IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	428.00 Oct 01,2026 EOD	428.00 Oct 01,2026 EOD
Today's Change( )	-8.75 (-2.00%)	-9.15 (-2.09%)
Open( )	438.60	436.50
Prev Close( )	436.75	437.15
Volume	20,387.00	313,267.00
Today's Range( )	438.60 - 418.00	437.75 - 417.50
52-Week Range( )	560.40 - 240.00	560.00 - 236.80
Buy (Size)	N.A	N.A
Sell (Size)	N.A	428.00(×1569)

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,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman & Non Executive Dir.	Rahul Mangal
ED / MD / Promoter	Ashish Mangal
Non-Exec & Non-Independent Dir	Sumer Singh Punia
Independent Non Exe. Director	Ashok Kumar Bhargava Saurav Gupta Shweta Jain BHARAT MOOSSADDEE Neeraj Bali
Company Sec. & Compli. Officer	Naina Gupta

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	48.46	24.23	22.01	22.01	22.01	22.01
Reserves Total	408.78	349.66	191.94	155.42	125.61	95.16
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	457.24	373.89	213.95	177.43	147.62	117.17
Secured Loans	38.16	50.10	57.66	47.97	64.41	99.66
Unsecured Loans	4.93	8.76	61.60	34.42	12.32	18.15
Total Debt	43.09	58.86	119.26	82.39	76.73	117.81
Other Liabilities	3.08	2.99	2.03	1.63	1.42	1.36
Total Liabilities	503.41	435.74	335.24	261.45	225.77	236.34
APPLICATION OF FUNDS :
Gross Block	184.35	159.92	129.46	113.46	102.76	96.69
Less : Accumulated Depreciation	87.69	76.34	66.79	57.85	50.17	42.18
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	96.66	83.58	62.67	55.61	52.59	54.51
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	32.55	0.05	7.31	2.51	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	30.62	44.16	1.03	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	172.79	149.64	126.61	88.60	94.14	83.53
Sundry Debtors	287.88	236.75	255.28	206.13	159.30	127.74
Cash and Bank Balance	28.21	31.87	29.93	32.08	26.24	22.63
Loans and Advances	25.39	30.84	13.50	15.88	13.84	6.84
Total Current Assets	514.27	449.11	425.33	342.69	293.52	240.74
Less : Current Liabilities and Provisions
Current Liabilities	175.62	151.81	162.50	141.70	123.81	59.41
Provisions	3.62	1.74	0.79	0.12	0.08	0.93
Total Current Liabilities & Provisions	179.24	153.55	163.29	141.82	123.90	60.34
Net Current Assets	335.03	295.56	262.04	200.88	169.63	180.40
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.22	1.47	0.30	0.00	0.26	1.08
Deferred Tax Liability	0.92	0.79	0.00	0.08	0.00	1.17
Net Deferred Tax	1.30	0.68	0.30	-0.08	0.26	-0.09
Other Assets	7.27	11.72	1.90	2.53	3.28	1.51
Total Assets	503.42	435.75	335.24	261.45	225.76	236.33
Contingent Liabilities	207.52	172.08	165.27	116.88	105.10	103.45

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	1197.82	1025.37	768.00	668.63	563.57	342.66
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1197.82	1025.37	768.00	668.63	563.57	342.66
Other Income	6.75	6.51	3.49	3.12	2.72	8.01
Stock Adjustments	33.67	-6.08	19.81	-5.15	24.20	2.27
Total Income	1238.24	1025.80	791.30	666.60	590.49	352.94
EXPENDITURE :
Raw Materials	997.73	826.67	643.41	548.90	480.18	280.05
Power & Fuel Cost	10.88	9.47	7.58	5.82	5.26	4.41
Employee Cost	46.17	38.34	27.95	23.10	17.17	14.34
Other Manufacturing Expenses	8.57	5.21	3.84	3.34	3.98	2.76
Selling & Administrative Expenses	34.83	32.70	24.25	18.81	20.09	16.83
Miscellaneous Expenses	3.75	1.54	3.51	0.73	1.25	0.92
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1101.93	913.93	710.53	600.70	527.93	319.31
Operating Profit	136.31	111.88	80.77	65.90	62.56	33.64
Interest	11.48	15.27	20.74	16.23	13.00	11.89
Gross Profit	124.83	96.61	60.03	49.67	49.56	21.75
Depreciation	11.77	10.93	9.26	7.91	8.05	8.37
Profit Before Tax	113.06	85.68	50.77	41.76	41.51	13.38
Tax	29.21	21.24	13.38	10.37	10.98	3.83
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.59	-0.38	-0.38	0.37	-0.37	-0.29
Reported Net Profit	84.44	64.82	37.77	31.01	30.90	9.85
Extraordinary Items	1.68	2.14	0.07	0.11	0.01	0.04
Adjusted Net Profit	82.76	62.68	37.70	30.90	30.89	9.81
Adjustment below Net Profit	0.13	-0.37	-0.15	-0.10	0.10	0.03
P & L Balance brought forward	238.55	175.20	138.68	108.87	78.42	69.09
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.21	1.10	1.10	1.10	0.55	0.55
P & L Balance carried down	321.90	238.55	175.20	138.68	108.87	78.42
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	5.00	2.50
Dividend Per Share(Rs)	0.50	0.50	0.50	0.50	0.50	0.25
Earnings Per Share-Unit Curr	17.42	26.75	17.16	14.09	14.04	4.47
Earnings Per Share(Adj)-Unit Curr	17.42	13.38	8.58	7.05	7.02	2.24
Book Value-Unit Curr	94.36	154.31	97.19	80.60	67.06	53.23
Book Value(Adj)-Unit Curr	94.36	77.16	48.60	40.30	33.53	26.62

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	349.10	355.46	298.77
Other Operating Income	0.00	0.00	0.00
Other Income	1.18	0.96	1.87
Total Income	350.28	356.42	300.64
Total Expenditure	311.10	317.90	264.53
PBIDT	39.18	38.51	36.11
Interest	2.86	3.02	2.94
PBDT	36.32	35.49	33.17
Depreciation	2.86	3.18	3.12
Tax	8.77	8.51	7.48
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.26	-0.37	0.14
Reported Profit After Tax	24.95	24.17	22.42
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	24.95	24.17	22.42
EPS (Unit Curr.)	5.15	4.99	4.63
EPS (Adj) (Unit Curr.)	5.15	4.99	4.63
Calculated EPS (Unit Curr.)	5.15	4.99	4.63
Calculated EPS (Adj) (Unit Curr.)	5.15	4.99	4.63
Calculated EPS (Ann.) (Unit Curr.)	20.60	19.95	18.51
Calculated EPS (Adj) (Ann.) (Unit Curr.)	20.60	19.95	18.51
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	48.46	48.46	48.46
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(%)	11.22	10.83	12.09
PBDTM(%)	10.40	9.98	11.10
PATM(%)	7.15	6.80	7.50

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.12	0.30	0.52	0.49	0.73
Long Term Debt-Equity Ratio	0.01	0.02	0.05	0.12	0.19
Current Ratio	2.27	1.80	1.58	1.65	1.62
Fixed Assets	6.96	7.09	6.32	6.18	5.65
Inventory	7.43	7.42	7.14	7.32	6.34
Debtors	4.57	4.17	3.33	3.66	3.93
Interest Cover Ratio	10.85	6.61	3.45	3.57	4.19
PBIDTM (%)	11.38	10.91	10.52	9.86	11.10
PBITM (%)	10.40	9.85	9.31	8.67	9.67
PBDTM (%)	10.42	9.42	7.82	7.43	8.79
CPM (%)	8.03	7.39	6.12	5.82	6.91
APATM (%)	7.05	6.32	4.92	4.64	5.48
ROCE (%)	26.52	26.19	23.97	23.80	23.59
RONW (%)	20.32	22.05	19.30	19.08	23.34

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2026	560.40	400.00	436.75	33.91	20.47	25.57	2,116.43
Aug 2026	501.10	392.75	493.10	29.82	21.38	28.87	2,389.50
Jul 2026	468.90	341.55	395.80	29.61	19.45	23.18	1,917.99
Jun 2026	385.55	301.45	367.85	23.07	17.54	21.54	1,782.55
May 2026	426.95	277.75	317.40	25.34	15.74	18.58	1,538.08
Apr 2026	391.45	241.40	370.25	23.38	13.03	21.68	1,794.18
Mar 2026	295.20	240.00	240.90	17.62	14.00	14.11	1,167.37
Feb 2026	327.80	273.30	293.55	26.21	20.79	22.69	1,422.50
Jan 2026	347.95	275.00	292.55	27.81	20.01	22.62	1,417.66
Share Prices Of 2025
Dec 2025	364.75	310.10	334.00	30.18	22.64	25.82	1,618.52
Nov 2025	412.00	327.00	330.50	32.64	25.01	25.55	1,601.56
Oct 2025	472.95	385.75	402.00	38.39	28.80	31.08	1,948.04
Sep 2025	454.65	381.60	386.85	36.62	29.10	29.91	1,874.62
Aug 2025	520.00	388.45	419.50	45.13	29.75	32.43	2,032.84
Jul 2025	525.00	387.85	400.00	41.53	28.87	30.92	1,938.35
Jun 2025	487.50	414.43	442.83	38.87	29.83	34.24	2,145.87
May 2025	455.88	257.48	433.85	36.94	18.84	33.54	2,102.38
Apr 2025	305.00	230.45	268.28	25.99	15.78	20.74	1,300.02
Mar 2025	325.85	263.10	282.15	26.86	19.82	21.81	1,367.26
Feb 2025	448.98	282.30	284.28	68.41	36.03	36.54	1,377.56

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 50952.25
25.20 0.05%

S&P 500 7687.74
15.20 0.20%

HANG SENG 23876.50
-736.78 -2.99%

NIKKEI 225 68256.51
-700.21 -1.02%

FTSE 100 10432.22
-173.78 -1.64%

NIFTY 22421.95
-198.50 -0.88%

× Ask Your Question