IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	164.05 Jun 12,2026 EOD	164.31 Jun 12,2026 EOD
Today's Change( )	3.10 (1.93%)	4.41 (2.76%)
Open( )	162.30	162.78
Prev Close( )	160.95	159.90
Volume	54,576.00	685,152.00
Today's Range( )	166.15 - 160.50	166.50 - 160.65
52-Week Range( )	193.20 - 129.95	193.39 - 130.50
Buy (Size)	N.A	N.A
Sell (Size)	N.A	164.31(×596)

Company Background


Incorporation Year	2002
Registered Office	Plot No E-77 GIDC,Savli (Manjusar), Vadodara, Gujarat-391775
Telephone	91-8487878075
Fax	NA
Chairman	Vijay Ramanlal Sanghavi
Managing Director	Vijay Ramanlal Sanghavi
Company Secretary	Umang Lalpurwala
Auditor	Pankaj R Shah & Associates
Face Value	10
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


CMD & Chief Financial Officer	Vijay Ramanlal Sanghavi
E D & Wholetime Director	Babulal Sohanlal Chaplot
Independent Non Exe. Director	Sreeram Vishwanathan Rishinaradamangalam
Non-Exec & Non-Independent Dir	Binita Verdia
Independent Non Exe. Director	Karuna Advani Rajash Dineshkumar Shah Umeshsinh Rathod VIMALBHAI UKCHAND BOKADIA
Company Sec. & Compli. Officer	Umang Lalpurwala
Executive Director	Seema Vijay Sanghavi

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	54.30	49.75	35.95	5.32	5.23	5.15
Reserves Total	310.43	203.42	71.16	61.71	52.22	46.80
Equity Share Warrants	7.25	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	371.98	253.17	107.11	67.03	57.45	51.95
Secured Loans	120.39	66.96	73.11	60.09	44.07	38.02
Unsecured Loans	73.68	139.23	155.83	129.59	105.73	100.80
Total Debt	194.07	206.19	228.94	189.68	149.80	138.82
Other Liabilities	0.49	0.10	0.15	0.00	0.00	0.00
Total Liabilities	566.54	459.46	336.20	256.71	207.25	190.77
APPLICATION OF FUNDS :
Gross Block	235.39	105.79	76.43	63.15	50.40	37.77
Less : Accumulated Depreciation	49.12	32.07	26.37	22.35	18.55	15.94
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	186.27	73.72	50.06	40.80	31.85	21.83
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	53.80	45.32	8.80	3.67	3.37	3.62
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	292.85	244.93	205.83	171.28	135.53	115.42
Sundry Debtors	65.62	44.77	63.37	40.29	33.25	63.93
Cash and Bank Balance	65.86	59.54	30.37	19.70	18.77	17.99
Loans and Advances	71.25	42.02	27.40	28.76	28.62	15.12
Total Current Assets	495.58	391.26	326.97	260.02	216.16	212.46
Less : Current Liabilities and Provisions
Current Liabilities	163.88	49.07	42.44	44.92	42.96	42.49
Provisions	2.58	1.86	5.71	3.84	3.54	7.90
Total Current Liabilities & Provisions	166.46	50.93	48.15	48.76	46.50	50.39
Net Current Assets	329.11	340.33	278.82	211.26	169.67	162.07
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.14	0.14	0.08	0.05	0.06	0.03
Deferred Tax Liability	13.42	5.85	4.78	3.22	2.25	1.32
Net Deferred Tax	-13.28	-5.71	-4.70	-3.17	-2.19	-1.29
Other Assets	10.62	5.79	3.21	4.15	4.54	4.54
Total Assets	566.52	459.46	336.19	256.70	207.25	190.77
Contingent Liabilities	14.00	14.49	14.44	5.84	2.72	2.48

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	891.88	595.38	479.75	426.94	359.66	296.92
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	891.88	595.38	479.75	426.94	359.66	296.92
Other Income	4.03	7.02	1.40	1.53	4.39	2.02
Stock Adjustments	42.32	54.53	26.62	18.57	16.92	16.42
Total Income	938.23	656.93	507.77	447.04	380.97	315.36
EXPENDITURE :
Raw Materials	796.85	566.74	418.96	373.52	322.46	257.50
Power & Fuel Cost	7.00	4.32	6.54	7.27	5.35	5.74
Employee Cost	10.27	6.81	7.88	7.81	6.96	6.93
Other Manufacturing Expenses	20.93	13.68	17.76	17.33	16.82	13.06
Selling & Administrative Expenses	11.69	7.86	8.89	11.85	4.82	5.57
Miscellaneous Expenses	1.07	0.51	0.72	0.21	0.25	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	847.81	599.93	460.75	417.98	356.65	288.80
Operating Profit	90.43	57.01	47.02	29.06	24.32	26.57
Interest	12.68	12.09	12.29	11.67	12.05	13.95
Gross Profit	77.75	44.92	34.73	17.39	12.27	12.62
Depreciation	17.09	5.82	4.02	3.94	2.67	2.37
Profit Before Tax	60.66	39.10	30.71	13.45	9.60	10.25
Tax	6.27	7.04	4.14	2.96	3.22	2.67
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	7.57	1.00	1.53	1.01	0.92	0.38
Reported Net Profit	46.82	31.05	25.04	9.48	5.46	7.20
Extraordinary Items	0.01	0.02	0.01	0.01	0.00	0.00
Adjusted Net Profit	46.81	31.03	25.03	9.47	5.46	7.20
Adjustment below Net Profit	0.00	-0.01	-30.38	0.09	0.00	0.01
P & L Balance brought forward	84.82	53.77	59.11	49.54	44.05	36.85
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	131.64	84.82	53.77	59.11	49.51	44.05
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	8.79	6.38	7.18	22.23	12.82	16.88
Earnings Per Share(Adj)-Unit Curr	8.79	6.38	7.18	22.23	12.82	16.88
Book Value-Unit Curr	68.30	51.78	30.39	154.80	132.52	119.82
Book Value(Adj)-Unit Curr	68.30	51.78	30.39	154.80	132.52	119.82

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	248.96	269.29	285.87
Other Operating Income	0.00	0.00	0.00
Other Income	7.33	0.02	2.04
Total Income	256.29	269.30	287.91
Total Expenditure	220.64	240.73	257.56
PBIDT	35.66	28.57	30.35
Interest	8.04	5.16	3.88
PBDT	27.62	23.41	26.47
Depreciation	6.87	6.23	6.37
Tax	0.59	0.80	2.05
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	3.12	-0.51	2.62
Reported Profit After Tax	17.03	16.89	15.43
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	17.03	16.89	15.43
EPS (Unit Curr.)	2.94	3.11	3.07
EPS (Adj) (Unit Curr.)	2.94	3.11	3.07
Calculated EPS (Unit Curr.)	2.50	2.48	2.90
Calculated EPS (Adj) (Unit Curr.)	2.50	2.48	2.90
Calculated EPS (Ann.) (Unit Curr.)	9.99	9.93	11.59
Calculated EPS (Adj) (Ann.) (Unit Curr.)	9.99	9.93	11.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	68.19	68.07	53.24
Reserve & Surplus	601.05	557.23	369.46
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(%)	14.32	10.61	10.62
PBDTM(%)	11.09	8.69	9.26
PATM(%)	6.84	6.27	5.40

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.64	1.21	2.40	2.73	2.64
Long Term Debt-Equity Ratio	0.14	0.18	0.36	0.41	0.45
Current Ratio	1.62	1.50	1.27	1.22	1.26
Fixed Assets	5.23	6.53	6.87	7.52	8.16
Inventory	3.32	2.64	2.54	2.78	2.87
Debtors	16.16	11.01	9.26	11.61	7.40
Interest Cover Ratio	5.78	4.23	3.50	2.15	1.80
PBIDTM (%)	10.14	9.58	9.80	6.81	6.76
PBITM (%)	8.22	8.60	8.96	5.88	6.02
PBDTM (%)	8.72	7.54	7.24	4.07	3.41
CPM (%)	7.17	6.19	6.06	3.14	2.26
APATM (%)	5.25	5.22	5.22	2.22	1.52
ROCE (%)	14.30	12.86	14.50	10.83	10.87
RONW (%)	15.03	17.34	29.11	15.48	10.15

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	193.20	161.85	164.25	30.39	21.71	23.86	1,116.82
Apr 2026	187.60	135.00	162.70	30.36	18.96	23.63	1,106.28
Mar 2026	155.60	129.95	130.55	24.01	18.79	18.96	887.68
Feb 2026	169.15	142.25	150.05	26.14	20.19	21.76	1,018.40
Jan 2026	164.45	134.10	153.15	25.43	19.08	22.21	1,039.44
Share Prices Of 2025
Dec 2025	169.90	147.75	152.40	25.02	21.09	22.10	1,034.35
Nov 2025	160.45	146.05	153.60	18.93	16.21	17.41	814.84
Oct 2025	164.75	148.00	149.75	19.45	16.65	16.97	794.41
Sep 2025	170.75	140.90	158.30	20.28	15.28	17.94	839.77
Aug 2025	153.75	132.75	141.40	17.74	15.00	16.02	750.12
Jul 2025	164.90	138.05	140.30	19.49	15.39	15.90	744.28
Jun 2025	176.85	148.10	158.25	20.95	16.28	17.93	839.51
May 2025	175.80	120.70	169.35	20.68	13.26	19.19	898.39
Apr 2025	144.50	108.25	130.95	17.59	10.74	14.84	694.68
Mar 2025	152.80	124.95	136.55	17.83	13.49	15.48	724.39
Feb 2025	171.40	130.40	133.45	29.81	21.78	22.81	707.94
Jan 2025	195.90	151.90	166.30	34.70	24.85	28.43	882.21
Share Prices Of 2024
Dec 2024	272.60	180.60	188.30	48.99	29.72	32.19	998.92
Nov 2024	273.20	194.35	249.45	48.97	32.53	42.65	1,323.32
Oct 2024	209.15	171.90	199.30	37.52	27.88	34.07	1,057.27

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.
6. 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.

Designed, Developed and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51233.54
363.79 0.72%

S&P 500 7453.14
37.84 0.51%

HANG SENG 24718.11
468.81 1.93%

NIKKEI 225 66063.56
1846.29 2.88%

FTSE 100 10460.24
156.36 1.52%

NIFTY 23622.90
461.30 1.99%

× Ask Your Question