IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	7,144.50 Oct 01,2025 EOD
Today's Change( )	67.00 (0.95%)
Open( )	7,239.90
Prev Close( )	7,077.50
Volume	22,693.00
Today's Range( )	7,398.95 - 7,085.10
52-Week Range( )	7,398.95 - 3,746.00
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1972
Registered Office	5th Floor Administration Buidg,Alembic Road, Vadodara, Gujarat-390003
Telephone	91-265-2280550
Fax	91-265-2282506
Chairman	Chirayu R Amin
Managing Director	NA
Company Secretary	Sagar Gandhi
Auditor	Haribhakti & Co LLP/CNK & Associates LLP
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Link Intime India Pvt Ltd B-102&103 Shangrila,Complex First Floor,Akota,Vadodara - 390 020

Board of Directors


Chairman (Non-Executive)	Chirayu R Amin
Non-Executive & Non-Independent Director	Udit C Amin
Independent Director	Roopa Patel Tushar Arvindbhai Shah
Company Sec. & Compli. Officer	Sagar Gandhi
Independent Director	Tanujbhai M Patel
Whole Time Director & Chief Operating Officer	Chintan Gosaliya

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	3.08	3.08	3.08	3.08	3.08	3.08
Reserves Total	462.41	405.04	350.61	302.48	268.58	224.16
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	465.49	408.12	353.69	305.56	271.66	227.24
Secured Loans	25.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.01	0.00	0.00	0.12	0.00	0.00
Total Debt	25.01	0.00	0.00	0.12	0.00	0.00
Other Liabilities	5.14	3.12	1.01	0.89	0.88	1.01
Total Liabilities	495.64	411.24	354.70	306.57	272.54	228.25
APPLICATION OF FUNDS :
Gross Block	209.85	206.25	189.92	175.17	70.64	55.49
Less : Accumulated Depreciation	68.78	53.81	41.12	28.31	19.60	14.75
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	141.07	152.44	148.80	146.86	51.04	40.74
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	189.86	28.65	6.59	7.59	67.98	15.90
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	139.38	223.07	181.66	151.35	154.21	163.36
Current Assets, Loans & Advances
Inventories	21.64	21.77	22.74	18.98	13.79	16.25
Sundry Debtors	54.52	50.68	52.48	39.73	32.92	26.18
Cash and Bank Balance	0.62	1.11	0.95	0.45	0.58	1.20
Loans and Advances	14.29	0.84	1.06	1.49	3.82	2.11
Total Current Assets	91.06	74.40	77.22	60.66	51.10	45.74
Less : Current Liabilities and Provisions
Current Liabilities	40.69	23.95	21.02	26.51	26.72	15.84
Provisions	3.73	2.01	1.30	0.38	0.46	0.38
Total Current Liabilities & Provisions	44.43	25.97	22.32	26.89	27.18	16.22
Net Current Assets	46.63	48.43	54.90	33.76	23.92	29.52
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.75	0.67	0.62	0.49	0.47	0.49
Deferred Tax Liability	32.66	44.81	38.34	33.54	29.51	25.84
Net Deferred Tax	-31.91	-44.14	-37.72	-33.05	-29.04	-25.35
Other Assets	10.62	2.79	0.47	0.06	4.44	4.08
Total Assets	495.64	411.24	354.70	306.57	272.55	228.25
Contingent Liabilities	2.71	2.07	2.07	2.45	1.91	1.91

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	210.95	206.26	212.35	150.10	141.00	137.91
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	210.95	206.26	212.35	150.10	141.00	137.91
Other Income	14.24	20.49	10.75	5.14	6.13	7.02
Stock Adjustments	-0.58	0.25	2.19	3.54	-4.81	-1.19
Total Income	224.61	227.00	225.29	158.78	142.32	143.74
EXPENDITURE :
Raw Materials	43.43	45.06	48.24	33.31	29.29	44.22
Power & Fuel Cost	16.90	15.79	15.33	10.05	6.18	5.50
Employee Cost	35.48	30.48	26.77	21.53	19.99	17.88
Other Manufacturing Expenses	38.46	33.65	26.17	19.07	15.53	16.34
Selling & Administrative Expenses	12.37	13.15	19.14	12.84	12.51	8.35
Miscellaneous Expenses	4.08	3.89	3.70	2.61	2.22	1.61
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	150.72	142.02	139.34	99.41	85.72	93.90
Operating Profit	73.88	84.98	85.95	59.36	56.60	49.84
Interest	0.14	0.15	0.31	0.06	0.05	0.08
Gross Profit	73.74	84.83	85.64	59.30	56.55	49.76
Depreciation	14.97	13.84	13.42	9.03	4.96	4.38
Profit Before Tax	58.77	70.99	72.22	50.27	51.59	45.38
Tax	12.52	14.05	13.89	8.70	13.35	7.68
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.12	2.59	4.33	3.96	0.94	2.78
Reported Net Profit	49.38	54.35	54.01	37.61	37.30	34.91
Extraordinary Items	6.73	6.23	3.67	1.13	1.50	2.74
Adjusted Net Profit	42.65	48.12	50.34	36.48	35.80	32.17
Adjustment below Net Profit	-0.17	-0.15	0.10	0.07	-0.09	-0.23
P & L Balance brought forward	248.12	199.30	148.90	123.07	97.71	74.88
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	6.16	5.39	3.70	11.85	11.85	11.86
P & L Balance carried down	291.16	248.12	199.30	148.90	123.07	97.71
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	175.00	120.00	60.00	60.00
Dividend Per Share(Rs)	20.00	20.00	17.50	12.00	6.00	6.00
Earnings Per Share-Unit Curr	160.21	176.35	175.22	122.03	121.02	113.27
Earnings Per Share(Adj)-Unit Curr	160.21	176.35	175.22	122.03	121.02	113.27
Book Value-Unit Curr	1510.29	1324.17	1147.57	991.41	881.43	737.30
Book Value(Adj)-Unit Curr	1510.29	1324.17	1147.57	991.41	881.43	737.30

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	55.88	52.36	49.26
Other Operating Income	0.00	0.00	0.00
Other Income	1.88	0.11	6.31
Total Income	57.76	52.47	55.57
Total Expenditure	38.03	36.49	34.58
PBIDT	19.73	15.98	20.99
Interest	0.04	0.06	0.03
PBDT	19.69	15.92	20.96
Depreciation	4.06	3.70	3.76
Tax	1.42	5.26	3.23
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.18	-2.64	-1.29
Reported Profit After Tax	12.03	9.60	15.26
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	12.03	9.60	15.26
EPS (Unit Curr.)	39.04	31.16	49.51
EPS (Adj) (Unit Curr.)	39.04	31.16	49.51
Calculated EPS (Unit Curr.)	39.06	31.17	49.55
Calculated EPS (Adj) (Unit Curr.)	39.06	31.17	49.55
Calculated EPS (Ann.) (Unit Curr.)	156.23	124.68	198.18
Calculated EPS (Adj) (Ann.) (Unit Curr.)	156.23	124.68	198.18
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	3.08	3.08	3.08
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	35.31	30.52	42.61
PBDTM(%)	35.24	30.40	42.55
PATM(%)	21.53	18.33	30.98

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.03	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.03	0.00	0.00	0.00	0.00
Current Ratio	1.13	1.16	1.15	0.96	0.99
Fixed Assets	1.01	1.04	1.16	1.22	2.24
Inventory	9.72	9.27	10.18	9.16	9.39
Debtors	4.01	4.00	4.61	4.13	4.77
Interest Cover Ratio	359.79	420.00	234.00	839.00	1032.80
PBIDTM (%)	30.97	37.25	40.48	39.55	40.14
PBITM (%)	23.87	30.54	34.16	33.53	36.62
PBDTM (%)	30.90	37.18	40.33	39.51	40.11
CPM (%)	27.31	30.04	31.75	31.07	29.97
APATM (%)	20.22	23.33	25.43	25.06	26.45
ROCE (%)	11.11	16.45	21.94	17.39	20.62
RONW (%)	9.76	12.63	16.39	13.03	14.95

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	7,244.95	5,961.25	7,077.50	53.59	42.11	51.15	2,181.37
Aug 2025	6,175.00	5,240.10	5,983.85	45.16	33.86	43.24	1,844.29
Jul 2025	5,847.95	4,511.05	5,533.25	44.33	32.45	39.99	1,705.41
Jun 2025	4,640.00	4,199.00	4,590.50	33.89	29.89	33.17	1,414.84
May 2025	4,950.00	4,162.00	4,606.00	38.29	29.44	33.29	1,419.62
Apr 2025	5,249.00	3,850.20	4,345.25	40.23	24.69	31.40	1,339.26
Mar 2025	5,110.00	3,746.00	4,516.85	39.69	26.73	32.64	1,392.14
Feb 2025	4,988.00	4,158.00	4,268.10	32.70	25.42	27.34	1,315.48
Jan 2025	5,099.00	4,531.00	4,836.70	34.17	28.39	30.98	1,490.73
Share Prices Of 2024
Dec 2024	5,380.00	4,896.15	4,955.10	35.80	30.67	31.74	1,527.22
Nov 2024	5,526.80	4,950.00	5,243.75	35.56	30.20	33.59	1,616.18
Oct 2024	5,555.00	5,005.05	5,264.20	36.47	31.81	33.72	1,622.49
Sep 2024	6,351.00	5,350.00	5,366.45	42.10	34.16	34.37	1,654.00
Aug 2024	6,385.00	5,452.50	5,997.75	42.20	34.49	38.42	1,848.57
Jul 2024	6,260.00	5,306.55	6,198.00	40.50	33.40	39.70	1,910.29
Jun 2024	6,180.00	4,850.00	5,837.85	39.78	30.00	37.39	1,799.29
May 2024	5,745.00	4,980.00	5,027.20	37.82	31.47	32.20	1,549.44
Apr 2024	5,555.00	4,850.90	5,219.50	37.73	30.27	33.43	1,608.71
Mar 2024	5,500.00	4,464.00	5,098.50	35.97	27.63	32.66	1,571.42
Feb 2024	5,700.00	5,350.00	5,416.35	35.38	32.25	33.16	1,669.38

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
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

"We also do Pro trading in Commodity/Equity/Equity Derivatives/CDS Segment"

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 46462.48
43.58 0.09%

S&P 500 6731.82
22.36 0.33%

HANG SENG 27287.13
431.56 1.61%

NIKKEI 225 44990.58
439.73 0.99%

FTSE 100 9427.73
-18.70 -0.20%

NIFTY 24836.30
225.20 0.92%

× Ask Your Question