IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	203.45 Oct 17,2025 EOD	203.65 Oct 17,2025 EOD
Today's Change( )	-1.10 (-0.54%)	-1.10 (-0.54%)
Open( )	204.80	204.03
Prev Close( )	204.55	204.75
Volume	9,941.00	57,805.00
Today's Range( )	206.00 - 202.05	206.30 - 201.20
52-Week Range( )	352.50 - 198.40	353.95 - 198.12
Buy (Size)	N.A	N.A
Sell (Size)	N.A	203.65(×90)

Company Background


Incorporation Year	1990
Registered Office	83/86 GIDC Industrial Estate,, Nadiad, Gujarat-387001
Telephone	91-0268-2551381/2
Fax	91-0268-2565068
Chairman	Bimal R Thakkar
Managing Director	Bimal R Thakkar
Company Secretary	Shalaka Ovalekar
Auditor	MSKA & Associates
Face Value	2
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


Chairman & MD & CEO	Bimal R Thakkar
Non Executive Director	Viren A Merchant
Company Sec. & Compli. Officer	Shalaka Ovalekar
Non Executive Director	Jay M Mehta
Independent Director	Deepa Misra Harris M M Srivastava
Whole-time Director	Arjuun Guuha
Independent Director	Pheroze Kersasp Mistry Ameet Pratapsinh Hariani

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	22.35	22.35	22.35	21.34	20.40	20.40
Reserves Total	488.71	428.55	403.30	318.76	249.50	210.93
Equity Share Warrants	0.00	0.00	0.00	9.11	17.65	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	511.06	450.90	425.65	349.21	287.55	231.33
Secured Loans	8.75	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	7.01	7.26	1.68	0.06	0.62	23.16
Total Debt	15.76	7.26	1.68	0.06	0.62	23.16
Other Liabilities	1.57	1.50	1.20	0.92	0.79	1.40
Total Liabilities	528.39	459.66	428.53	350.19	288.96	255.89
APPLICATION OF FUNDS :
Gross Block	160.80	142.19	128.52	109.54	100.57	94.83
Less : Accumulated Depreciation	46.24	39.12	32.99	28.22	23.35	17.64
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	114.56	103.07	95.53	81.32	77.22	77.19
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	18.88	5.11	0.69	0.14	0.35	2.38
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	164.81	171.29	167.82	126.10	86.60	84.17
Current Assets, Loans & Advances
Inventories	45.93	36.47	36.64	35.32	30.42	27.56
Sundry Debtors	115.87	98.41	88.66	60.92	54.25	43.93
Cash and Bank Balance	54.29	41.70	42.08	54.30	45.26	26.56
Loans and Advances	56.17	41.20	26.95	26.18	19.20	14.05
Total Current Assets	272.27	217.78	194.33	176.72	149.12	112.10
Less : Current Liabilities and Provisions
Current Liabilities	41.99	32.81	27.29	31.74	23.57	23.59
Provisions	1.96	3.36	0.85	1.03	0.40	0.38
Total Current Liabilities & Provisions	43.95	36.17	28.14	32.77	23.98	23.96
Net Current Assets	228.31	181.61	166.19	143.94	125.14	88.14
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.44	3.30	1.68	0.89	1.31	1.75
Deferred Tax Liability	18.47	15.07	11.52	9.20	9.00	8.55
Net Deferred Tax	-15.03	-11.77	-9.84	-8.31	-7.69	-6.80
Other Assets	16.85	10.35	8.14	7.00	7.33	10.82
Total Assets	528.38	459.66	428.53	350.18	288.95	255.90
Contingent Liabilities	12.12	11.27	9.67	8.95	8.96	8.78

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	478.41	414.12	353.34	302.01	236.64	194.47
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	478.41	414.12	353.34	302.01	236.64	194.47
Other Income	9.94	10.91	10.11	9.11	4.25	9.37
Stock Adjustments	6.78	-2.99	0.48	1.16	1.66	0.47
Total Income	495.13	422.04	363.93	312.28	242.55	204.31
EXPENDITURE :
Raw Materials	137.15	102.00	111.18	95.28	85.83	66.34
Power & Fuel Cost	13.54	11.29	10.46	7.12	5.95	5.80
Employee Cost	28.56	25.05	20.46	17.91	14.77	15.12
Other Manufacturing Expenses	89.51	77.61	45.54	34.53	31.48	25.77
Selling & Administrative Expenses	98.25	84.44	82.98	90.07	44.85	40.60
Miscellaneous Expenses	12.96	8.74	6.40	4.96	3.44	3.30
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	379.97	309.13	277.03	249.88	186.31	156.93
Operating Profit	115.16	112.91	86.89	62.41	56.24	47.38
Interest	1.19	0.80	0.61	0.78	1.16	1.33
Gross Profit	113.97	112.11	86.28	61.63	55.08	46.05
Depreciation	7.54	6.38	5.52	5.50	5.89	5.52
Profit Before Tax	106.43	105.73	80.76	56.13	49.19	40.53
Tax	22.89	24.34	18.52	14.20	12.26	9.82
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.35	1.75	2.24	0.43	0.25	-0.75
Reported Net Profit	80.19	79.64	60.01	41.49	36.69	31.47
Extraordinary Items	3.80	3.78	2.30	0.29	0.53	-0.36
Adjusted Net Profit	76.39	75.86	57.71	41.20	36.16	31.83
Adjustment below Net Profit	-0.14	-0.29	-0.15	0.04	-0.03	-1.61
P & L Balance brought forward	327.15	302.73	251.67	216.14	179.49	155.63
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	19.78	54.93	8.79	6.01	0.00	6.01
P & L Balance carried down	387.42	327.15	302.73	251.67	216.14	179.49
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 %	30.00	60.00	50.00	40.00	30.00	30.00
Dividend Per Share(Rs)	0.60	1.20	5.00	4.00	3.00	3.00
Earnings Per Share-Unit Curr	7.18	7.13	26.85	19.44	17.98	15.43
Earnings Per Share(Adj)-Unit Curr	7.18	7.13	5.37	3.89	3.60	3.09
Book Value-Unit Curr	45.73	40.35	190.44	159.34	132.30	113.39
Book Value(Adj)-Unit Curr	45.73	40.35	38.09	31.87	26.46	22.68

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	100.34	134.63	121.11
Other Operating Income	0.00	0.00	0.00
Other Income	2.74	1.05	3.40
Total Income	103.08	135.69	124.50
Total Expenditure	77.88	105.35	95.63
PBIDT	25.20	30.34	28.87
Interest	0.26	0.33	0.39
PBDT	24.93	30.01	28.49
Depreciation	2.09	1.89	1.94
Tax	5.24	5.50	5.48
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.61	1.13	0.87
Reported Profit After Tax	16.99	21.50	20.19
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	16.99	21.50	20.19
EPS (Unit Curr.)	1.55	1.96	1.84
EPS (Adj) (Unit Curr.)	1.55	1.96	1.84
Calculated EPS (Unit Curr.)	1.55	1.96	1.84
Calculated EPS (Adj) (Unit Curr.)	1.55	1.96	1.84
Calculated EPS (Ann.) (Unit Curr.)	6.19	7.83	7.35
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.19	7.83	7.35
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	21.97	21.97	21.97
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	25.11	22.54	23.84
PBDTM(%)	24.85	22.29	23.52
PATM(%)	16.93	15.97	16.67

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.02	0.01	0.00	0.00	0.05
Long Term Debt-Equity Ratio	0.02	0.01	0.00	0.00	0.00
Current Ratio	4.28	4.54	4.58	4.35	2.96
Fixed Assets	3.16	3.06	2.97	2.87	2.42
Inventory	11.61	11.33	9.82	9.19	8.16
Debtors	4.47	4.43	4.72	5.24	4.82
Interest Cover Ratio	90.44	133.16	133.39	72.96	43.41
PBIDTM (%)	24.07	27.27	24.59	20.66	23.77
PBITM (%)	22.50	25.72	23.03	18.84	21.28
PBDTM (%)	23.82	27.07	24.42	20.41	23.28
CPM (%)	18.34	20.77	18.55	15.56	17.99
APATM (%)	16.76	19.23	16.98	13.74	15.50
ROCE (%)	21.78	23.99	20.90	17.81	18.49
RONW (%)	16.67	18.17	15.49	13.03	14.14

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	247.95	207.00	218.95	36.96	29.21	31.49	2,405.46
Aug 2025	253.05	206.00	206.55	39.04	29.55	29.71	2,269.23
Jul 2025	289.10	237.05	246.20	42.80	32.83	35.41	2,704.84
Jun 2025	301.00	230.85	272.25	43.75	29.50	39.15	2,991.04
May 2025	242.85	210.95	236.00	35.82	29.64	33.94	2,592.78
Apr 2025	249.95	202.00	221.95	36.23	27.22	31.92	2,438.42
Mar 2025	259.30	218.40	235.35	39.06	29.63	33.85	2,585.64
Feb 2025	283.20	217.05	234.05	41.36	29.43	33.90	2,571.36
Jan 2025	299.65	241.25	270.15	44.05	33.40	39.12	2,967.97
Share Prices Of 2024
Dec 2024	352.50	282.30	296.40	52.18	40.52	42.93	3,256.36
Nov 2024	340.00	274.00	332.15	50.40	37.11	48.10	3,649.12
Oct 2024	324.75	253.05	298.90	47.98	33.70	43.29	3,283.82
Sep 2024	301.40	215.20	264.55	45.39	25.63	38.31	2,906.44
Aug 2024	279.90	217.45	269.35	42.46	30.48	39.01	2,959.18
Jul 2024	249.00	210.10	233.30	37.11	28.92	33.79	2,563.12
Jun 2024	259.30	197.50	242.00	40.14	27.50	35.05	2,658.70
May 2024	242.00	209.80	214.20	36.44	30.04	31.02	2,353.28
Apr 2024	244.55	182.15	226.90	37.05	25.76	32.86	2,492.80
Mar 2024	225.60	178.55	184.95	32.99	24.46	26.79	2,031.93
Feb 2024	216.70	180.05	190.35	43.73	32.94	36.24	2,091.25

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 25709.85
124.55 0.49%

× Ask Your Question