IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	205.90 Mar 10,2026 09:04:00	205.97 Mar 09,2026 EOD
Today's Change( )	0.05 (0.02%)	0.00 (0.00%)
Open( )	0.00	204.85
Prev Close( )	205.85	205.97
Volume	0.00	353,409.00
Today's Range( )	0.00 - 0.00	207.14 - 201.82
52-Week Range( )	358.30 - 0.00	359.00 - 201.82
Buy (Size)	205.95(×3)	N.A
Sell (Size)	205.90(×48)	N.A

Company Background


Incorporation Year	1973
Registered Office	Prakash Nagar Sankhol,, Bahadurgarh, Haryana-124507
Telephone	01276-241540
Fax	01276-241886
Chairman	J P Agarwal
Managing Director	Raju Bista
Company Secretary	B B Singal
Auditor	Ashok Kumar Goyal & Co
Face Value	5
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Mas Services Limited T-34 2nd Floor,Okhla Industrial Are,Phase II,New Delhi - 110020

Board of Directors


Chairman & Exec. Director	J P Agarwal
Non Independent Executive Director / MD	Raju Bista
Executive Director & MD	Vinay Surya
Non Independent Executive Director / WTD	K N Karmarkar
Non-Exec & Non-Independent Dir	Urmil Agarwal
Independent Non Exe. Director	Sunil Sikka Suruchi Aggarwal Tekan Ghanshyam Keswani NARESH AGARWAL RAVINDER KUMAR JAGG
Whole Time Executive Director	Puja Surya
Independent Non Exe. Director	Ravi Kant Gupta
CFO & Secretary	B B Singal

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	108.78	54.24	53.81	53.33	53.61	54.41
Reserves Total	2355.30	2109.21	1807.14	1491.82	1311.59	1184.54
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	2464.08	2163.45	1860.95	1545.15	1365.20	1238.95
Secured Loans	3.08	3.73	403.94	580.02	585.28	1031.78
Unsecured Loans	13.22	12.28	13.83	13.07	146.75	58.58
Total Debt	16.30	16.01	417.77	593.09	732.03	1090.36
Other Liabilities	45.56	41.36	31.72	75.58	71.75	69.04
Total Liabilities	2525.94	2220.82	2310.44	2213.82	2168.98	2398.35
APPLICATION OF FUNDS :
Gross Block	1776.53	1663.87	1641.66	1576.91	1570.20	1503.34
Less : Accumulated Depreciation	935.92	829.21	729.19	634.04	541.04	442.22
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	840.61	834.66	912.47	942.87	1029.16	1061.12
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	56.98	17.07	8.47	52.97	9.66	14.99
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	3.85	3.85	3.85	3.85	3.85	3.85
Current Assets, Loans & Advances
Inventories	901.72	1086.46	1151.96	987.09	868.22	912.81
Sundry Debtors	893.91	714.93	744.57	885.42	753.23	697.81
Cash and Bank Balance	296.39	45.12	0.68	0.79	0.93	1.58
Loans and Advances	159.77	145.19	186.35	190.49	212.22	225.18
Total Current Assets	2251.79	1991.70	2083.56	2063.79	1834.60	1837.38
Less : Current Liabilities and Provisions
Current Liabilities	625.89	599.93	629.41	788.98	652.03	450.07
Provisions	38.63	42.45	47.60	52.57	54.22	60.65
Total Current Liabilities & Provisions	664.52	642.38	677.01	841.55	706.25	510.72
Net Current Assets	1587.27	1349.32	1406.55	1222.24	1128.35	1326.66
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	16.30	10.32	9.23	25.28	24.27	29.76
Deferred Tax Liability	58.43	65.82	76.20	82.08	88.12	90.84
Net Deferred Tax	-42.13	-55.50	-66.97	-56.80	-63.85	-61.08
Other Assets	79.36	71.42	46.07	48.69	61.81	52.81
Total Assets	2525.94	2220.82	2310.44	2213.82	2168.98	2398.35
Contingent Liabilities	382.19	421.70	423.07	288.21	446.73	432.11

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	7435.22	7808.52	7995.95	7730.07	5554.37	5469.02
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	7435.22	7808.52	7995.95	7730.07	5554.37	5469.02
Other Income	31.48	13.78	5.22	5.72	4.67	3.35
Stock Adjustments	-97.47	18.26	62.31	39.46	-15.66	96.21
Total Income	7369.23	7840.56	8063.48	7775.25	5543.38	5568.58
EXPENDITURE :
Raw Materials	5496.70	6055.93	6237.13	6193.38	4292.05	4302.69
Power & Fuel Cost	127.49	129.81	128.23	116.71	91.77	104.95
Employee Cost	435.54	409.83	372.36	339.97	307.12	303.80
Other Manufacturing Expenses	100.33	99.49	101.65	91.39	76.26	79.93
Selling & Administrative Expenses	494.53	448.36	508.27	500.74	323.80	337.60
Miscellaneous Expenses	103.99	111.22	96.66	84.86	70.75	82.66
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	6758.58	7254.64	7444.30	7327.05	5161.75	5211.63
Operating Profit	610.65	585.92	619.18	448.20	381.63	356.95
Interest	20.73	24.05	44.84	63.63	69.79	114.11
Gross Profit	589.92	561.87	574.34	384.57	311.84	242.84
Depreciation	122.74	117.27	115.41	108.38	102.70	103.47
Profit Before Tax	467.18	444.60	458.93	276.19	209.14	139.37
Tax	131.51	126.78	113.34	78.82	50.29	28.50
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-12.73	-11.04	10.31	-7.20	2.35	8.66
Reported Net Profit	348.40	328.86	335.28	204.57	156.50	102.21
Extraordinary Items	4.05	3.49	0.04	0.09	0.04	0.06
Adjusted Net Profit	344.35	325.37	335.24	204.48	156.46	102.15
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-2.24
P & L Balance brought forward	1622.02	1376.13	1112.93	937.52	816.06	736.97
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	89.41	82.97	72.08	29.16	35.04	20.88
P & L Balance carried down	1881.01	1622.02	1376.13	1112.93	937.52	816.06
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 %	110.00	100.00	70.00	40.00	30.00	20.00
Dividend Per Share(Rs)	5.50	5.00	7.00	4.00	3.00	2.00
Earnings Per Share-Unit Curr	16.01	30.32	62.31	38.36	29.19	18.79
Earnings Per Share(Adj)-Unit Curr	16.01	15.16	15.58	9.59	7.30	4.70
Book Value-Unit Curr	113.26	199.43	345.84	289.73	254.65	227.71
Book Value(Adj)-Unit Curr	113.26	99.72	86.46	72.43	63.66	56.94

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1927.33	1845.01	1604.41
Other Operating Income	0.00	0.00	0.00
Other Income	2.73	22.51	12.76
Total Income	1930.06	1867.52	1617.17
Total Expenditure	1782.40	1726.81	1534.64
PBIDT	147.66	140.71	82.53
Interest	7.10	9.09	5.12
PBDT	140.56	131.62	77.41
Depreciation	33.21	32.08	31.78
Tax	30.34	27.76	14.98
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.63	-2.35	-2.95
Reported Profit After Tax	79.64	74.13	33.60
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	79.64	74.13	33.60
EPS (Unit Curr.)	3.66	3.41	1.54
EPS (Adj) (Unit Curr.)	3.66	3.41	1.54
Calculated EPS (Unit Curr.)	3.66	3.41	1.54
Calculated EPS (Adj) (Unit Curr.)	3.66	3.41	1.54
Calculated EPS (Ann.) (Unit Curr.)	14.64	13.63	6.18
Calculated EPS (Adj) (Ann.) (Unit Curr.)	14.64	13.63	6.18
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	50.00	0.00
Equity	108.80	108.80	108.80
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	7.66	7.63	5.14
PBDTM(%)	7.29	7.13	4.82
PATM(%)	4.13	4.02	2.09

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.11	0.30	0.46	0.70
Long Term Debt-Equity Ratio	0.00	0.00	0.02	0.09	0.18
Current Ratio	2.95	2.18	1.60	1.42	1.35
Fixed Assets	4.32	4.72	4.97	4.91	3.61
Inventory	7.48	6.98	7.48	8.33	6.24
Debtors	9.24	10.70	9.81	9.43	7.66
Interest Cover Ratio	23.54	19.49	11.23	5.34	4.00
PBIDTM (%)	8.21	7.50	7.74	5.80	6.87
PBITM (%)	6.56	6.00	6.30	4.40	5.02
PBDTM (%)	7.93	7.20	7.18	4.97	5.61
CPM (%)	6.34	5.71	5.64	4.05	4.67
APATM (%)	4.69	4.21	4.19	2.65	2.82
ROCE (%)	20.56	20.69	22.27	15.51	12.21
RONW (%)	15.06	16.34	19.69	14.06	12.02

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	268.35	220.20	223.10	18.24	13.74	14.10	4,855.46
Jan 2026	281.20	233.05	246.65	17.96	14.47	15.59	5,367.99
Share Prices Of 2025
Dec 2025	277.90	245.95	275.25	17.73	15.17	17.40	5,990.43
Nov 2025	314.50	253.55	263.20	20.82	15.65	16.63	5,728.18
Oct 2025	298.30	259.70	294.10	19.07	16.10	18.59	6,400.67
Sep 2025	310.75	277.00	286.55	19.78	16.91	18.11	6,236.36
Aug 2025	333.30	262.45	283.70	22.07	16.17	17.93	6,174.33
Jul 2025	351.10	312.55	329.20	22.34	19.39	20.81	7,164.57
Jun 2025	358.30	326.10	347.70	23.72	20.46	21.98	7,567.20
May 2025	340.00	245.95	330.40	21.93	14.80	20.88	7,190.69
Apr 2025	283.05	205.30	256.00	19.06	11.11	16.18	5,571.48
Mar 2025	264.45	213.00	243.95	17.03	12.71	15.42	5,309.23
Feb 2025	275.00	212.75	213.85	18.74	14.16	14.30	4,654.14
Jan 2025	306.55	230.95	262.65	21.71	12.71	17.57	5,716.21
Share Prices Of 2024
Dec 2024	308.40	270.53	297.03	21.42	17.43	19.87	6,464.33
Nov 2024	361.10	266.00	285.48	25.08	16.88	19.10	6,212.96
Oct 2024	371.30	298.33	338.10	25.39	19.59	22.62	7,358.27
Sep 2024	367.55	315.60	359.58	24.82	21.01	24.05	7,825.64
Aug 2024	363.58	275.00	337.80	25.88	16.48	22.60	7,351.74
Jul 2024	344.70	282.78	305.08	23.61	18.30	20.41	6,639.53

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