IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	324.50 Jan 14,2026 EOD	324.70 Jan 14,2026 EOD
Today's Change( )	-6.10 (-1.85%)	-5.35 (-1.62%)
Open( )	328.40	326.35
Prev Close( )	330.60	330.05
Volume	10,559.00	366,539.00
Today's Range( )	331.00 - 321.10	331.05 - 320.65
52-Week Range( )	403.90 - 245.95	402.85 - 246.05
Buy (Size)	N.A	N.A
Sell (Size)	N.A	324.70(×10237)

Company Background


Incorporation Year	2008
Registered Office	Gala No 101, 102, 103 1st Flr,Raja Indust. Estate Mulund(W), Mumbai, Maharashtra-400080
Telephone	91-22-25939399/25929299
Fax	NA
Chairman	Mangesh Chauhan
Managing Director	Mangesh Chauhan
Company Secretary	Nikita Jain
Auditor	V J Shah & Co
Face Value	10
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 / Executive Director / MD / CFO	Mangesh Chauhan
E D & Wholetime Director	Mahendra Chauhan Darshan Chauhan
Independent Non Exe. Director	Dilip Gosar Loukik Tipnis Kejal Shah Bharat Jhaveri
Company Sec. & Compli. Officer	Nikita Jain
Non Executive Director	Virupakshi Kolla

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	146.70	13.24	10.74	5.37	5.37	5.37
Reserves Total	514.49	225.45	87.39	71.37	46.90	42.08
Equity Share Warrants	5.26	5.43	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	666.45	244.12	98.13	76.74	52.27	47.45
Secured Loans	500.43	312.07	143.31	91.27	73.25	58.45
Unsecured Loans	16.67	18.24	3.13	0.86	0.00	0.12
Total Debt	517.10	330.31	146.44	92.13	73.25	58.57
Other Liabilities	1.53	0.96	0.78	0.65	0.45	0.39
Total Liabilities	1185.08	575.39	245.35	169.52	125.97	106.41
APPLICATION OF FUNDS :
Gross Block	59.22	45.04	14.42	12.04	7.83	6.10
Less : Accumulated Depreciation	19.39	10.08	5.27	3.85	2.74	2.38
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	39.83	34.96	9.15	8.19	5.09	3.72
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	1.01	0.07	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	271.74	90.55	68.26	45.02	25.20	21.17
Current Assets, Loans & Advances
Inventories	306.73	266.13	85.23	74.38	68.31	33.92
Sundry Debtors	318.65	102.15	67.03	43.49	23.44	46.59
Cash and Bank Balance	144.93	76.76	18.38	1.38	0.41	0.38
Loans and Advances	23.39	11.48	3.01	2.62	3.58	3.06
Total Current Assets	793.70	456.52	173.65	121.87	95.74	83.95
Less : Current Liabilities and Provisions
Current Liabilities	27.31	6.02	2.08	1.85	0.23	2.07
Provisions	6.81	1.78	1.25	1.55	0.09	0.54
Total Current Liabilities & Provisions	34.12	7.80	3.33	3.40	0.32	2.61
Net Current Assets	759.58	448.72	170.32	118.47	95.42	81.34
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.59	0.94	0.37	0.33	0.26	0.19
Deferred Tax Liability	1.92	3.39	3.88	2.57	0.00	0.00
Net Deferred Tax	-0.33	-2.45	-3.51	-2.24	0.26	0.19
Other Assets	114.26	2.59	1.06	0.08	0.00	0.00
Total Assets	1185.08	575.39	245.36	169.53	125.97	106.41
Contingent Liabilities	14.71	0.21	0.21	0.21	0.00	0.00

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	2924.93	1745.48	1153.80	785.70	795.54	721.89
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2924.93	1745.48	1153.80	785.70	795.54	721.89
Other Income	28.59	3.74	0.96	10.56	2.36	1.19
Stock Adjustments	40.60	180.91	10.85	16.90	28.86	-11.88
Total Income	2994.12	1930.13	1165.61	813.16	826.76	711.20
EXPENDITURE :
Raw Materials	2750.38	1821.73	1114.89	774.03	808.86	689.73
Power & Fuel Cost	1.79	2.42	0.57	0.36	0.16	0.28
Employee Cost	22.49	11.14	4.53	2.35	1.78	2.56
Other Manufacturing Expenses	6.57	4.85	3.53	3.31	0.63	0.49
Selling & Administrative Expenses	12.74	7.52	3.73	1.72	1.96	3.73
Miscellaneous Expenses	4.42	1.00	0.80	0.55	0.48	0.30
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2798.39	1848.65	1128.05	782.32	813.87	697.08
Operating Profit	195.73	81.47	37.57	30.85	12.89	14.10
Interest	40.31	21.02	11.11	8.02	6.39	6.09
Gross Profit	155.42	60.45	26.46	22.83	6.50	8.01
Depreciation	9.55	6.36	1.42	1.12	0.44	0.47
Profit Before Tax	145.87	54.09	25.04	21.71	6.06	7.54
Tax	35.85	14.17	6.45	4.79	1.32	1.72
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-1.12	-0.56	-0.03	-0.03	-0.07	0.00
Reported Net Profit	111.14	40.48	18.61	16.95	4.81	5.82
Extraordinary Items	11.92	0.70	0.00	7.91	1.74	0.00
Adjusted Net Profit	99.22	39.78	18.61	9.04	3.07	5.82
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	94.38	54.98	37.44	20.49	15.73	9.91
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	1.07	1.07	0.00	0.00	0.00
P & L Balance carried down	205.52	94.38	54.98	37.44	20.54	15.73
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	10.00	20.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	1.00	2.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	7.58	30.58	17.32	31.56	8.96	10.83
Earnings Per Share(Adj)-Unit Curr	7.58	3.06	1.73	1.58	8.96	10.83
Book Value-Unit Curr	45.07	180.31	91.34	142.85	97.34	88.34
Book Value(Adj)-Unit Curr	45.07	18.03	9.13	7.15	97.34	88.34

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	1149.42	810.81	754.78
Other Operating Income	0.00	0.00	0.00
Other Income	6.69	3.40	4.12
Total Income	1156.11	814.20	758.90
Total Expenditure	1069.67	757.19	709.59
PBIDT	86.44	57.01	49.32
Interest	13.65	10.50	11.98
PBDT	72.79	46.51	37.34
Depreciation	1.05	2.31	2.98
Tax	14.60	11.58	8.64
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.30	0.03	-0.71
Reported Profit After Tax	54.83	32.59	26.42
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	54.83	32.59	26.42
EPS (Unit Curr.)	3.59	2.22	1.80
EPS (Adj) (Unit Curr.)	3.59	2.22	1.80
Calculated EPS (Unit Curr.)	3.54	2.22	1.80
Calculated EPS (Adj) (Unit Curr.)	3.54	2.22	1.80
Calculated EPS (Ann.) (Unit Curr.)	14.16	8.89	7.20
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.16	8.89	7.20
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	154.86	146.70	146.70
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(%)	7.52	7.03	6.53
PBDTM(%)	6.33	5.74	4.95
PATM(%)	4.77	4.02	3.50

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.93	1.39	1.36	1.28	1.32
Long Term Debt-Equity Ratio	0.05	0.12	0.19	0.19	0.07
Current Ratio	1.48	1.39	1.35	1.49	1.41
Fixed Assets	56.11	58.71	87.21	79.08	114.22
Inventory	10.21	9.94	14.46	11.01	15.56
Debtors	13.90	20.63	20.88	23.48	22.72
Interest Cover Ratio	4.23	3.57	3.25	2.44	1.60
PBIDTM (%)	6.15	4.67	3.26	2.63	1.34
PBITM (%)	5.82	4.30	3.13	2.49	1.29
PBDTM (%)	4.77	3.46	2.29	1.61	0.54
CPM (%)	3.72	2.68	1.74	1.29	0.44
APATM (%)	3.39	2.32	1.61	1.15	0.39
ROCE (%)	19.35	18.30	17.42	13.25	8.80
RONW (%)	21.79	23.66	21.28	14.01	6.16

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	345.45	310.00	333.50	54.26	45.63	52.05	5,164.71
Nov 2025	371.50	327.30	331.15	62.48	49.53	51.69	5,128.32
Oct 2025	375.35	261.40	357.00	59.01	38.55	55.72	5,528.64
Sep 2025	300.55	259.40	263.05	48.49	39.93	41.06	4,073.69
Aug 2025	320.00	245.95	288.70	50.98	34.74	45.06	4,470.92
Jul 2025	347.00	285.10	289.05	52.78	43.89	45.12	4,476.34
Jun 2025	400.00	308.00	314.35	60.08	45.22	47.13	4,676.55
May 2025	403.90	285.15	392.85	61.40	41.45	58.08	5,763.06
Apr 2025	368.00	297.05	311.40	60.04	42.74	46.04	4,568.20
Mar 2025	386.50	303.05	320.15	59.32	40.78	47.33	4,696.56
Feb 2025	402.00	316.25	317.15	152.73	116.29	116.96	4,652.55
Jan 2025	399.90	292.65	336.75	149.75	99.35	124.19	4,940.08
Share Prices Of 2024
Dec 2024	488.95	375.64	391.85	187.03	136.61	144.35	5,742.17
Nov 2024	432.50	307.50	390.93	175.27	112.22	144.01	5,728.69
Oct 2024	368.70	260.00	335.05	145.81	82.88	123.42	4,909.75
Sep 2024	296.30	242.50	269.59	102.40	79.72	92.54	3,681.11
Aug 2024	274.99	186.41	261.23	93.97	56.56	86.93	3,457.96
Jul 2024	244.00	158.27	206.54	85.60	48.06	68.73	2,734.01
Jun 2024	168.70	109.00	164.16	57.48	33.41	54.62	2,172.95
May 2024	139.30	109.00	117.58	46.35	33.21	39.13	1,556.43

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 49156.99
-56.01 -0.11%

S&P 500 6945.95
-38.79 -0.56%

HANG SENG 26999.82
151.34 0.56%

NIKKEI 225 54313.68
764.52 1.43%

FTSE 100 10167.22
29.87 0.29%

NIFTY 25665.60
-66.70 -0.26%

× Ask Your Question