IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	904.05 Aug 29,2025 EOD	904.50 Aug 29,2025 EOD
Today's Change( )	-15.65 (-1.70%)	-16.10 (-1.75%)
Open( )	919.70	924.70
Prev Close( )	919.70	920.60
Volume	3,359.00	89,396.00
Today's Range( )	929.40 - 901.00	928.50 - 900.00
52-Week Range( )	1,130.00 - 325.00	1,130.00 - 324.90
Buy (Size)	N.A	N.A
Sell (Size)	N.A	904.50(×717)

Company Background


Incorporation Year	1988
Registered Office	Shakti Tower-1, Premises E,766 Anna Salai Thousand Lights, Chennai, Tamil Nadu-600002
Telephone	91-44-43950850/51
Fax	91-44-43950899
Chairman	Venkat Chary
Managing Director	Rajendran Soundaram
Company Secretary	Hariraj Chouhan
Auditor	Sharp & Tannan Associates/Chaturvedi Sohan & Co
Face Value	2
Market Lot	1
Listing	BSE,Luxembourg,NSEBSE,Luxembourg,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Chairman (Non-Executive)	Venkat Chary
Independent Non Exe. Director	Deepak Verma Chitkala Zutshi CHANDRASEKHAR KANEKAL
Non-Executive & Non-Independent Director	Sunil Shah. Devender Singh Rawat.
Managing Director & Chief Executive Officer	Rajendran Soundaram
Whole Time Director & Chief Financial Officer	Devendra Agrawal
Nominee (Govt)	Satyananda Mishra Malini Vijay Shankar P K Gupta
Senior Vice President & Company Secretary	Hariraj Chouhan
Additional Director	M S Sahu

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	9.22	9.22	9.22	9.22	9.22	9.22
Reserves Total	2866.83	2607.35	2580.98	2650.60	2715.66	2846.68
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	2876.05	2616.57	2590.20	2659.82	2724.88	2855.90
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	5.17	4.20	0.28	0.50	0.00	0.00
Total Debt	5.17	4.20	0.28	0.50	0.00	0.00
Other Liabilities	13.70	12.67	11.14	11.33	11.65	6.34
Total Liabilities	2894.92	2633.44	2601.62	2671.65	2736.53	2862.24
APPLICATION OF FUNDS :
Gross Block	607.17	597.81	592.32	582.53	580.05	573.74
Less : Accumulated Depreciation	296.38	284.37	275.14	263.13	245.22	222.71
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	310.79	313.44	317.18	319.40	334.83	351.03
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	751.59	762.14	902.02	977.02	1016.26	1194.21
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	9.42	9.15	5.98	4.58	11.86	26.28
Cash and Bank Balance	1114.75	1252.20	1105.64	1067.43	1056.81	975.69
Loans and Advances	138.45	110.70	87.04	95.74	114.54	117.61
Total Current Assets	1262.63	1372.05	1198.66	1167.75	1183.21	1119.58
Less : Current Liabilities and Provisions
Current Liabilities	136.27	190.98	108.40	110.26	87.01	78.29
Provisions	8.83	7.73	6.83	6.43	4.23	4.19
Total Current Liabilities & Provisions	145.10	198.71	115.23	116.69	91.24	82.48
Net Current Assets	1117.52	1173.34	1083.43	1051.06	1091.97	1037.10
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	47.36	47.60	103.10	99.57	12.64	21.96
Deferred Tax Liability	1.24	0.38	19.10	16.78	16.62	20.68
Net Deferred Tax	46.12	47.22	84.00	82.79	-3.98	1.28
Other Assets	668.90	337.31	214.98	241.37	297.46	278.60
Total Assets	2894.92	2633.45	2601.61	2671.64	2736.53	2862.23
Contingent Liabilities	240.32	184.65	187.06	269.66	269.66	230.02

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Sales Turnover	455.27	272.49	144.39	144.08	138.73	147.19
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	455.27	272.49	144.39	144.08	138.73	147.19
Other Income	137.67	172.00	66.70	86.69	159.41	164.58
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	592.94	444.49	211.09	230.77	298.14	311.77
EXPENDITURE :
Raw Materials	3.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	3.84	3.77	3.41	3.33	4.48	4.94
Employee Cost	148.43	123.04	105.73	95.66	109.86	105.19
Other Manufacturing Expenses	23.86	20.36	17.11	15.77	15.76	12.64
Selling & Administrative Expenses	69.58	60.84	72.45	75.06	94.55	103.71
Miscellaneous Expenses	59.93	155.20	62.85	76.32	163.12	52.11
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	308.64	363.21	261.56	266.13	387.77	278.59
Operating Profit	284.29	81.27	-50.48	-35.37	-89.63	33.18
Interest	0.89	0.54	0.39	0.42	0.39	4.10
Gross Profit	283.40	80.73	-50.87	-35.79	-90.02	29.08
Depreciation	12.88	11.87	12.07	18.43	22.46	18.12
Profit Before Tax	270.52	68.86	-62.94	-54.22	-112.48	10.96
Tax	0.00	37.43	0.00	3.65	0.00	9.40
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.31	3.67	-1.60	-1.24	5.85	1.47
Reported Net Profit	269.22	27.75	-61.34	-56.63	-118.34	0.09
Extraordinary Items	-47.27	-29.77	-52.08	-68.29	-97.56	-0.09
Adjusted Net Profit	316.49	57.52	-9.26	11.66	-20.78	0.18
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	1864.34	1836.58	1907.14	1972.99	2102.43	2113.45
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	9.22	0.00	9.22	9.22	11.11	11.11
P & L Balance carried down	2124.34	1864.34	1836.58	1907.14	1972.99	2102.43
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 %	100.00	100.00	0.00	100.00	100.00	100.00
Dividend Per Share(Rs)	2.00	2.00	0.00	2.00	2.00	2.00
Earnings Per Share-Unit Curr	58.43	6.02	-13.31	-12.29	-25.68	0.02
Earnings Per Share(Adj)-Unit Curr	58.43	6.02	-13.31	-12.29	-25.68	0.02
Book Value-Unit Curr	624.16	567.85	562.13	577.24	591.35	619.79
Book Value(Adj)-Unit Curr	624.16	567.85	562.13	577.24	591.35	619.79

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	25.68	8.44	6.64
Other Operating Income	0.00	0.00	0.00
Other Income	42.25	190.21	38.46
Total Income	67.93	198.64	45.10
Total Expenditure	46.62	178.06	42.72
PBIDT	21.31	20.59	2.39
Interest	0.15	0.17	0.13
PBDT	21.16	20.42	2.26
Depreciation	3.00	2.80	2.83
Tax	0.85	1.93	-1.87
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	17.31	15.68	1.30
Extra-ordinary Items	-4.07	8.38	-2.22
Adjusted Profit After Extra-ordinary item	21.38	7.30	3.52
EPS (Unit Curr.)	3.76	3.40	0.28
EPS (Adj) (Unit Curr.)	3.76	3.40	0.28
Calculated EPS (Unit Curr.)	3.76	3.40	0.28
Calculated EPS (Adj) (Unit Curr.)	3.76	3.40	0.28
Calculated EPS (Ann.) (Unit Curr.)	15.03	13.61	1.13
Calculated EPS (Adj) (Ann.) (Unit Curr.)	15.03	13.61	1.13
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.22	9.22	9.22
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	82.98	243.96	35.99
PBDTM(%)	82.40	241.94	34.04
PATM(%)	67.41	185.78	19.58

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	7.81	8.12	9.58	10.20	11.08
Fixed Assets	0.76	0.46	0.25	0.25	0.24
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	49.03	36.02	27.35	17.53	7.27
Interest Cover Ratio	358.34	265.31	-26.85	25.79	-23.56
PBIDTM (%)	72.88	56.93	1.11	20.31	9.57
PBITM (%)	70.05	52.58	-7.25	7.52	-6.62
PBDTM (%)	72.68	56.74	0.84	20.02	9.29
CPM (%)	72.35	25.47	1.95	20.88	1.21
APATM (%)	69.52	21.11	-6.41	8.09	-14.98
ROCE (%)	11.54	5.47	-0.40	0.40	-0.33
RONW (%)	11.52	2.21	-0.35	0.43	-0.74

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2025	1,130.00	972.45	1,009.25	17.56	13.96	14.69	4,650.48
Jun 2025	1,042.85	820.95	1,002.30	15.70	11.65	14.59	4,618.45
May 2025	908.70	615.75	857.20	13.85	8.61	12.48	3,949.85
Apr 2025	837.40	643.05	644.85	12.57	9.34	9.39	2,971.37
Mar 2025	864.40	652.35	810.55	13.11	8.92	11.80	3,734.90
Feb 2025	791.00	591.00	690.10	12.54	8.26	10.05	3,179.88
Jan 2025	991.00	688.25	752.45	15.86	9.73	10.96	3,467.18
Share Prices Of 2024
Dec 2024	1,079.85	648.05	903.85	17.31	8.91	13.16	4,164.81
Nov 2024	662.95	550.45	662.95	9.65	7.69	9.65	3,054.78
Oct 2024	572.40	352.00	572.40	8.33	4.73	8.33	2,637.54
Sep 2024	453.80	342.80	387.90	7.09	4.99	5.65	1,787.39
Aug 2024	412.70	317.95	326.55	6.20	4.43	4.75	1,504.69
Jul 2024	393.05	315.15	393.05	5.72	4.29	5.72	1,811.12
Jun 2024	393.60	313.90	367.60	5.85	4.37	5.35	1,693.85
May 2024	442.40	320.55	331.20	6.57	4.52	4.82	1,526.12
Apr 2024	464.45	380.00	430.75	7.18	5.02	6.27	1,984.83
Mar 2024	489.80	365.50	382.15	7.31	4.98	5.56	1,760.89
Feb 2024	554.00	405.00	475.85	45.65	29.91	38.12	2,192.65
Jan 2024	477.00	394.70	424.15	39.15	30.95	33.98	1,954.42
Share Prices Of 2023
Dec 2023	688.80	424.65	472.90	60.99	30.78	37.88	2,179.05

Risk Disclosure on Derivatives

ATTENTION INVESTORS

ATTENTION INVESTORS

ATTENTION INVESTORS

	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