	2269.54	1411.06	581.83
Operating Profit	223.91	52.40	459.95	481.76	311.14	241.75
Interest	53.43	43.43	64.41	9.33	11.16	18.25
Gross Profit	170.48	8.97	395.54	472.43	299.98	223.50
Depreciation	85.61	83.14	68.11	59.99	50.65	22.40
Profit Before Tax	84.87	-74.17	327.43	412.44	249.33	201.10
Tax	5.39	4.67	78.98	86.95	66.25	26.95
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	13.05	-22.27	-1.93	17.52	-1.93	17.51
Reported Net Profit	66.42	-56.57	250.39	307.97	185.01	156.64
Extraordinary Items	-1.06	1.24	0.32	6.22	5.50	62.58
Adjusted Net Profit	67.48	-57.81	250.07	301.75	179.51	94.06
Adjustment below Net Profit	0.94	0.98	1.16	0.43	0.20	624.47
P & L Balance brought forward	1326.28	1417.47	1201.53	928.73	743.51	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	35.60	35.60	35.60	0.00	37.60
P & L Balance carried down	1393.64	1326.28	1417.47	1201.53	928.73	743.51
Dividend	0.00	0.00	0.00	0.00	0.00	25.43
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	140.00	140.00	140.00	100.00
Dividend Per Share(Rs)	0.00	0.00	1.40	1.40	1.40	1.00
Earnings Per Share-Unit Curr	2.61	-2.22	9.85	12.11	7.28	12.32
Earnings Per Share(Adj)-Unit Curr	2.61	-2.22	9.85	12.11	7.28	12.32
Book Value-Unit Curr	64.18	61.53	65.12	56.63	45.90	38.62
Book Value(Adj)-Unit Curr	64.18	61.53	65.12	56.63	45.90	38.62

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	484.94	557.66	592.60
Other Operating Income	0.00	0.00	0.00
Other Income	14.44	27.89	17.43
Total Income	499.38	585.56	610.02
Total Expenditure	433.47	487.19	512.04
PBIDT	65.91	98.37	97.98
Interest	13.58	18.81	24.13
PBDT	52.33	79.56	73.85
Depreciation	22.00	22.05	21.86
Tax	8.50	14.35	11.25
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.46	0.24	0.23
Reported Profit After Tax	22.30	42.92	40.51
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	22.30	42.92	40.51
EPS (Unit Curr.)	0.88	1.69	1.59
EPS (Adj) (Unit Curr.)	0.88	1.69	1.59
Calculated EPS (Unit Curr.)	0.88	1.69	1.59
Calculated EPS (Adj) (Unit Curr.)	0.88	1.69	1.59
Calculated EPS (Ann.) (Unit Curr.)	3.51	6.75	6.37
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.51	6.75	6.37
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	25.43	25.43	25.43
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(%)	13.59	17.64	16.53
PBDTM(%)	10.79	14.27	12.46
PATM(%)	4.60	7.70	6.84

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.37	0.40	0.39	0.29	0.25
Long Term Debt-Equity Ratio	0.09	0.14	0.16	0.13	0.09
Current Ratio	1.06	1.19	1.33	1.33	1.37
Fixed Assets	1.39	1.12	2.12	2.59	2.08
Inventory	3.86	2.80	4.10	4.98	4.85
Debtors	4.17	3.16	4.72	5.26	3.73
Interest Cover Ratio	2.59	-0.71	6.08	45.21	23.34
PBIDTM (%)	11.17	3.40	17.99	19.32	19.17
PBITM (%)	6.90	-2.00	15.33	16.91	16.05
PBDTM (%)	8.51	0.58	15.47	18.94	18.48
CPM (%)	7.59	1.73	12.46	14.75	14.52
APATM (%)	3.31	-3.67	9.79	12.35	11.40
ROCE (%)	6.25	-1.34	18.05	24.76	19.20
RONW (%)	4.16	-3.51	16.17	23.62	17.22

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	51.16	36.41	36.65	19.56	13.63	13.81	932.06
Feb 2026	60.08	50.53	52.69	24.39	18.86	19.86	1,339.98
Jan 2026	65.17	55.00	60.08	24.70	20.36	22.64	1,527.92
Share Prices Of 2025
Dec 2025	69.06	60.00	64.29	26.64	22.00	24.23	1,634.99
Nov 2025	81.44	67.19	68.24	31.71	25.20	25.72	1,735.44
Oct 2025	85.29	78.70	81.07	32.69	29.13	30.55	2,061.73
Sep 2025	87.93	79.13	80.61	33.59	29.45	30.38	2,050.03
Aug 2025	101.82	81.65	81.88	41.41	30.69	30.86	2,082.32
Jul 2025	106.03	92.89	99.19	42.02	34.17	37.38	2,522.54
Jun 2025	101.36	79.50	98.71	39.23	27.42	37.20	2,510.34
May 2025	82.39	66.60	80.69	31.49	23.54	30.41	2,052.06
Apr 2025	77.00	57.00	68.35	29.94	19.70	25.76	1,738.24
Mar 2025	71.40	59.12	61.33	27.58	20.82	23.11	1,559.71
Feb 2025	83.00	61.68	62.23	0.00	0.00	0.00	1,582.60
Jan 2025	84.79	71.50	78.03	0.00	0.00	0.00	1,984.41
Share Prices Of 2024
Dec 2024	99.73	74.82	76.92	0.00	0.00	0.00	1,956.18
Nov 2024	107.35	90.75	97.10	0.00	0.00	0.00	2,469.39
Oct 2024	116.00	91.65	100.25	0.00	0.00	0.00	2,549.50
Sep 2024	113.00	97.40	100.75	0.00	0.00	0.00	2,562.22
Aug 2024	108.39	82.83	100.62	0.00	0.00	0.00	2,558.91

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 46526.80
-59.95 -0.13%

S&P 500 6603.92
7.60 0.12%

HANG SENG 25116.54
-177.50 -0.70%

NIKKEI 225 53162.49
699.22 1.33%

FTSE 100 10436.29
71.50 0.69%

NIFTY 22713.10
33.70 0.15%

× Ask Your Question