IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	67.29 Dec 05,2025 EOD
Today's Change( )	N.A	-6.15 (-8.37%)
Open( )	N.A	71.22
Prev Close( )	N.A	73.44
Volume	N.A	36,251.00
Today's Range( )	N.A	73.89 - 65.00
52-Week Range( )	N.A	148.87 - 65.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2010
Registered Office	A-51/53 RIICO Growth Centre,Hamirgarh Bhilwara, Bhilwara, Rajasthan-311001
Telephone	91-014-82 289210
Fax	NA
Chairman	D P Mangal
Managing Director	Anand Mangal
Company Secretary	NA
Auditor	A L Chechani & Co
Face Value	10
Market Lot	1
Listing	NSENSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman & Executive Director	D P Mangal
ED / MD / Promoter	Anand Mangal
WTD & Executive Director	Shubh Mangal
Independent Non Exe. Director	Vijay Singh Bapna
Independent Director	J C Laddha
Independent Non Exe. Director	Anil Shah Dipali Mathur

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	17.67	17.67	17.67	17.67	17.67	17.67
Reserves Total	103.20	91.28	76.62	67.69	40.61	36.24
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	120.87	108.95	94.29	85.36	58.28	53.91
Secured Loans	354.30	349.94	157.43	142.19	168.37	153.50
Unsecured Loans	34.20	27.80	26.48	21.39	0.00	0.00
Total Debt	388.50	377.74	183.91	163.58	168.37	153.50
Other Liabilities	1.81	1.24	0.97	0.93	0.67	0.44
Total Liabilities	511.18	487.93	279.17	249.87	227.32	207.85
APPLICATION OF FUNDS :
Gross Block	387.28	385.46	159.60	159.30	156.94	156.67
Less : Accumulated Depreciation	46.99	31.70	22.41	15.08	7.55	0.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	340.29	353.76	137.19	144.22	149.39	156.67
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	25.33	0.25	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.16	0.14	0.27	0.36	0.27	0.39
Current Assets, Loans & Advances
Inventories	118.20	91.41	83.69	57.17	39.78	39.40
Sundry Debtors	67.43	53.19	28.42	40.30	34.98	26.70
Cash and Bank Balance	0.09	0.28	0.18	3.95	0.45	0.49
Loans and Advances	43.37	33.82	22.18	23.74	23.09	16.60
Total Current Assets	229.09	178.70	134.47	125.16	98.30	83.19
Less : Current Liabilities and Provisions
Current Liabilities	28.09	19.59	12.63	10.50	13.10	27.63
Provisions	0.62	0.67	0.50	0.15	0.21	0.10
Total Current Liabilities & Provisions	28.72	20.25	13.13	10.65	13.31	27.73
Net Current Assets	200.37	158.45	121.34	114.51	84.99	55.46
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	8.13	6.90	0.38	0.44	0.00	0.00
Deferred Tax Liability	38.48	32.20	19.25	19.81	8.14	5.73
Net Deferred Tax	-30.35	-25.30	-18.87	-19.37	-8.14	-5.73
Other Assets	0.70	0.89	13.90	9.91	0.82	1.05
Total Assets	511.17	487.94	279.16	249.88	227.33	207.84
Contingent Liabilities	60.89	54.19	31.44	32.31	13.84	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	605.56	437.50	304.66	348.44	205.23	176.44
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	605.56	437.50	304.66	348.44	205.23	176.44
Other Income	0.37	0.29	0.23	0.51	0.30	0.29
Stock Adjustments	2.72	-9.21	15.93	1.11	-11.66	6.50
Total Income	608.65	428.58	320.82	350.06	193.87	183.23
EXPENDITURE :
Raw Materials	440.93	330.36	237.95	232.94	127.86	135.07
Power & Fuel Cost	35.53	18.98	16.77	18.62	15.12	14.00
Employee Cost	24.48	12.42	12.17	11.78	8.82	7.70
Other Manufacturing Expenses	16.54	7.38	7.86	9.14	5.46	1.49
Selling & Administrative Expenses	24.85	13.67	14.71	18.39	10.16	8.17
Miscellaneous Expenses	0.66	0.40	0.32	0.24	0.13	0.95
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	542.98	383.21	289.79	291.11	167.55	167.39
Operating Profit	65.67	45.36	31.03	58.95	26.32	15.85
Interest	30.98	15.26	10.98	10.88	11.88	9.31
Gross Profit	34.69	30.10	20.05	48.07	14.44	6.54
Depreciation	16.79	9.29	7.33	7.53	7.55	5.94
Profit Before Tax	17.90	20.81	12.72	40.54	6.89	0.60
Tax	0.00	-0.18	2.78	0.51	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.05	6.42	0.18	11.23	2.41	-0.52
Reported Net Profit	12.85	14.57	9.76	28.80	4.47	1.12
Extraordinary Items	-0.09	0.00	0.00	0.00	-0.02	0.01
Adjusted Net Profit	12.94	14.57	9.76	28.80	4.49	1.11
Adjustment below Net Profit	-0.05	0.09	0.05	0.03	-0.08	-1.12
P & L Balance brought forward	74.50	59.84	50.91	23.85	19.46	19.46
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.88	0.00	0.88	1.77	0.00	0.00
P & L Balance carried down	86.42	74.50	59.84	50.91	23.85	19.46
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	0.00	10.00	5.00	0.00
Dividend Per Share(Rs)	0.50	0.50	0.00	1.00	0.50	0.00
Earnings Per Share-Unit Curr	7.28	8.25	5.53	16.30	2.53	0.64
Earnings Per Share(Adj)-Unit Curr	7.28	8.25	5.53	16.30	2.53	0.64
Book Value-Unit Curr	68.41	61.66	53.36	48.31	32.99	30.51
Book Value(Adj)-Unit Curr	68.41	61.66	53.36	48.31	32.99	30.51

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	132.43	140.10	162.86
Other Operating Income	0.00	0.00	0.00
Other Income	0.07	0.05	0.14
Total Income	132.49	140.15	163.00
Total Expenditure	120.56	125.06	138.10
PBIDT	11.94	15.09	24.91
Interest	7.32	8.18	8.99
PBDT	4.62	6.91	15.92
Depreciation	4.21	4.17	3.95
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.03	0.77	3.43
Reported Profit After Tax	0.38	1.97	8.54
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.38	1.97	8.54
EPS (Unit Curr.)	0.21	1.11	4.84
EPS (Adj) (Unit Curr.)	0.21	1.11	4.84
Calculated EPS (Unit Curr.)	0.21	1.11	4.84
Calculated EPS (Adj) (Unit Curr.)	0.21	1.11	4.84
Calculated EPS (Ann.) (Unit Curr.)	0.86	4.46	19.34
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.86	4.46	19.34
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	17.67	17.67	17.67
Reserve & Surplus	105.52	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(%)	9.02	10.77	15.30
PBDTM(%)	3.49	4.93	9.78
PATM(%)	0.29	1.41	5.24

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	3.33	2.76	1.93	2.31	2.87
Long Term Debt-Equity Ratio	1.89	1.63	1.15	1.61	2.06
Current Ratio	0.94	1.02	1.27	1.47	1.24
Fixed Assets	1.57	1.61	1.91	2.20	1.31
Inventory	5.78	5.00	4.33	7.19	5.18
Debtors	10.04	10.72	8.87	9.26	6.65
Interest Cover Ratio	1.58	2.36	2.16	4.73	1.58
PBIDTM (%)	10.84	10.37	10.19	16.92	12.82
PBITM (%)	8.07	8.24	7.78	14.76	9.15
PBDTM (%)	5.73	6.88	6.58	13.80	7.04
CPM (%)	4.89	5.45	5.61	10.43	5.86
APATM (%)	2.12	3.33	3.20	8.27	2.18
ROCE (%)	9.78	9.41	8.96	21.55	8.62
RONW (%)	11.18	14.34	10.87	40.10	7.97

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	86.90	66.75	77.15	12.65	7.53	10.53	136.32
Oct 2025	88.00	78.00	80.56	12.49	10.13	11.00	142.34
Sep 2025	96.98	81.00	84.19	14.37	10.93	11.50	148.76
Aug 2025	100.30	82.99	88.88	14.16	11.15	12.14	157.04
Jul 2025	111.79	95.80	97.22	16.23	12.89	13.27	171.78
Jun 2025	112.50	100.40	104.79	15.63	13.58	14.31	185.15
May 2025	124.82	105.99	106.58	17.53	14.39	14.55	188.32
Apr 2025	138.10	93.41	115.04	21.14	12.30	15.71	203.26
Mar 2025	108.80	93.00	93.44	15.20	12.64	12.76	165.10
Feb 2025	124.44	100.02	101.74	15.52	11.92	12.34	179.76
Jan 2025	134.80	110.40	115.22	17.35	13.12	13.97	203.58
Share Prices Of 2024
Dec 2024	148.87	108.03	130.46	20.60	12.14	15.82	230.51
Nov 2024	130.51	99.49	110.17	16.46	11.63	13.36	194.66
Sep 2024	129.75	113.35	114.81	16.32	13.44	13.92	202.86
Aug 2024	174.90	126.03	126.44	21.78	15.04	15.33	223.41
Jul 2024	175.76	141.10	167.68	23.78	16.48	20.33	296.27
Jun 2024	154.75	124.25	146.76	19.08	14.63	17.80	259.31
May 2024	163.25	128.45	131.05	19.95	15.57	15.89	231.55
Apr 2024	160.05	116.60	160.05	19.41	13.60	19.41	282.79
Mar 2024	124.80	102.20	115.45	15.65	11.23	14.00	203.99

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 47981.01
109.07 0.23%

S&P 500 6892.33
14.21 0.21%

HANG SENG 26085.09
149.18 0.58%

NIKKEI 225 50440.45
-587.97 -1.15%

FTSE 100 9667.01
-43.86 -0.45%

NIFTY 26186.45
152.70 0.59%

× Ask Your Question