IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	983.85 Jul 04,2025 EOD	983.25 Jul 04,2025 EOD
Today's Change( )	40.95 (4.34%)	40.20 (4.26%)
Open( )	964.70	965.00
Prev Close( )	942.90	943.05
Volume	20,508.00	280,425.00
Today's Range( )	994.00 - 938.05	994.00 - 937.25
52-Week Range( )	1,092.85 - 460.90	1,095.00 - 455.00
Buy (Size)	N.A	983.25(×653)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2007
Registered Office	F 260 Road No. 13 VKI Area,, Jaipur, Rajasthan-302013
Telephone	91-141-2332388
Fax	NA
Chairman	Rahul Mangal
Managing Director	Ashish Mangal
Company Secretary	Naina Gupta
Auditor	A Bafna & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Chairman (Non-Executive)	Rahul Mangal
Managing Director	Ashish Mangal
Independent Director	Ashok Kumar Bhargava Saurav Gupta
Non Executive Director	Sumer Singh Punia
Company Sec. & Compli. Officer	Naina Gupta
Independent Director	Shweta Jain BHARAT MOOSSADDEE

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	24.23	22.01	22.01	22.01	22.01	22.01
Reserves Total	349.66	191.94	155.42	125.61	95.16	85.83
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	373.89	213.95	177.43	147.62	117.17	107.84
Secured Loans	50.10	57.66	47.97	64.41	99.66	96.34
Unsecured Loans	8.76	61.60	34.42	12.32	18.15	26.03
Total Debt	58.86	119.26	82.39	76.73	117.81	122.37
Other Liabilities	2.99	2.03	1.63	1.42	1.36	1.23
Total Liabilities	435.74	335.24	261.45	225.77	236.34	231.44
APPLICATION OF FUNDS :
Gross Block	159.92	129.46	113.46	102.76	96.69	90.41
Less : Accumulated Depreciation	76.34	66.79	57.85	50.17	42.18	34.34
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	83.58	62.67	55.61	52.59	54.51	56.07
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.05	7.31	2.51	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	44.16	1.03	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	149.64	126.61	88.60	94.14	83.53	52.85
Sundry Debtors	236.75	255.28	206.13	159.30	127.74	150.23
Cash and Bank Balance	31.87	29.93	32.08	26.24	22.63	21.06
Loans and Advances	30.84	13.50	15.88	13.84	6.84	16.97
Total Current Assets	449.11	425.33	342.69	293.52	240.74	241.11
Less : Current Liabilities and Provisions
Current Liabilities	151.81	162.50	141.70	123.81	59.41	67.60
Provisions	1.74	0.79	0.12	0.08	0.93	0.06
Total Current Liabilities & Provisions	153.55	163.29	141.82	123.90	60.34	67.66
Net Current Assets	295.56	262.04	200.88	169.63	180.40	173.45
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.68	0.30	0.00	0.26	1.08	1.02
Deferred Tax Liability	0.00	0.00	0.08	0.00	1.17	1.38
Net Deferred Tax	0.68	0.30	-0.08	0.26	-0.09	-0.36
Other Assets	11.72	1.90	2.53	3.28	1.51	2.29
Total Assets	435.75	335.24	261.45	225.76	236.33	231.44
Contingent Liabilities	172.08	165.27	116.88	105.10	103.45	77.12

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	1025.37	768.00	668.63	563.57	342.66	428.59
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1025.37	768.00	668.63	563.57	342.66	428.59
Other Income	6.51	3.49	3.12	2.72	8.01	2.95
Stock Adjustments	-6.08	19.81	-5.15	24.20	2.27	-1.91
Total Income	1025.80	791.30	666.60	590.49	352.94	429.63
EXPENDITURE :
Raw Materials	826.67	643.41	548.90	480.18	280.05	332.07
Power & Fuel Cost	9.47	7.58	5.82	5.26	4.41	6.19
Employee Cost	38.34	27.95	23.10	17.17	14.34	16.12
Other Manufacturing Expenses	5.24	3.84	3.34	3.98	2.76	3.56
Selling & Administrative Expenses	32.67	24.25	18.81	20.09	16.83	19.24
Miscellaneous Expenses	1.54	3.51	0.73	1.25	0.92	4.47
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	913.93	710.53	600.70	527.93	319.31	381.65
Operating Profit	111.88	80.77	65.90	62.56	33.64	47.98
Interest	15.27	20.74	16.23	13.00	11.89	15.36
Gross Profit	96.61	60.03	49.67	49.56	21.75	32.62
Depreciation	10.93	9.26	7.91	8.05	8.37	8.80
Profit Before Tax	85.68	50.77	41.76	41.51	13.38	23.82
Tax	21.24	13.38	10.37	10.98	3.83	6.84
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.38	-0.38	0.37	-0.37	-0.29	-1.24
Reported Net Profit	64.82	37.77	31.01	30.90	9.85	18.23
Extraordinary Items	-0.04	0.07	0.11	0.01	0.04	0.07
Adjusted Net Profit	64.86	37.70	30.90	30.89	9.81	18.16
Adjustment below Net Profit	-0.37	-0.15	-0.10	0.10	0.03	-0.11
P & L Balance brought forward	175.20	138.68	108.87	78.42	69.09	51.64
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.10	1.10	1.10	0.55	0.55	0.66
P & L Balance carried down	238.54	175.20	138.68	108.87	78.42	69.09
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 %	5.00	5.00	5.00	5.00	2.50	2.50
Dividend Per Share(Rs)	0.50	0.50	0.50	0.50	0.25	0.25
Earnings Per Share-Unit Curr	26.75	17.16	14.09	14.04	4.47	8.28
Earnings Per Share(Adj)-Unit Curr	26.75	17.16	14.09	14.04	4.47	8.28
Book Value-Unit Curr	154.31	97.19	80.60	67.06	53.23	48.99
Book Value(Adj)-Unit Curr	154.31	97.19	80.60	67.06	53.23	48.99

Quarterly Results

Quarters :

Particulars	Mar 2025 ( Cr)	Dec 2024 ( Cr)	Sep 2024 ( Cr)
Gross Sales	331.18	251.50	234.15
Other Operating Income	0.00	0.00	0.00
Other Income	1.42	2.08	1.80
Total Income	332.59	253.58	235.95
Total Expenditure	296.97	225.95	210.41
PBIDT	35.62	27.63	25.54
Interest	2.03	3.75	4.53
PBDT	33.59	23.88	21.01
Depreciation	2.90	2.85	2.66
Tax	7.39	4.94	4.68
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.27	0.29	-0.19
Reported Profit After Tax	23.56	15.80	13.85
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	23.56	15.80	13.85
EPS (Unit Curr.)	9.73	6.52	5.72
EPS (Adj) (Unit Curr.)	9.73	6.52	5.72
Calculated EPS (Unit Curr.)	9.73	6.52	5.72
Calculated EPS (Adj) (Unit Curr.)	9.73	6.52	5.72
Calculated EPS (Ann.) (Unit Curr.)	38.90	26.09	22.87
Calculated EPS (Adj) (Ann.) (Unit Curr.)	38.90	26.09	22.87
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	24.23	24.23	24.23
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(%)	10.76	10.99	10.91
PBDTM(%)	10.14	9.50	8.97
PATM(%)	7.11	6.28	5.92

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.30	0.52	0.49	0.73	1.07
Long Term Debt-Equity Ratio	0.02	0.05	0.12	0.19	0.28
Current Ratio	1.81	1.58	1.65	1.62	1.57
Fixed Assets	7.09	6.32	6.18	5.65	3.66
Inventory	7.42	7.14	7.32	6.34	5.03
Debtors	4.17	3.33	3.66	3.93	2.47
Interest Cover Ratio	6.61	3.45	3.57	4.19	2.13
PBIDTM (%)	10.91	10.52	9.86	11.10	9.82
PBITM (%)	9.85	9.31	8.67	9.67	7.37
PBDTM (%)	9.42	7.82	7.43	8.79	6.35
CPM (%)	7.39	6.12	5.82	6.91	5.32
APATM (%)	6.32	4.92	4.64	5.48	2.87
ROCE (%)	26.19	23.97	23.80	23.59	10.81
RONW (%)	22.05	19.30	19.08	23.34	8.76

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2025	975.00	828.85	885.65	37.57	28.83	33.08	2,145.87
May 2025	911.75	514.95	867.70	35.70	18.21	32.41	2,102.38
Apr 2025	610.00	460.90	536.55	25.12	15.25	20.04	1,300.02
Mar 2025	651.70	526.20	564.30	25.96	19.15	21.08	1,367.26
Feb 2025	897.95	564.60	568.55	68.41	36.03	36.54	1,377.56
Jan 2025	1,088.35	770.45	845.15	76.22	44.30	54.32	2,047.74
Share Prices Of 2024
Dec 2024	1,092.85	892.00	964.55	72.88	57.19	61.99	2,337.04
Nov 2024	975.00	720.30	922.55	63.63	40.20	59.29	2,235.28
Oct 2024	844.90	497.05	832.30	56.27	30.89	53.49	2,016.61
Sep 2024	597.90	503.30	531.35	39.87	31.56	34.15	1,287.42
Aug 2024	599.70	518.00	579.55	39.02	31.83	37.25	1,404.21
Jul 2024	622.05	542.60	559.80	41.03	33.28	35.98	1,356.36
Jun 2024	679.85	502.30	578.05	41.89	27.06	37.15	1,400.58
May 2024	622.15	409.55	547.25	37.36	23.45	31.96	1,204.72
Apr 2024	482.25	375.00	441.45	30.28	21.15	25.78	971.81
Mar 2024	445.00	337.00	371.00	26.98	18.10	21.66	816.72
Feb 2024	493.90	417.15	424.20	38.52	28.74	30.22	933.83
Jan 2024	496.00	404.05	458.85	36.41	27.88	32.69	1,010.11
Share Prices Of 2023
Dec 2023	475.00	395.05	433.55	34.76	27.56	30.89	954.42
Nov 2023	462.80	379.00	397.30	34.29	26.23	28.30	874.62

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 44849.54
344.11 0.77%

S&P 500 6300.35
51.93 0.83%

HANG SENG 23916.07
-153.88 -0.64%

NIKKEI 225 39792.23
6.33 0.02%

FTSE 100 8822.91
-0.29 0.00%

NIFTY 25461.00
55.70 0.22%

× Ask Your Question