IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	123.10 Oct 20,2025 12:24:00	123.30 Oct 20,2025 12:19:56
Today's Change( )	-2.95 (-2.34%)	-2.80 (-2.22%)
Open( )	125.95	125.40
Prev Close( )	126.05	126.10
Volume	34,859.00	517,748.00
Today's Range( )	126.00 - 121.85	125.70 - 121.30
52-Week Range( )	242.80 - 117.00	239.00 - 121.04
Buy (Size)	122.95(×158)	123.20(×90)
Sell (Size)	123.15(×158)	123.30(×213)

Company Background


Incorporation Year	2003
Registered Office	B/H Glowtech Steel Pvt Ltd,Gondla Road Kotharia, Rajkot, Gujarat-360004
Telephone	NA
Fax	NA
Chairman	MANESH DAYASHANKAR MADEKA
Managing Director	MANESH DAYASHANKAR MADEKA
Company Secretary	NA
Auditor	S R B C & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Managing Director	MANESH DAYASHANKAR MADEKA
Whole Time Director	BHOUTIK DAYASHANKAR MADEKA MIHIR RUPESHKUMAR MADEKA
Independent Non Exe. Director	Pravinchandra Ratilal Dholakia Jignasa Pravinchandra Mehta Ashit Ravishankar Vankani

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	27.23	27.23	27.23	27.23	35.52	33.08
Reserves Total	1044.87	870.95	715.77	517.57	323.13	235.67
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	9.62	8.45
Total Shareholders Funds	1072.10	898.18	743.00	544.80	368.27	277.20
Secured Loans	14.11	18.02	81.48	222.85	237.96	270.64
Unsecured Loans	0.04	0.04	0.05	0.07	0.11	-20.65
Total Debt	14.15	18.06	81.53	222.92	238.07	249.99
Other Liabilities	5.09	22.36	21.10	21.28	21.04	21.02
Total Liabilities	1091.34	938.60	845.63	789.00	627.38	548.21
APPLICATION OF FUNDS :
Gross Block	620.80	602.63	494.54	456.77	423.92	447.56
Less : Accumulated Depreciation	176.40	136.22	103.74	77.12	51.53	73.29
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	444.40	466.41	390.80	379.65	372.39	374.27
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	34.39	4.13	45.84	45.99	1.15	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	260.98	107.48	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	243.95	240.47	255.58	261.68	171.07	130.57
Sundry Debtors	192.69	217.59	228.46	230.54	170.80	127.67
Cash and Bank Balance	67.98	28.77	34.40	19.91	10.42	16.44
Loans and Advances	14.17	30.67	26.16	26.05	20.71	18.28
Total Current Assets	518.78	517.50	544.60	538.18	373.00	292.96
Less : Current Liabilities and Provisions
Current Liabilities	101.66	109.73	117.82	128.13	122.79	80.02
Provisions	52.41	33.51	5.28	7.50	8.22	0.99
Total Current Liabilities & Provisions	154.07	143.25	123.10	135.63	131.00	81.01
Net Current Assets	364.72	374.25	421.49	402.55	242.00	211.95
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	14.17	9.68	1.30	0.00	0.00	0.00
Deferred Tax Liability	50.96	48.73	45.82	60.78	32.41	56.95
Net Deferred Tax	-36.79	-39.05	-44.52	-60.78	-32.41	-56.95
Other Assets	23.64	25.39	32.02	21.58	44.24	18.95
Total Assets	1091.35	938.60	845.63	789.00	627.37	548.22
Contingent Liabilities	20.18	21.49	15.48	14.04	14.04	10.57

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	1154.80	1221.76	1178.95	1016.71	616.33	665.99
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1154.80	1221.76	1178.95	1016.71	616.33	665.99
Other Income	28.46	15.06	19.30	11.42	3.43	9.34
Stock Adjustments	9.57	4.17	-13.87	55.36	29.16	-15.59
Total Income	1192.83	1240.99	1184.38	1083.49	648.92	659.74
EXPENDITURE :
Raw Materials	594.20	631.32	585.95	519.48	316.59	313.74
Power & Fuel Cost	62.16	78.37	72.81	73.68	51.76	54.18
Employee Cost	68.90	64.35	59.15	58.76	51.87	52.66
Other Manufacturing Expenses	132.29	135.86	128.36	128.86	80.67	77.99
Selling & Administrative Expenses	61.72	50.42	55.79	59.70	33.70	28.56
Miscellaneous Expenses	23.09	35.64	2.31	2.66	2.04	1.83
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	942.35	995.95	904.37	843.14	536.62	528.96
Operating Profit	250.49	245.03	280.02	240.34	112.29	130.78
Interest	2.38	2.70	9.83	20.43	11.70	32.17
Gross Profit	248.11	242.33	270.19	219.91	100.59	98.61
Depreciation	40.42	32.63	26.92	25.55	25.41	26.52
Profit Before Tax	207.69	209.70	243.27	194.36	75.18	72.09
Tax	35.92	58.84	61.48	66.62	13.04	12.72
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.22	-5.18	-16.31	-4.14	-24.81	6.43
Reported Net Profit	174.00	156.04	198.09	131.88	86.96	52.94
Extraordinary Items	-13.63	-22.84	0.09	0.00	0.06	-0.03
Adjusted Net Profit	187.63	178.88	198.00	131.88	86.90	52.97
Adjustment below Net Profit	-0.07	-0.86	0.11	-0.05	0.51	-0.18
P & L Balance brought forward	640.63	485.45	287.25	160.52	73.06	20.30
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	5.10	0.00	0.00
P & L Balance carried down	814.56	640.63	485.45	287.25	160.52	73.06
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	63.89	57.30	72.74	48.43	36.26	22.08
Earnings Per Share(Adj)-Unit Curr	6.39	5.73	7.27	4.84	36.26	22.08
Book Value-Unit Curr	393.68	329.81	272.83	200.05	144.75	108.27
Book Value(Adj)-Unit Curr	39.37	32.98	27.28	20.01	144.75	108.27

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	291.58	283.89	259.88
Other Operating Income	0.00	0.00	0.00
Other Income	15.61	9.88	3.85
Total Income	307.19	293.77	263.73
Total Expenditure	230.01	231.67	227.22
PBIDT	77.18	62.10	36.51
Interest	0.18	1.13	0.16
PBDT	77.00	60.97	36.36
Depreciation	9.00	11.64	9.73
Tax	15.55	-5.48	10.48
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	3.29	0.16	-4.03
Reported Profit After Tax	49.16	54.64	20.19
Extra-ordinary Items	0.00	0.00	-11.28
Adjusted Profit After Extra-ordinary item	49.16	54.64	31.47
EPS (Unit Curr.)	18.05	20.06	7.41
EPS (Adj) (Unit Curr.)	1.81	2.01	0.74
Calculated EPS (Unit Curr.)	18.05	20.06	7.41
Calculated EPS (Adj) (Unit Curr.)	1.81	2.01	0.74
Calculated EPS (Ann.) (Unit Curr.)	72.20	80.25	29.65
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.22	8.03	2.97
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	27.23	27.23	27.23
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(%)	26.47	21.87	14.05
PBDTM(%)	26.41	21.48	13.99
PATM(%)	16.86	19.25	7.77

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.02	0.06	0.24	0.50	0.76
Long Term Debt-Equity Ratio	0.00	0.00	0.02	0.05	0.12
Current Ratio	2.47	2.33	1.67	1.17	0.93
Fixed Assets	1.89	2.23	2.48	2.31	1.41
Inventory	4.77	4.93	4.56	4.70	4.09
Debtors	5.63	5.48	5.14	5.07	4.13
Interest Cover Ratio	88.26	90.43	25.75	10.51	7.43
PBIDTM (%)	21.69	22.65	23.75	23.64	18.22
PBITM (%)	18.19	19.98	21.47	21.13	14.10
PBDTM (%)	21.49	22.43	22.92	21.63	16.32
CPM (%)	18.57	17.31	19.09	15.48	18.23
APATM (%)	15.07	14.64	16.80	12.97	14.11
ROCE (%)	20.70	27.37	30.97	30.33	14.78
RONW (%)	17.66	21.80	30.76	29.26	27.83

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	146.20	128.17	129.53	22.39	18.41	18.80	3,527.39
Aug 2025	146.54	132.80	136.30	22.26	19.16	19.78	3,711.76
Jul 2025	162.73	141.00	142.81	23.89	20.21	20.73	3,889.05
Jun 2025	166.12	145.37	161.45	25.03	20.94	23.43	4,396.68
May 2025	163.70	120.70	160.25	24.27	16.69	23.26	4,364.14
Apr 2025	142.04	117.00	128.72	21.17	16.13	18.68	3,505.47
Mar 2025	149.90	124.20	127.58	24.11	17.67	18.52	3,474.29
Feb 2025	182.22	137.29	140.93	29.14	20.36	21.46	3,837.99
Jan 2025	194.00	167.21	179.45	30.75	24.18	27.32	4,886.88
Share Prices Of 2024
Dec 2024	217.51	183.41	184.04	33.40	27.83	28.02	5,012.02
Nov 2024	231.00	191.10	202.40	35.94	28.35	30.81	5,512.02
Oct 2024	266.48	203.61	215.51	42.92	30.31	32.81	5,868.91
Sep 2024	278.90	238.00	255.16	44.69	32.54	38.85	6,948.72
Aug 2024	257.99	217.00	246.43	40.13	31.04	37.52	6,711.11
Jul 2024	276.40	225.00	250.95	47.47	32.55	38.21	6,834.20
Jun 2024	266.03	214.80	249.36	41.54	32.07	37.96	6,790.90
May 2024	267.89	185.64	233.15	42.56	27.92	35.49	6,349.31
Apr 2024	195.50	176.11	188.04	30.39	25.48	28.63	5,120.95
Mar 2024	209.68	172.69	174.58	32.72	26.01	26.58	4,754.26
Feb 2024	239.25	197.68	204.63	33.39	26.19	28.14	5,572.62

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

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 & NSDL: 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 46210.66
237.41 0.52%

S&P 500 6685.53
35.46 0.53%

HANG SENG 25247.11
-641.41 -2.48%

NIKKEI 225 47599.34
-678.40 -1.41%

FTSE 100 9354.57
-81.52 -0.86%

NIFTY 25849.15
139.30 0.54%

× Ask Your Question