IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	214.80 Sep 05,2025 EOD	214.68 Sep 05,2025 EOD
Today's Change( )	-0.55 (-0.26%)	-0.83 (-0.39%)
Open( )	215.70	215.00
Prev Close( )	215.35	215.51
Volume	3,983.00	136,201.00
Today's Range( )	216.10 - 212.30	216.60 - 208.41
52-Week Range( )	255.05 - 143.00	255.80 - 142.11
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1972
Registered Office	Ruvapari Road,, Bhavnagar, Gujarat-364005
Telephone	91-278-2519062
Fax	91-278-2420589/2519831/2513342
Chairman	Chetan M Tamboli
Managing Director	Chetan M Tamboli
Company Secretary	Umesh V Bhatt
Auditor	SSM & Co/Ravi Karia & Associates
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MCS Ltd 101 Shatadal Complex,Ashram Road P O,Navrangpura,Ahmedabad-380009

Board of Directors


Chairman & Managing Director	Chetan M Tamboli
Executive Director	Rushil C Tamboli
Independent Director	Hemantbhai D Dholakia
Company Sec. & Compli. Officer	Umesh V Bhatt
Independent Director	Aarushi M Ganatra Harsh R Gandhi Rajiv D Gandhi
Executive Director & Chief Operating Officer	Ashutosh H Shukla
Executive Director & Chief Financial Officer	Subhash R Sharma
Non-Executive & Non-Independent Director	Vidhi Siddharth Merchant
Independent Director	Dipam Arpit Patel

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	10.12	10.12	10.12	10.12	10.12	10.12
Reserves Total	315.75	259.50	205.09	146.43	118.65	107.77
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	325.87	269.62	215.21	156.55	128.77	117.89
Secured Loans	0.05	0.08	23.65	62.80	23.11	44.54
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	0.05	0.08	23.65	62.80	23.11	44.54
Other Liabilities	2.80	1.73	1.29	1.05	3.29	5.65
Total Liabilities	328.72	271.43	240.15	220.40	155.17	168.08
APPLICATION OF FUNDS :
Gross Block	255.09	242.11	231.53	185.31	159.41	154.34
Less : Accumulated Depreciation	113.15	103.93	89.65	75.92	61.19	47.56
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	141.94	138.18	141.88	109.39	98.22	106.78
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.68	0.05	0.14	4.96	0.85	0.02
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	36.86	21.37	9.55	0.09	0.09	0.09
Current Assets, Loans & Advances
Inventories	42.96	32.30	50.91	61.57	25.63	23.03
Sundry Debtors	97.51	93.32	76.64	75.16	51.37	28.33
Cash and Bank Balance	6.43	12.46	3.45	2.12	1.46	1.68
Loans and Advances	31.77	10.66	11.80	11.73	4.19	25.24
Total Current Assets	178.67	148.73	142.80	150.58	82.66	78.28
Less : Current Liabilities and Provisions
Current Liabilities	49.67	42.43	56.54	47.57	27.66	18.08
Provisions	2.20	1.88	1.43	1.35	1.03	0.95
Total Current Liabilities & Provisions	51.88	44.31	57.97	48.92	28.69	19.03
Net Current Assets	126.79	104.42	84.84	101.66	53.97	59.25
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.25	0.32	0.01	1.67	2.28	0.45
Deferred Tax Liability	10.01	8.22	6.95	8.39	10.67	10.64
Net Deferred Tax	-8.76	-7.90	-6.94	-6.72	-8.39	-10.19
Other Assets	30.21	15.31	10.68	11.03	10.44	12.13
Total Assets	328.72	271.43	240.14	220.41	155.17	168.08
Contingent Liabilities	0.17	0.14	0.45	0.67	0.40	0.74

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	376.17	409.81	476.83	302.04	157.73	200.59
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	376.17	409.81	476.83	302.04	157.73	200.59
Other Income	4.45	2.70	1.82	0.30	1.49	0.48
Stock Adjustments	10.84	-15.28	-11.87	26.94	2.34	-0.41
Total Income	391.46	397.23	466.78	329.28	161.56	200.66
EXPENDITURE :
Raw Materials	82.40	86.31	121.38	94.95	36.29	46.31
Power & Fuel Cost	41.31	42.89	65.18	49.49	25.21	31.41
Employee Cost	45.83	41.22	37.02	28.36	19.85	22.77
Other Manufacturing Expenses	94.21	92.55	110.96	83.27	40.54	51.52
Selling & Administrative Expenses	11.10	11.02	13.18	7.29	5.21	8.60
Miscellaneous Expenses	5.89	3.12	2.87	1.70	1.18	1.93
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	280.73	277.11	350.59	265.06	128.29	162.55
Operating Profit	110.71	120.13	116.19	64.22	33.26	38.10
Interest	0.84	1.28	3.53	1.77	3.80	5.02
Gross Profit	109.87	118.85	112.66	62.45	29.46	33.08
Depreciation	12.55	17.92	18.14	17.72	13.82	16.05
Profit Before Tax	97.32	100.93	94.52	44.73	15.64	17.03
Tax	24.12	24.77	23.76	13.12	5.90	6.75
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.01	1.16	0.23	-1.66	-2.28	2.31
Reported Net Profit	72.20	75.00	70.52	33.27	12.02	7.98
Extraordinary Items	0.04	0.46	0.57	0.12	0.32	0.07
Adjusted Net Profit	72.16	74.54	69.95	33.15	11.70	7.91
Adjustment below Net Profit	-0.46	-0.55	-0.03	-0.03	0.07	-1.00
P & L Balance brought forward	182.31	127.90	69.25	41.47	30.59	27.65
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	15.48	20.04	11.84	5.46	1.21	4.05
P & L Balance carried down	238.57	182.31	127.90	69.25	41.47	30.59
Dividend	9.11	14.57	8.20	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	144.00	144.00	198.00	63.00	27.00	12.00
Dividend Per Share(Rs)	7.20	7.20	9.90	3.15	1.35	0.60
Earnings Per Share-Unit Curr	35.67	37.06	34.84	16.44	5.94	3.94
Earnings Per Share(Adj)-Unit Curr	7.13	7.41	6.97	3.29	1.19	0.79
Book Value-Unit Curr	161.00	133.21	106.33	77.35	63.62	58.25
Book Value(Adj)-Unit Curr	32.20	26.64	21.27	15.47	12.72	11.65

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	106.69	120.09	101.81
Other Operating Income	0.00	0.00	0.00
Other Income	2.72	1.85	0.89
Total Income	109.41	121.95	102.70
Total Expenditure	79.39	82.54	73.48
PBIDT	30.02	39.41	29.22
Interest	0.15	0.28	0.24
PBDT	29.87	39.13	28.98
Depreciation	3.21	3.05	3.16
Tax	6.26	8.68	7.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.52	0.64	-0.39
Reported Profit After Tax	19.88	26.77	19.21
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	19.88	26.77	19.21
EPS (Unit Curr.)	9.82	13.22	9.49
EPS (Adj) (Unit Curr.)	1.96	2.64	1.90
Calculated EPS (Unit Curr.)	9.82	13.22	9.49
Calculated EPS (Adj) (Unit Curr.)	1.96	2.64	1.90
Calculated EPS (Ann.) (Unit Curr.)	39.29	52.90	37.96
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.86	10.58	7.59
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	36.00	0.00	36.00
Equity	10.12	10.12	10.12
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	28.14	32.82	28.70
PBDTM(%)	28.00	32.58	28.46
PATM(%)	18.63	22.29	18.87

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.05	0.23	0.30	0.27
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.03	0.09
Current Ratio	2.87	2.07	1.41	1.37	1.42
Fixed Assets	1.51	1.73	2.29	1.75	1.01
Inventory	10.00	9.85	8.48	6.93	6.48
Debtors	3.94	4.82	6.28	4.77	3.96
Interest Cover Ratio	116.87	79.85	27.78	26.27	5.12
PBIDTM (%)	29.43	29.31	24.37	21.26	21.09
PBITM (%)	26.09	24.94	20.56	15.40	12.32
PBDTM (%)	29.21	29.00	23.63	20.68	18.68
CPM (%)	22.53	22.67	18.59	16.88	16.38
APATM (%)	19.19	18.30	14.79	11.02	7.62
ROCE (%)	32.72	39.96	42.58	24.76	12.03
RONW (%)	24.25	30.94	37.94	23.32	9.75

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	236.55	196.00	210.70	35.76	26.84	29.55	2,132.28
Jul 2025	255.05	200.02	227.44	36.54	24.67	31.90	2,301.69
Jun 2025	236.00	202.36	233.39	34.36	27.89	32.73	2,361.91
May 2025	213.01	165.34	204.90	31.17	22.23	28.74	2,073.59
Apr 2025	207.75	146.41	172.85	30.49	19.28	24.24	1,749.24
Mar 2025	213.00	153.42	198.78	30.61	20.40	27.88	2,011.65
Feb 2025	184.52	155.57	164.14	25.34	20.73	22.28	1,661.10
Jan 2025	187.95	158.00	181.68	27.04	19.35	24.67	1,838.60
Share Prices Of 2024
Dec 2024	185.68	151.01	173.67	27.14	19.38	23.58	1,757.54
Nov 2024	168.62	143.00	160.71	24.12	18.52	21.82	1,626.39
Oct 2024	163.13	144.96	159.97	22.56	19.31	21.72	1,618.90
Sep 2024	170.03	131.20	161.84	25.36	17.49	21.97	1,637.82
Aug 2024	136.00	122.59	133.78	19.20	15.62	18.16	1,353.85
Jul 2024	144.60	125.63	128.19	20.71	16.75	17.40	1,297.28
Jun 2024	145.80	118.33	129.82	22.13	15.63	17.63	1,313.78
May 2024	138.26	124.76	129.47	19.51	16.76	17.58	1,310.24
Apr 2024	139.01	122.00	132.02	19.30	16.09	17.92	1,336.04
Mar 2024	131.37	118.76	130.77	18.02	16.08	17.75	1,323.39
Feb 2024	140.99	121.87	130.68	21.94	16.63	18.91	1,322.48
Jan 2024	144.97	118.20	141.26	21.94	16.05	20.44	1,429.55

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 45424.68
-217.62 -0.48%

S&P 500 6502.38
-20.70 -0.32%

HANG SENG 25417.99
359.47 1.43%

NIKKEI 225 42984.31
404.04 0.95%

FTSE 100 9208.21
-8.66 -0.09%

NIFTY 24741.00
6.70 0.03%

× Ask Your Question