IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	280.55 Oct 05,2026 13:41:00	280.45 Oct 05,2026 13:34:34
Today's Change( )	0.05 (0.02%)	-0.95 (-0.34%)
Open( )	285.45	281.35
Prev Close( )	280.50	281.40
Volume	7,234.00	102,939.00
Today's Range( )	285.45 - 276.95	285.00 - 276.70
52-Week Range( )	346.95 - 153.65	346.95 - 153.10
Buy (Size)	280.15(×1)	280.00(×8)
Sell (Size)	280.85(×3)	280.35(×13)

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 LLP
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


CMD & Executive Director	Bimal R Thakkar
Non-Exec & Non-Independent Dir	Viren A Merchant Jay M Mehta
Independent Non Exe. Director	Deepa Misra Harris Pheroze Kersasp Mistry M M Srivastava Ameet Hariani
E D & Wholetime Director	Arjuun Guuha
Company Sec. & Compli. Officer	Shalaka Ovalekar

Balance Sheet

Particulars (Sources Of Funds)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	22.35	22.35	22.35	22.35	21.34	20.40
Reserves Total	572.37	488.71	428.55	403.30	318.76	249.50
Equity Share Warrants	0.00	0.00	0.00	0.00	9.11	17.65
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	594.72	511.06	450.90	425.65	349.21	287.55
Secured Loans	8.75	8.75	0.00	0.00	0.00	0.00
Unsecured Loans	5.56	7.01	7.26	1.68	0.06	0.62
Total Debt	14.31	15.76	7.26	1.68	0.06	0.62
Other Liabilities	4.45	1.57	1.50	1.20	0.92	0.79
Total Liabilities	613.48	528.39	459.66	428.53	350.19	288.96
APPLICATION OF FUNDS :
Gross Block	245.19	160.80	142.19	128.52	109.54	100.57
Less : Accumulated Depreciation	55.05	46.24	39.12	32.99	28.22	23.35
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	190.14	114.56	103.07	95.53	81.32	77.22
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	26.99	18.88	5.11	0.69	0.14	0.35
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	147.68	164.81	171.29	167.82	126.10	86.60
Current Assets, Loans & Advances
Inventories	55.30	45.93	36.47	36.64	35.32	30.42
Sundry Debtors	156.30	115.87	98.41	88.66	60.92	54.25
Cash and Bank Balance	40.71	54.29	41.70	42.08	54.30	45.26
Loans and Advances	83.55	56.17	41.20	26.95	26.18	19.20
Total Current Assets	335.86	272.27	217.78	194.33	176.72	149.12
Less : Current Liabilities and Provisions
Current Liabilities	76.84	41.99	32.81	27.29	31.74	23.57
Provisions	6.52	1.96	3.36	0.85	1.03	0.40
Total Current Liabilities & Provisions	83.36	43.95	36.17	28.14	32.77	23.98
Net Current Assets	252.50	228.31	181.61	166.19	143.94	125.14
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	4.21	3.44	3.30	1.68	0.89	1.31
Deferred Tax Liability	20.03	18.47	15.07	11.52	9.20	9.00
Net Deferred Tax	-15.82	-15.03	-11.77	-9.84	-8.31	-7.69
Other Assets	11.98	16.85	10.35	8.14	7.00	7.33
Total Assets	613.47	528.38	459.66	428.53	350.18	288.95
Contingent Liabilities	11.25	12.12	11.27	9.67	8.95	8.96

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	527.92	478.41	414.12	353.34	302.01	236.64
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	527.92	478.41	414.12	353.34	302.01	236.64
Other Income	18.66	9.94	10.91	10.11	9.11	4.25
Stock Adjustments	10.04	6.78	-2.99	0.48	1.16	1.66
Total Income	556.62	495.13	422.04	363.93	312.28	242.55
EXPENDITURE :
Raw Materials	135.82	124.70	102.00	111.18	95.28	85.83
Power & Fuel Cost	14.66	13.54	11.29	10.46	7.12	5.95
Employee Cost	32.00	28.56	25.05	20.46	17.91	14.77
Other Manufacturing Expenses	103.77	101.96	77.61	45.54	34.53	31.48
Selling & Administrative Expenses	106.64	98.08	84.44	82.98	90.07	44.85
Miscellaneous Expenses	20.78	13.13	8.74	6.40	4.96	3.44
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	413.67	379.97	309.13	277.03	249.88	186.31
Operating Profit	142.94	115.16	112.91	86.89	62.41	56.24
Interest	1.45	1.19	0.80	0.61	0.78	1.16
Gross Profit	141.49	113.97	112.11	86.28	61.63	55.08
Depreciation	9.25	7.54	6.38	5.52	5.50	5.89
Profit Before Tax	132.24	106.43	105.73	80.76	56.13	49.19
Tax	34.24	22.89	24.34	18.52	14.20	12.26
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.82	3.35	1.75	2.24	0.43	0.25
Reported Net Profit	97.18	80.19	79.64	60.01	41.49	36.69
Extraordinary Items	-4.26	6.37	3.78	2.30	0.29	0.53
Adjusted Net Profit	101.44	73.82	75.86	57.71	41.20	36.16
Adjustment below Net Profit	-0.22	-0.14	-0.29	-0.15	0.04	-0.03
P & L Balance brought forward	387.42	327.15	302.73	251.67	216.14	179.49
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	13.18	19.78	54.93	8.79	6.01	0.00
P & L Balance carried down	471.20	387.42	327.15	302.73	251.67	216.14
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 %	60.00	60.00	60.00	50.00	40.00	30.00
Dividend Per Share(Rs)	1.20	1.20	1.20	5.00	4.00	3.00
Earnings Per Share-Unit Curr	8.70	7.18	7.13	26.85	19.44	17.98
Earnings Per Share(Adj)-Unit Curr	8.70	7.18	7.13	5.37	3.89	3.60
Book Value-Unit Curr	53.22	45.73	40.35	190.44	159.34	132.30
Book Value(Adj)-Unit Curr	53.22	45.73	40.35	38.09	31.87	26.46

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	120.94	150.27	137.24
Other Operating Income	0.00	0.00	0.00
Other Income	0.71	8.47	2.10
Total Income	121.66	158.73	139.34
Total Expenditure	93.42	113.72	109.65
PBIDT	28.24	45.02	29.68
Interest	0.40	0.48	0.26
PBDT	27.84	44.54	29.43
Depreciation	3.29	2.57	2.33
Tax	8.26	10.68	7.54
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.98	1.20	-0.82
Reported Profit After Tax	18.28	30.09	20.37
Extra-ordinary Items	0.00	0.00	-4.93
Adjusted Profit After Extra-ordinary item	18.28	30.09	25.30
EPS (Unit Curr.)	1.66	2.74	1.85
EPS (Adj) (Unit Curr.)	1.66	2.74	1.85
Calculated EPS (Unit Curr.)	1.66	2.74	1.85
Calculated EPS (Adj) (Unit Curr.)	1.66	2.74	1.85
Calculated EPS (Ann.) (Unit Curr.)	6.66	10.96	7.42
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.66	10.96	7.42
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(%)	23.35	29.96	21.63
PBDTM(%)	23.02	29.64	21.44
PATM(%)	15.11	20.02	14.84

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.03	0.02	0.01	0.00	0.00
Long Term Debt-Equity Ratio	0.02	0.02	0.01	0.00	0.00
Current Ratio	3.61	4.28	4.54	4.58	4.35
Fixed Assets	2.60	3.16	3.06	2.97	2.87
Inventory	10.43	11.61	11.33	9.82	9.19
Debtors	3.88	4.47	4.43	4.72	5.24
Interest Cover Ratio	92.20	90.44	133.16	133.39	72.96
PBIDTM (%)	27.08	24.07	27.27	24.59	20.66
PBITM (%)	25.32	22.50	25.72	23.03	18.84
PBDTM (%)	26.80	23.82	27.07	24.42	20.41
CPM (%)	20.16	18.34	20.77	18.55	15.56
APATM (%)	18.41	16.76	19.23	16.98	13.74
ROCE (%)	23.42	21.78	23.99	20.90	17.81
RONW (%)	17.58	16.67	18.17	15.49	13.03

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2026	278.90	249.20	273.45	30.31	24.76	29.62	3,004.22
Aug 2026	284.85	256.60	268.75	31.31	27.08	29.11	2,952.58
Jul 2026	346.95	260.80	270.55	41.07	27.98	29.30	2,972.36
Jun 2026	319.85	262.05	310.20	35.23	27.91	33.60	3,407.97
May 2026	300.00	255.20	264.50	36.09	26.75	28.65	2,905.89
Apr 2026	279.55	170.00	264.40	31.65	17.46	28.64	2,904.79
Mar 2026	197.30	153.65	179.65	21.79	14.23	19.46	1,973.70
Feb 2026	237.35	168.80	196.65	36.77	24.60	29.27	2,160.47
Jan 2026	212.30	170.80	176.55	32.41	24.59	26.28	1,939.64
Share Prices Of 2025
Dec 2025	219.25	196.30	203.95	32.91	28.03	30.35	2,240.67
Nov 2025	238.85	202.80	209.15	38.34	30.03	31.13	2,297.80
Oct 2025	227.30	198.40	219.35	34.57	28.65	32.65	2,409.86
Sep 2025	247.95	207.00	218.95	38.25	30.23	32.59	2,405.46
Aug 2025	253.05	206.00	206.55	40.40	30.58	30.74	2,269.23
Jul 2025	289.10	237.05	246.20	44.29	33.97	36.64	2,704.84
Jun 2025	301.00	230.85	272.25	45.27	30.52	40.52	2,991.04
May 2025	242.85	210.95	236.00	37.07	30.67	35.12	2,592.78
Apr 2025	249.95	202.00	221.95	37.49	28.17	33.03	2,438.42
Mar 2025	259.30	218.40	235.35	40.42	30.66	35.03	2,585.64
Feb 2025	283.20	217.05	234.05	41.36	29.43	33.90	2,571.36

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

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.

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 , Maintained and Content Powered by CMOTS InfoTech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51190.24
242.68 0.48%

S&P 500 7742.36
54.91 0.71%

HANG SENG 23876.50
-736.78 -2.99%

NIKKEI 225 69916.07
1606.61 2.35%

FTSE 100 10455.36
27.09 0.26%

NIFTY 22474.25
52.30 0.23%

× Ask Your Question