IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	12.93 Jan 13,2026 EOD	13.03 Jan 13,2026 EOD
Today's Change( )	0.46 (3.69%)	0.65 (5.25%)
Open( )	12.38	12.38
Prev Close( )	12.47	12.38
Volume	200,379.00	2,127,987.00
Today's Range( )	13.32 - 12.30	13.65 - 12.21
52-Week Range( )	18.50 - 11.50	18.40 - 11.62
Buy (Size)	N.A	13.03(×199)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2010
Registered Office	101 Mangalam Corporate House,19/B Kalyan Society Nr MGI Sch, Ahmedabad, Gujarat-380006
Telephone	91-79-26442555
Fax	NA
Chairman	Vipin Prakash Mangal
Managing Director	Chanakya Prakash Mangal
Company Secretary	Karansingh I Karki
Auditor	Keyur Shah & Co
Face Value	1
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	Vipin Prakash Mangal
Managing Director	Chanakya Prakash Mangal Chandragupt Prakash Mangal
Independent Director	Anilkumar Shyamlal Agrawal Praveen Gupta Sarika Modi Varsha Biswajit Adhikari
Company Sec. & Compli. Officer	Karansingh I Karki

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	32.96	28.84	27.71	26.02	25.09	16.06
Reserves Total	162.59	105.42	82.11	49.05	41.62	41.46
Equity Share Warrants	0.00	0.00	1.46	3.66	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	195.55	134.26	111.28	78.73	66.71	57.52
Secured Loans	169.19	133.73	179.37	94.14	74.37	26.32
Unsecured Loans	1.59	26.87	41.65	20.40	5.35	6.04
Total Debt	170.78	160.60	221.02	114.54	79.72	32.36
Other Liabilities	0.55	0.41	0.64	0.43	6.65	14.06
Total Liabilities	366.88	295.27	332.94	193.70	153.08	103.94
APPLICATION OF FUNDS :
Gross Block	69.50	58.74	63.65	38.01	16.65	25.02
Less : Accumulated Depreciation	19.84	17.73	6.94	3.08	2.32	1.12
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	49.66	41.01	56.71	34.93	14.33	23.90
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	10.31	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	13.84	13.33	13.97	17.85	16.16	12.02
Current Assets, Loans & Advances
Inventories	104.74	103.79	68.94	118.15	22.24	22.39
Sundry Debtors	240.56	138.29	161.68	50.66	56.39	11.90
Cash and Bank Balance	5.62	5.52	4.08	2.90	20.49	19.03
Loans and Advances	67.78	48.62	47.28	13.41	27.54	20.12
Total Current Assets	418.70	296.22	281.98	185.13	126.67	73.45
Less : Current Liabilities and Provisions
Current Liabilities	125.29	71.83	48.20	46.25	10.10	5.59
Provisions	1.04	1.24	1.96	0.12	1.98	0.80
Total Current Liabilities & Provisions	126.33	73.07	50.15	46.37	12.08	6.39
Net Current Assets	292.37	223.15	231.83	138.76	114.58	67.06
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.17	15.03	21.55	5.23	0.33	0.26
Deferred Tax Liability	0.09	0.13	4.32	4.76	0.25	0.14
Net Deferred Tax	7.08	14.90	17.23	0.47	0.08	0.12
Other Assets	3.93	2.88	2.91	1.71	7.92	0.84
Total Assets	366.88	295.27	332.95	193.71	153.07	103.94
Contingent Liabilities	185.09	178.96	169.93	45.48	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	2092.53	1669.14	1225.85	1190.43	907.78	573.05
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2092.53	1669.14	1225.85	1190.43	907.78	573.05
Other Income	20.53	13.40	5.59	6.50	6.27	2.28
Stock Adjustments	4.02	51.49	-10.64	26.08	5.64	0.27
Total Income	2117.08	1734.03	1220.80	1223.01	919.69	575.60
EXPENDITURE :
Raw Materials	2024.08	1649.42	1135.53	1163.25	862.58	537.72
Power & Fuel Cost	2.80	4.49	12.22	9.62	4.07	3.87
Employee Cost	5.29	5.45	6.91	6.57	5.77	5.74
Other Manufacturing Expenses	4.32	3.96	9.00	11.69	20.41	6.26
Selling & Administrative Expenses	17.37	18.33	25.09	11.71	11.57	8.43
Miscellaneous Expenses	4.19	4.23	1.47	2.43	0.67	0.08
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2058.04	1685.89	1190.22	1205.27	905.08	562.10
Operating Profit	59.03	48.15	30.58	17.75	14.61	13.49
Interest	26.90	24.08	12.60	9.43	5.44	5.74
Gross Profit	32.13	24.07	17.98	8.32	9.17	7.75
Depreciation	2.11	2.80	3.03	3.11	2.15	2.83
Profit Before Tax	30.02	21.27	14.95	5.21	7.02	4.92
Tax	0.00	0.02	0.05	1.72	1.69	1.18
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	8.27	2.34	3.00	-0.43	0.05	-0.22
Reported Net Profit	21.75	18.91	11.90	3.91	5.29	3.96
Extraordinary Items	-1.67	0.90	0.10	0.01	0.10	0.02
Adjusted Net Profit	23.42	18.01	11.80	3.90	5.19	3.94
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.01
P & L Balance brought forward	39.50	20.88	14.40	11.01	6.02	2.12
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.33	0.29	5.42	0.52	0.30	0.05
P & L Balance carried down	60.92	39.50	20.88	14.40	11.01	6.02
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 %	1.00	1.00	1.00	10.00	10.00	10.00
Dividend Per Share(Rs)	0.01	0.02	0.02	1.00	1.00	1.00
Earnings Per Share-Unit Curr	0.66	1.31	0.86	1.50	2.11	2.46
Earnings Per Share(Adj)-Unit Curr	0.66	0.68	0.44	0.15	0.22	0.25
Book Value-Unit Curr	5.93	9.31	7.93	28.85	26.59	35.82
Book Value(Adj)-Unit Curr	5.93	4.80	4.09	2.98	2.75	3.70

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	616.63	793.41	480.83
Other Operating Income	0.00	0.00	0.00
Other Income	15.20	3.86	6.57
Total Income	631.83	797.26	487.40
Total Expenditure	605.96	781.93	473.65
PBIDT	25.87	15.33	13.75
Interest	6.19	6.85	5.65
PBDT	19.68	8.49	8.10
Depreciation	0.57	0.57	0.59
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.38	2.04	2.39
Reported Profit After Tax	17.73	5.88	5.12
Extra-ordinary Items	9.87	0.00	0.40
Adjusted Profit After Extra-ordinary item	7.86	5.88	4.72
EPS (Unit Curr.)	0.54	0.18	0.16
EPS (Adj) (Unit Curr.)	0.54	0.18	0.16
Calculated EPS (Unit Curr.)	0.54	0.18	0.16
Calculated EPS (Adj) (Unit Curr.)	0.54	0.18	0.16
Calculated EPS (Ann.) (Unit Curr.)	2.15	0.71	0.62
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.15	0.71	0.62
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	32.96	32.96	32.96
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	4.20	1.93	2.86
PBDTM(%)	3.19	1.07	1.68
PATM(%)	2.88	0.74	1.06

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.00	1.55	1.77	1.34	0.90
Long Term Debt-Equity Ratio	0.17	0.29	0.31	0.20	0.04
Current Ratio	1.55	1.40	1.29	1.39	1.59
Fixed Assets	32.63	27.28	24.12	43.56	43.57
Inventory	20.07	19.33	13.10	16.96	40.68
Debtors	11.05	11.13	11.55	22.24	26.59
Interest Cover Ratio	2.12	1.88	2.19	1.55	2.29
PBIDTM (%)	2.82	2.88	2.49	1.49	1.61
PBITM (%)	2.72	2.72	2.25	1.23	1.37
PBDTM (%)	1.54	1.44	1.47	0.70	1.01
CPM (%)	1.14	1.30	1.22	0.59	0.82
APATM (%)	1.04	1.13	0.97	0.33	0.58
ROCE (%)	17.19	14.44	10.46	8.44	9.70
RONW (%)	13.19	15.40	12.53	5.38	8.52

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	15.84	13.70	14.15	23.63	18.89	19.91	466.32
Nov 2025	15.95	13.53	15.49	23.32	18.53	21.80	510.48
Oct 2025	18.50	14.21	14.30	26.76	19.87	20.12	471.26
Sep 2025	18.50	14.82	15.92	26.83	19.86	22.40	524.65
Aug 2025	18.00	14.36	16.25	26.38	19.89	22.87	535.53
Jul 2025	18.50	14.36	17.41	27.50	19.73	24.50	573.76
Jun 2025	15.50	12.00	14.71	22.63	16.82	20.70	484.78
May 2025	15.15	11.88	13.08	25.08	15.85	18.41	431.06
Apr 2025	15.84	11.64	12.99	23.30	15.02	18.28	428.09
Mar 2025	17.00	12.38	15.15	21.81	15.63	21.32	499.28
Feb 2025	16.38	11.50	14.04	32.99	19.98	25.69	462.70
Jan 2025	17.00	11.74	12.13	34.49	20.90	22.20	399.75
Share Prices Of 2024
Dec 2024	14.45	11.41	14.23	26.85	20.20	26.04	468.96
Nov 2024	13.05	10.58	12.10	26.98	18.70	22.13	398.60
Oct 2024	13.00	11.71	12.13	25.66	21.26	22.20	399.75
Sep 2024	26.93	23.11	25.16	26.59	19.48	23.02	414.58
Aug 2024	13.75	11.84	12.74	26.27	20.58	23.30	419.69
Jul 2024	16.00	10.13	13.53	30.58	17.60	24.75	445.72
Jun 2024	22.75	18.50	22.36	21.54	16.14	20.46	368.44
May 2024	26.52	20.40	20.60	22.45	14.58	18.85	339.44

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 49609.72
84.64 0.17%

S&P 500 6998.08
10.80 0.15%

HANG SENG 26848.48
240.00 0.90%

NIKKEI 225 53586.32
1646.43 3.17%

FTSE 100 10139.59
14.99 0.15%

NIFTY 25732.30
-57.95 -0.22%

× Ask Your Question