IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	N.A	225.55 Jan 20,2026 EOD
Today's Change( )	N.A	3.75 (1.69%)
Open( )	N.A	220.45
Prev Close( )	N.A	221.80
Volume	N.A	8,902.00
Today's Range( )	N.A	228.60 - 219.95
52-Week Range( )	N.A	345.90 - 209.10
Buy (Size)	N.A	225.55(×141)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1920
Registered Office	926 A1-A5 Devankulangara,Edappally, Kochi, Kerala-682024
Telephone	91-0484-2725400
Fax	91-0484-2343400
Chairman	Mahadev Lakhminarayanan
Managing Director	Rama Varma
Company Secretary	Neeraj R Varma
Auditor	B S R & Co
Face Value	10
Market Lot	1
Listing	NSENSE
Registrar	SKDC Consultants Ltd Surya 35 Mayflower ,Avenue Sowripalayam ,Road ,Coimbatore - 641 028

Board of Directors


Chairman & Independent Director	Mahadev Lakhminarayanan
Managing Director	Rama Varma
Executive Director & Chief Financial Officer	THALASSERIL RAGHAVANKUTTY RADHAKRISHNAN
Non Executive Director	C R R Varma Avittam Thirunal Adithya Varma
Independent Director	Vijay K Nambiar K Srinivasan Rajni Anil Misra
Company Sec. & Compli. Officer	Neeraj R Varma

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	7.82	7.82	7.82	7.82	7.82	7.82
Reserves Total	168.09	161.79	143.51	131.03	124.03	127.85
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	175.91	169.61	151.33	138.85	131.85	135.67
Secured Loans	19.75	12.80	19.47	30.89	46.01	66.91
Unsecured Loans	3.22	3.22	6.05	4.08	2.75	2.75
Total Debt	22.97	16.02	25.52	34.97	48.76	69.66
Other Liabilities	2.35	2.88	4.62	3.07	4.63	3.61
Total Liabilities	201.23	188.51	181.47	176.89	185.24	208.94
APPLICATION OF FUNDS :
Gross Block	109.12	98.54	94.83	87.22	82.78	80.82
Less : Accumulated Depreciation	22.28	18.38	14.30	11.76	8.65	5.81
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	86.84	80.16	80.53	75.46	74.13	75.01
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.15	1.07	0.57	2.11	0.07	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	2.20	1.20	1.70	1.56	1.56	1.36
Current Assets, Loans & Advances
Inventories	70.03	67.08	83.06	66.26	68.68	98.60
Sundry Debtors	23.96	22.60	27.04	38.71	41.58	33.28
Cash and Bank Balance	28.90	35.25	8.13	5.06	4.58	4.01
Loans and Advances	19.30	18.69	23.91	28.12	25.45	26.26
Total Current Assets	142.19	143.62	142.14	138.15	140.29	162.15
Less : Current Liabilities and Provisions
Current Liabilities	32.99	40.28	45.82	44.88	41.60	33.90
Provisions	6.87	7.56	9.62	9.03	8.74	10.76
Total Current Liabilities & Provisions	39.86	47.84	55.44	53.91	50.34	44.66
Net Current Assets	102.33	95.78	86.70	84.24	89.95	117.49
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2.98	3.78	3.43	3.31	5.85	6.35
Deferred Tax Liability	1.93	2.47	0.00	0.00	1.62	2.42
Net Deferred Tax	1.05	1.31	3.43	3.31	4.23	3.93
Other Assets	7.66	8.99	8.54	10.21	15.30	11.15
Total Assets	201.23	188.51	181.47	176.89	185.24	208.94
Contingent Liabilities	7.54	7.94	9.25	8.37	11.42	15.28

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	287.07	288.85	254.73	249.71	253.29	272.42
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	287.07	288.85	254.73	249.71	253.29	272.42
Other Income	12.27	16.00	7.20	5.27	8.21	9.04
Stock Adjustments	2.69	-4.63	-3.42	-5.98	-11.54	16.91
Total Income	302.03	300.22	258.51	249.00	249.96	298.37
EXPENDITURE :
Raw Materials	127.34	83.58	74.09	77.08	93.26	140.56
Power & Fuel Cost	1.47	1.62	1.72	1.75	1.92	1.69
Employee Cost	45.61	47.90	42.84	36.56	35.12	34.67
Other Manufacturing Expenses	92.41	116.06	103.65	104.06	93.79	84.10
Selling & Administrative Expenses	11.53	10.26	8.60	8.34	11.55	10.34
Miscellaneous Expenses	5.21	4.42	1.93	4.28	5.06	7.55
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	283.57	263.84	232.83	232.07	240.70	278.91
Operating Profit	18.46	36.38	25.68	16.93	9.26	19.46
Interest	3.81	1.91	3.14	4.52	5.66	7.77
Gross Profit	14.65	34.47	22.54	12.41	3.60	11.69
Depreciation	5.04	4.47	3.69	3.22	3.30	2.52
Profit Before Tax	9.61	30.00	18.85	9.19	0.30	9.17
Tax	-0.93	3.61	3.74	2.36	0.37	1.86
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.08	2.45	-0.56	0.37	-0.61	-0.70
Reported Net Profit	10.46	23.94	15.67	6.46	0.54	8.01
Extraordinary Items	-2.28	7.71	2.77	0.01	-0.01	-0.23
Adjusted Net Profit	12.74	16.23	12.90	6.45	0.55	8.24
Adjustment below Net Profit	0.00	0.00	0.00	0.00	-0.61	-0.48
P & L Balance brought forward	23.29	16.01	14.53	11.53	15.35	15.69
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	10.16	16.66	14.19	3.46	3.75	7.87
P & L Balance carried down	23.59	23.29	16.01	14.53	11.53	15.35
Dividend	0.00	0.00	0.00	0.00	1.95	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	60.00	60.00	60.00	35.00	25.00	30.00
Dividend Per Share(Rs)	6.00	6.00	6.00	3.50	2.50	3.00
Earnings Per Share-Unit Curr	13.38	30.61	20.04	8.26	0.69	10.24
Earnings Per Share(Adj)-Unit Curr	13.38	30.61	20.04	8.26	0.69	10.24
Book Value-Unit Curr	224.95	216.89	193.52	177.56	168.61	173.49
Book Value(Adj)-Unit Curr	224.95	216.89	193.52	177.56	168.61	173.49

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	80.53	87.99	87.41
Other Operating Income	0.00	0.00	0.00
Other Income	6.39	0.93	2.44
Total Income	86.92	88.92	89.85
Total Expenditure	81.08	90.15	83.95
PBIDT	5.84	-1.23	5.90
Interest	1.94	1.96	1.91
PBDT	3.90	-3.19	3.99
Depreciation	1.37	1.31	1.26
Tax	0.80	0.00	0.24
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.52	-0.84	-0.54
Reported Profit After Tax	2.25	-3.66	3.03
Extra-ordinary Items	4.96	0.00	0.00
Adjusted Profit After Extra-ordinary item	-2.71	-3.66	3.03
EPS (Unit Curr.)	2.88	-4.68	3.87
EPS (Adj) (Unit Curr.)	2.88	-4.68	3.87
Calculated EPS (Unit Curr.)	2.88	-4.68	3.87
Calculated EPS (Adj) (Unit Curr.)	2.88	-4.68	3.87
Calculated EPS (Ann.) (Unit Curr.)	11.51	-18.72	15.50
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.51	-18.72	15.50
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	7.82	7.82	7.82
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(%)	7.25	-1.40	6.75
PBDTM(%)	4.84	-3.63	4.56
PATM(%)	2.79	-4.16	3.47

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	0.11	0.13	0.21	0.31	0.44
Long Term Debt-Equity Ratio	0.01	0.02	0.02	0.02	0.03
Current Ratio	2.32	2.09	1.76	1.56	1.50
Fixed Assets	2.76	2.99	2.80	2.94	3.10
Inventory	4.19	3.85	3.41	3.70	3.03
Debtors	12.33	11.64	7.75	6.22	6.77
Interest Cover Ratio	4.20	11.67	5.90	3.03	1.05
PBIDTM (%)	7.33	9.26	8.73	6.78	3.66
PBITM (%)	5.57	7.72	7.28	5.49	2.35
PBDTM (%)	6.00	8.60	7.49	4.97	1.42
CPM (%)	6.19	7.17	6.51	3.88	1.52
APATM (%)	4.44	5.62	5.06	2.59	0.21
ROCE (%)	8.21	12.05	10.35	7.57	3.02
RONW (%)	7.37	10.11	8.89	4.77	0.40

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	261.08	209.30	261.08	14.22	10.97	14.22	204.12
Nov 2025	284.00	240.45	244.60	16.35	12.95	13.33	191.24
Oct 2025	269.00	256.35	262.50	14.76	13.53	14.30	205.23
Sep 2025	277.80	262.40	264.30	15.59	13.74	14.40	206.64
Aug 2025	298.00	262.30	266.05	17.85	14.16	14.50	208.01
Jul 2025	315.00	281.05	286.35	18.06	14.95	15.60	223.88
Jun 2025	310.00	275.00	300.90	17.47	14.66	16.39	235.25
May 2025	310.00	247.00	282.45	17.18	13.12	15.39	220.83
Apr 2025	289.59	220.35	278.15	16.43	11.06	15.15	217.47
Mar 2025	266.00	226.25	232.65	14.73	11.86	12.68	181.89
Feb 2025	345.90	245.20	251.05	22.35	14.70	15.41	196.28
Jan 2025	336.50	281.00	301.60	21.94	17.07	18.51	235.80
Share Prices Of 2024
Dec 2024	329.50	278.20	306.15	20.64	16.98	18.79	239.36
Nov 2024	295.00	263.00	281.55	19.34	16.05	17.28	220.12
Sep 2024	313.30	284.20	287.15	19.70	17.26	17.62	224.50
Aug 2024	319.00	271.50	295.65	19.89	16.57	18.14	231.15
Jul 2024	315.90	266.75	295.30	20.63	15.79	18.12	230.87
Jun 2024	308.80	223.70	274.50	20.17	12.27	16.85	214.61
May 2024	291.00	257.85	261.05	18.47	15.51	16.02	204.10
Apr 2024	315.00	253.05	280.20	20.59	14.96	17.20	219.07

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 49380.33
-83.12 -0.17%

S&P 500 6961.01
-4.46 -0.06%

HANG SENG 26487.52
-76.39 -0.29%

NIKKEI 225 53052.63
-530.94 -0.99%

FTSE 100 10111.70
-83.65 -0.82%

NIFTY 25232.50
-353.00 -1.38%

× Ask Your Question