IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	122.35 Mar 20,2026 EOD	123.00 Mar 20,2026 EOD
Today's Change( )	5.80 (4.98%)	5.80 (4.95%)
Open( )	122.35	117.40
Prev Close( )	116.55	117.20
Volume	8,620.00	173,563.00
Today's Range( )	122.35 - 118.80	123.00 - 117.40
52-Week Range( )	169.55 - 62.10	169.02 - 61.00
Buy (Size)	N.A	123.00(×7246)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1995
Registered Office	Silver Touch House Ellisbridge,Nr. Panchwati Circle, Ahmedabad, Gujarat-380006
Telephone	NA
Fax	NA
Chairman	Vipul H Thakkar
Managing Director	Vipul H Thakkar
Company Secretary	Kashish Purohit
Auditor	Ambalal Patel & Co
Face Value	2
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


Chairman / Executive Director / Managing Director	Vipul H Thakkar
E D & Wholetime Director	Jignesh A Patel Minesh V Doshi Palak V Shah Himanshu Jain
Independent Non Exe. Director	Gayatri M Doctor Piyushkumar Sinha Apurva Damani Sandeep Shah Jignesh Shah
Company Sec. & Compli. Officer	Kashish Purohit

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	12.68	12.68	12.68	12.68	12.68	12.68
Reserves Total	118.12	96.33	80.64	72.61	68.68	67.74
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	130.80	109.01	93.32	85.29	81.36	80.42
Secured Loans	42.62	8.61	10.04	0.16	0.15	9.61
Unsecured Loans	0.80	2.20	0.64	0.05	0.34	0.83
Total Debt	43.42	10.81	10.68	0.21	0.49	10.44
Other Liabilities	8.84	10.07	5.10	6.24	8.44	1.91
Total Liabilities	183.06	129.89	109.10	91.74	90.29	92.77
APPLICATION OF FUNDS :
Gross Block	57.71	31.11	26.76	23.27	49.55	48.11
Less : Accumulated Depreciation	14.84	9.29	6.18	2.91	30.96	29.46
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	42.87	21.82	20.58	20.36	18.59	18.65
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.99	9.74	6.65	0.00	0.00	0.15
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	2.79	2.72	1.87	2.23	1.20	1.20
Current Assets, Loans & Advances
Inventories	1.28	0.67	0.62	0.68	0.87	1.14
Sundry Debtors	82.14	69.78	54.73	42.70	46.82	59.02
Cash and Bank Balance	13.81	5.54	13.81	16.86	12.00	8.44
Loans and Advances	67.08	41.24	35.29	25.79	31.31	31.16
Total Current Assets	164.31	117.22	104.45	86.02	91.00	99.77
Less : Current Liabilities and Provisions
Current Liabilities	21.33	24.55	25.27	18.33	27.62	31.90
Provisions	25.09	9.42	7.08	7.71	3.74	4.77
Total Current Liabilities & Provisions	46.42	33.97	32.36	26.04	31.36	36.67
Net Current Assets	117.89	83.25	72.09	59.98	59.64	63.10
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.86	0.57	0.23	0.30	0.00	0.00
Deferred Tax Liability	1.60	0.99	0.91	0.55	0.44	0.59
Net Deferred Tax	-0.74	-0.42	-0.68	-0.25	-0.44	-0.59
Other Assets	17.26	12.76	8.59	9.42	11.28	10.27
Total Assets	183.06	129.88	109.09	91.74	90.28	92.78
Contingent Liabilities	32.51	29.86	23.27	22.72	39.64	39.64

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	266.63	206.77	152.20	128.37	140.17	179.37
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	266.63	206.77	152.20	128.37	140.17	179.37
Other Income	3.05	2.48	2.65	1.26	0.95	0.92
Stock Adjustments	0.62	0.05	-0.06	-0.19	-0.27	0.10
Total Income	270.30	209.30	154.79	129.44	140.85	180.39
EXPENDITURE :
Raw Materials	37.64	26.60	14.81	12.50	44.96	61.18
Power & Fuel Cost	0.46	0.43	0.38	0.29	0.34	0.44
Employee Cost	129.51	102.90	73.26	63.90	79.93	92.28
Other Manufacturing Expenses	42.33	38.18	35.50	24.51	2.30	4.30
Selling & Administrative Expenses	1.79	1.51	7.86	12.28	4.28	1.76
Miscellaneous Expenses	18.94	13.39	5.62	3.63	4.03	6.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	230.67	183.00	137.42	117.10	135.83	165.97
Operating Profit	39.63	26.30	17.36	12.34	5.01	14.42
Interest	3.66	1.44	1.36	0.74	1.53	2.01
Gross Profit	35.97	24.86	16.00	11.60	3.48	12.41
Depreciation	5.55	3.57	3.27	2.91	2.45	4.36
Profit Before Tax	30.42	21.29	12.73	8.69	1.03	8.05
Tax	7.31	5.69	3.31	2.31	0.24	2.57
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.41	-0.23	0.37	0.15	-0.15	-0.06
Reported Net Profit	22.69	15.83	9.06	6.23	0.94	5.53
Extraordinary Items	0.50	0.27	-0.09	0.00	0.00	0.00
Adjusted Net Profit	22.19	15.56	9.15	6.23	0.94	5.53
Adjustment below Net Profit	0.00	0.00	0.01	-0.01	0.00	0.00
P & L Balance brought forward	78.42	62.59	54.80	49.84	45.88	41.11
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.63	0.00	1.27	1.27	0.00	0.76
P & L Balance carried down	100.47	78.42	62.59	54.80	46.81	45.88
Dividend	0.00	0.00	0.00	0.00	0.00	0.63
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	5.00	5.00	5.00	5.00	5.00	5.00
Dividend Per Share(Rs)	0.50	0.50	0.50	0.50	0.50	0.50
Earnings Per Share-Unit Curr	17.89	12.48	7.14	4.91	0.74	4.36
Earnings Per Share(Adj)-Unit Curr	1.79	1.25	0.71	4.91	0.74	4.36
Book Value-Unit Curr	103.15	85.97	73.59	67.26	61.11	60.38
Book Value(Adj)-Unit Curr	10.32	8.60	7.36	67.26	61.11	60.38

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	88.01	79.60	58.01
Other Operating Income	0.86	0.84	0.67
Other Income	0.00	0.00	0.00
Total Income	88.87	80.43	58.68
Total Expenditure	70.37	66.41	49.93
PBIDT	18.51	14.02	8.75
Interest	2.24	1.87	1.19
PBDT	16.27	12.15	7.56
Depreciation	1.68	1.76	1.53
Tax	3.64	2.52	1.46
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.06	-0.36	0.29
Reported Profit After Tax	11.01	8.23	4.28
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	11.01	8.23	4.28
EPS (Unit Curr.)	8.68	6.49	3.38
EPS (Adj) (Unit Curr.)	0.87	0.65	0.34
Calculated EPS (Unit Curr.)	8.68	6.49	3.38
Calculated EPS (Adj) (Unit Curr.)	0.87	0.65	0.34
Calculated EPS (Ann.) (Unit Curr.)	34.72	25.97	13.51
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.47	2.60	1.35
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	12.68	12.68	12.68
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(%)	21.03	17.61	15.08
PBDTM(%)	18.49	15.26	13.03
PATM(%)	12.51	10.34	7.38

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.23	0.11	0.06	0.00	0.07
Long Term Debt-Equity Ratio	0.06	0.05	0.02	0.00	0.01
Current Ratio	2.30	2.83	2.87	3.03	2.43
Fixed Assets	6.00	7.15	6.08	3.72	3.12
Inventory	273.47	320.57	234.15	165.64	139.47
Debtors	3.51	3.32	3.12	2.87	2.65
Interest Cover Ratio	9.31	15.78	10.37	12.74	1.67
PBIDTM (%)	14.86	12.72	11.41	9.61	3.57
PBITM (%)	12.78	10.99	9.26	7.35	1.83
PBDTM (%)	13.49	12.02	10.51	9.04	2.48
CPM (%)	10.59	9.38	8.10	7.12	2.42
APATM (%)	8.51	7.66	5.95	4.85	0.67
ROCE (%)	21.78	19.02	14.04	10.59	2.92
RONW (%)	18.92	15.65	10.15	7.65	1.22

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	151.47	120.80	141.02	92.45	65.60	80.59	1,788.21
Jan 2026	169.55	105.43	138.56	98.16	57.59	79.18	1,757.08
Share Prices Of 2025
Dec 2025	111.56	70.63	109.45	64.98	38.29	62.55	1,387.94
Nov 2025	86.46	72.96	78.21	51.48	38.62	44.69	991.78
Oct 2025	77.66	67.56	77.03	45.04	37.42	44.02	976.75
Sep 2025	76.30	66.25	71.25	44.70	36.91	40.71	903.46
Aug 2025	80.00	67.53	68.55	50.77	38.01	39.17	869.22
Jul 2025	84.99	69.50	78.17	53.31	37.60	44.67	991.21
Jun 2025	85.00	69.03	76.87	52.31	38.59	43.93	974.73
May 2025	87.99	68.21	77.78	55.11	38.41	44.45	986.33
Apr 2025	82.83	62.10	79.37	47.89	33.64	45.36	1,006.49
Mar 2025	71.73	62.10	63.23	46.68	34.99	36.13	801.82
Feb 2025	74.88	62.52	64.61	66.92	49.18	52.66	819.32
Jan 2025	73.38	64.44	64.89	60.87	52.23	52.88	822.87
Share Prices Of 2024
Dec 2024	75.00	65.87	70.08	66.15	52.75	57.11	888.62
Nov 2024	76.08	67.00	71.08	62.95	51.53	57.93	901.37
Oct 2024	81.10	69.00	71.77	74.75	53.18	58.49	910.12
Sep 2024	76.15	72.46	74.45	63.31	58.36	60.67	944.10
Aug 2024	80.00	73.50	75.86	68.81	58.09	61.82	961.98
Jul 2024	87.00	71.31	77.59	83.31	56.52	63.23	983.86

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 45612.20
-430.24 -0.93%

S&P 500 6526.68
-100.81 -1.52%

HANG SENG 25277.33
-223.26 -0.88%

NIKKEI 225 53297.18
-1942.22 -3.52%

FTSE 100 9927.54
-135.96 -1.35%

NIFTY 23114.50
112.35 0.49%

× Ask Your Question