IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	261.20 Dec 24,2025 EOD	260.65 Dec 24,2025 EOD
Today's Change( )	1.25 (0.48%)	0.80 (0.31%)
Open( )	260.00	259.00
Prev Close( )	259.95	259.85
Volume	3,527.00	87,594.00
Today's Range( )	264.15 - 259.20	265.05 - 257.80
52-Week Range( )	314.00 - 189.10	312.50 - 189.05
Buy (Size)	N.A	260.65(×3)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1995
Registered Office	P No280 Near YMCA Club Makarba,Sarkhej-Gandhinagar Highway, Ahmedabad, Gujarat-380051
Telephone	91-79-39888850
Fax	91-79-39814001
Chairman	NA
Managing Director	Sudhir Agarwal
Company Secretary	Om Prakash Pandey
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Managing Director	Sudhir Agarwal
Deputy Managing Director	Pawan Agarwal
Non Executive Director	Girish Agarwal
Independent Non Exe. Director	Anupriya Acharya Santosh Ramesh Desai Paulomi Dhawan
Company Sec. & Compli. Officer	Om Prakash Pandey

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	178.19	178.09	177.98	177.06	174.96	174.96
Reserves Total	2048.76	2045.48	1773.61	1710.10	1652.75	1508.41
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	0.00	0.02	0.00	0.00	0.00	0.00
Total Shareholders Funds	2226.95	2223.59	1951.59	1887.16	1827.71	1683.37
Secured Loans	30.84	12.05	9.39	10.90	13.90	112.10
Unsecured Loans	252.16	241.34	203.14	188.04	233.73	232.57
Total Debt	283.00	253.39	212.53	198.94	247.63	344.67
Other Liabilities	120.56	109.54	94.31	85.77	69.08	63.99
Total Liabilities	2630.51	2586.52	2258.43	2171.87	2144.42	2092.03
APPLICATION OF FUNDS :
Gross Block	2344.16	2329.86	2243.61	2267.60	2238.58	2152.31
Less : Accumulated Depreciation	1349.56	1272.47	1172.17	1115.64	1038.49	932.89
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	994.60	1057.39	1071.44	1151.96	1200.09	1219.42
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	9.65	2.39	0.87	0.18	0.44	0.87
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	76.46	74.36	73.76	21.67	22.19	26.01
Current Assets, Loans & Advances
Inventories	253.61	187.15	214.30	215.13	233.48	252.90
Sundry Debtors	452.09	509.97	465.79	478.95	496.90	630.61
Cash and Bank Balance	1003.76	548.04	145.60	515.44	310.82	133.87
Loans and Advances	161.99	71.92	89.61	80.70	81.64	86.22
Total Current Assets	1871.44	1317.08	915.31	1290.21	1122.84	1103.60
Less : Current Liabilities and Provisions
Current Liabilities	392.15	376.37	296.19	331.67	288.26	337.27
Provisions	34.23	32.38	27.90	26.36	27.41	29.43
Total Current Liabilities & Provisions	426.38	408.75	324.10	358.03	315.67	366.71
Net Current Assets	1445.07	908.33	591.22	932.18	807.17	736.89
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	144.31	143.95	64.91	60.80	57.98	52.09
Deferred Tax Liability	118.42	126.61	64.59	72.54	78.71	84.10
Net Deferred Tax	25.89	17.34	0.32	-11.74	-20.73	-32.01
Other Assets	78.85	526.70	520.82	77.62	135.27	140.84
Total Assets	2630.51	2586.51	2258.43	2171.87	2144.43	2092.02
Contingent Liabilities	60.65	60.65	23.50	0.00	0.12	0.00

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	2338.24	2400.48	2127.71	1768.54	1507.70	2223.70
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2338.24	2400.48	2127.71	1768.54	1507.70	2223.70
Other Income	81.90	79.84	38.97	19.84	27.64	12.42
Stock Adjustments	-0.07	-0.52	-0.89	1.09	-0.26	-0.18
Total Income	2420.07	2479.80	2165.79	1789.47	1535.08	2235.94
EXPENDITURE :
Raw Materials	642.38	734.70	850.22	554.36	421.40	766.24
Power & Fuel Cost	41.10	40.67	38.39	35.65	32.73	45.19
Employee Cost	444.57	431.75	387.35	375.10	379.37	418.12
Other Manufacturing Expenses	275.51	246.88	237.98	186.17	127.16	202.05
Selling & Administrative Expenses	312.06	240.12	216.37	246.44	173.73	195.69
Miscellaneous Expenses	77.88	83.50	75.36	69.09	68.38	114.83
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1793.50	1777.62	1805.68	1466.81	1202.76	1742.12
Operating Profit	626.57	702.19	360.11	322.65	332.33	493.83
Interest	24.73	23.78	21.27	18.18	24.31	25.11
Gross Profit	601.84	678.41	338.84	304.47	308.02	468.72
Depreciation	103.66	114.02	112.01	109.96	114.87	120.67
Profit Before Tax	498.18	564.39	226.83	194.51	193.15	348.05
Tax	135.31	152.12	68.82	58.43	62.28	94.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-7.76	-12.16	-10.06	-6.35	-10.46	-20.83
Reported Net Profit	370.62	424.43	168.08	142.44	141.33	274.88
Extraordinary Items	-0.92	5.22	-1.02	-2.14	7.41	-1.86
Adjusted Net Profit	371.54	419.21	169.10	144.58	133.92	276.74
Adjustment below Net Profit	-7.21	-8.36	-4.19	-7.17	0.50	-69.36
P & L Balance brought forward	2005.92	1732.25	1674.64	1626.85	1485.02	1594.39
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	356.27	142.41	106.28	87.48	0.00	314.89
P & L Balance carried down	2013.06	2005.92	1732.25	1674.64	1626.85	1485.02
Dividend	356.27	142.41	53.14	34.99	0.00	314.89
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	120.00	130.00	60.00	50.00	30.00	100.00
Dividend Per Share(Rs)	12.00	13.00	6.00	5.00	3.00	10.00
Earnings Per Share-Unit Curr	20.80	23.83	9.44	8.04	8.08	15.71
Earnings Per Share(Adj)-Unit Curr	20.80	23.83	9.44	8.04	8.08	15.71
Book Value-Unit Curr	124.97	124.86	109.66	106.58	104.46	96.22
Book Value(Adj)-Unit Curr	124.97	124.86	109.66	106.58	104.46	96.22

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	613.94	559.45	547.69
Other Operating Income	0.00	0.00	0.00
Other Income	20.21	27.75	19.08
Total Income	634.15	587.20	566.77
Total Expenditure	476.00	448.82	465.03
PBIDT	158.15	138.37	101.74
Interest	6.98	6.52	6.54
PBDT	151.17	131.85	95.19
Depreciation	25.17	24.28	24.38
Tax	35.54	28.89	17.03
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.75	-2.12	1.41
Reported Profit After Tax	93.21	80.81	52.37
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	93.21	80.81	52.37
EPS (Unit Curr.)	5.23	4.53	2.94
EPS (Adj) (Unit Curr.)	5.23	4.53	2.94
Calculated EPS (Unit Curr.)	5.23	4.53	2.94
Calculated EPS (Adj) (Unit Curr.)	5.23	4.53	2.94
Calculated EPS (Ann.) (Unit Curr.)	20.92	18.14	11.76
Calculated EPS (Adj) (Ann.) (Unit Curr.)	20.92	18.14	11.76
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	50.00	0.00
Equity	178.24	178.22	178.19
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(%)	25.76	24.73	18.58
PBDTM(%)	24.62	23.57	17.38
PATM(%)	15.18	14.44	9.56

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.12	0.11	0.11	0.12	0.17
Long Term Debt-Equity Ratio	0.09	0.08	0.08	0.08	0.09
Current Ratio	2.82	2.26	2.42	2.64	2.07
Fixed Assets	1.00	1.05	0.94	0.78	0.69
Inventory	10.61	11.96	9.91	7.88	6.20
Debtors	4.86	4.92	4.50	3.62	2.67
Interest Cover Ratio	21.14	24.73	11.66	11.70	8.95
PBIDTM (%)	26.80	29.25	16.92	18.24	22.04
PBITM (%)	22.36	24.50	11.66	12.03	14.42
PBDTM (%)	25.74	28.26	15.93	17.22	20.43
CPM (%)	20.28	22.43	13.16	14.27	16.99
APATM (%)	15.85	17.68	7.90	8.05	9.37
ROCE (%)	20.05	24.28	11.20	9.86	10.27
RONW (%)	16.66	20.33	8.76	7.67	8.05

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	271.15	250.80	259.05	13.29	11.73	12.43	4,617.37
Oct 2025	279.80	228.40	267.30	13.92	10.36	12.82	4,764.42
Sep 2025	289.90	260.90	269.80	14.22	12.32	12.94	4,808.89
Aug 2025	275.50	259.85	266.95	13.71	12.15	12.81	4,758.09
Jul 2025	290.80	259.85	269.80	14.46	11.87	12.94	4,808.46
Jun 2025	286.90	248.00	284.70	13.87	11.59	13.66	5,074.01
May 2025	254.00	211.65	251.85	12.29	9.57	12.08	4,488.55
Apr 2025	261.25	209.65	243.65	13.08	9.51	11.69	4,341.65
Mar 2025	243.55	197.60	231.30	11.82	9.19	11.09	4,121.58
Feb 2025	272.30	189.10	203.50	11.97	7.70	8.65	3,625.92
Jan 2025	312.80	244.30	261.35	13.59	9.76	11.11	4,656.68
Share Prices Of 2024
Dec 2024	341.90	295.20	302.75	14.57	12.23	12.87	5,394.34
Nov 2024	337.35	286.35	311.35	14.45	11.89	13.23	5,547.41
Oct 2024	375.65	286.50	323.55	16.82	12.02	13.75	5,764.78
Sep 2024	373.00	320.30	340.80	16.11	12.93	14.48	6,071.61
Aug 2024	360.45	314.80	335.30	16.18	13.07	14.25	5,973.62
Jul 2024	405.00	322.50	354.05	18.99	12.97	15.05	6,307.67
Jun 2024	332.00	267.35	316.80	14.57	11.17	13.46	5,644.03
May 2024	312.70	256.00	302.00	14.19	10.49	12.83	5,378.39
Apr 2024	308.00	265.80	282.35	13.49	10.98	12.00	5,028.44

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 48752.17
288.75 0.60%

S&P 500 6952.35
21.56 0.31%

HANG SENG 25774.15
-27.63 -0.11%

NIKKEI 225 50381.79
37.69 0.07%

FTSE 100 9870.68
-18.54 -0.19%

NIFTY 26142.10
-35.05 -0.13%

× Ask Your Question