IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	88.38 Aug 17,2026 EOD	88.10 Aug 17,2026 EOD
Today's Change( )	6.97 (8.56%)	6.85 (8.43%)
Open( )	81.56	83.05
Prev Close( )	81.41	81.25
Volume	233,732.00	2,764,523.00
Today's Range( )	89.00 - 81.56	89.00 - 83.05
52-Week Range( )	89.00 - 53.34	89.00 - 53.50
Buy (Size)	N.A	88.10(×5276)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1986
Registered Office	60 Rukmani Lakshmipathy Salai,Egmore, Chennai, Tamil Nadu-600008
Telephone	91-44-28584147
Fax	91-44-28584147
Chairman	Ajit Thomas
Managing Director	NA
Company Secretary	P Mahadevan
Auditor	Suri & Co
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Cameo Corporate Services Ltd Subramanian Building,1ST Floor No 1,Club House Road,Chennai - 600002

Board of Directors


Chairman & Non Executive Dir.	Ajit Thomas
Independent Non Exe. Director	Kavitha Vijay M M Venkatachalam N K Ranganath
Non Executive Director	Rahul Thomas Siddharth Thomas,
Company Sec. & Compli. Officer	P Mahadevan

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	15.23	15.23	15.23	15.23	15.23	15.23
Reserves Total	522.14	483.79	457.92	424.80	364.85	307.22
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	537.37	499.02	473.15	440.03	380.08	322.45
Secured Loans	92.65	84.31	8.05	11.85	7.50	33.43
Unsecured Loans	0.00	3.75	5.67	2.86	3.21	3.58
Total Debt	92.65	88.06	13.72	14.71	10.71	37.01
Other Liabilities	5.52	4.42	4.69	4.03	4.27	3.96
Total Liabilities	635.54	591.50	491.56	458.77	395.06	363.42
APPLICATION OF FUNDS :
Gross Block	183.09	167.76	166.92	152.90	143.39	139.93
Less : Accumulated Depreciation	103.71	96.62	86.51	74.63	61.38	50.97
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	79.38	71.14	80.41	78.27	82.01	88.96
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.10	4.07	0.00	0.00	1.57	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	137.75	157.28	148.17	74.87	44.81	24.49
Current Assets, Loans & Advances
Inventories	300.25	281.98	202.41	195.16	171.73	150.61
Sundry Debtors	227.05	146.47	110.57	129.61	105.05	110.72
Cash and Bank Balance	10.59	8.71	12.60	7.96	6.39	7.69
Loans and Advances	41.82	38.26	22.76	23.78	31.15	36.00
Total Current Assets	579.71	475.41	348.34	356.50	314.31	305.01
Less : Current Liabilities and Provisions
Current Liabilities	156.11	111.26	78.78	42.40	41.07	47.26
Provisions	13.37	11.16	11.36	12.21	8.23	8.97
Total Current Liabilities & Provisions	169.48	122.42	90.14	54.61	49.29	56.23
Net Current Assets	410.22	352.99	258.20	301.90	265.02	248.78
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	5.39	3.40	3.16	3.07	2.94	2.55
Deferred Tax Liability	3.26	5.15	4.09	4.01	4.15	5.36
Net Deferred Tax	2.13	-1.75	-0.93	-0.94	-1.21	-2.81
Other Assets	5.95	7.77	5.71	4.67	2.86	3.99
Total Assets	635.53	591.50	491.56	458.77	395.06	363.41
Contingent Liabilities	79.78	58.58	56.51	41.45	30.19	11.51

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	683.77	522.04	503.31	582.25	541.89	470.43
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	683.77	522.04	503.31	582.25	541.89	470.43
Other Income	11.69	14.46	12.18	2.32	9.62	7.15
Stock Adjustments	33.30	33.59	-3.17	36.03	6.31	21.65
Total Income	728.76	570.09	512.32	620.60	557.82	499.23
EXPENDITURE :
Raw Materials	374.87	276.19	229.88	274.24	249.98	251.51
Power & Fuel Cost	36.80	33.80	35.26	49.63	38.32	30.08
Employee Cost	75.69	65.60	60.13	60.63	52.58	50.50
Other Manufacturing Expenses	65.02	58.31	47.50	62.22	54.00	51.65
Selling & Administrative Expenses	77.67	54.44	45.95	45.32	43.80	32.36
Miscellaneous Expenses	11.27	10.25	12.86	8.82	7.20	7.44
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	641.33	498.58	431.57	500.87	445.90	423.54
Operating Profit	87.45	71.51	80.75	119.73	111.92	75.69
Interest	7.05	6.03	4.20	4.15	3.28	3.00
Gross Profit	80.40	65.48	76.55	115.58	108.64	72.69
Depreciation	11.21	13.72	13.84	13.36	14.33	15.15
Profit Before Tax	69.19	51.76	62.71	102.22	94.31	57.54
Tax	17.83	12.87	16.50	27.50	24.95	16.05
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-2.50	0.83	-0.16	-0.32	-1.31	-0.96
Reported Net Profit	53.85	38.07	46.37	75.04	70.67	42.46
Extraordinary Items	0.00	-0.02	0.00	0.00	0.08	0.28
Adjusted Net Profit	53.85	38.09	46.37	75.04	70.59	42.18
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.28
P & L Balance brought forward	164.18	158.30	150.63	115.81	82.33	58.44
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	31.42	32.18	38.71	40.23	37.18	19.90
P & L Balance carried down	186.61	164.18	158.30	150.63	115.81	80.72
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 %	80.00	70.00	80.00	100.00	100.00	70.00
Dividend Per Share(Rs)	0.80	0.70	0.80	1.00	1.00	0.70
Earnings Per Share-Unit Curr	3.54	2.50	3.05	4.93	4.64	2.79
Earnings Per Share(Adj)-Unit Curr	3.54	2.50	3.05	4.93	4.64	2.79
Book Value-Unit Curr	35.29	32.77	31.07	28.90	24.96	21.17
Book Value(Adj)-Unit Curr	35.29	32.77	31.07	28.90	24.96	21.17

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	230.81	216.42	191.16
Other Operating Income	0.00	0.00	0.00
Other Income	3.88	0.64	2.97
Total Income	234.69	217.06	194.13
Total Expenditure	197.85	186.15	169.55
PBIDT	36.84	30.90	24.58
Interest	2.11	2.10	1.80
PBDT	34.73	28.80	22.78
Depreciation	3.12	3.05	2.65
Tax	7.62	6.76	5.41
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.13	-0.30	-1.24
Reported Profit After Tax	23.87	19.29	15.96
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	23.87	19.29	15.96
EPS (Unit Curr.)	1.57	1.27	1.05
EPS (Adj) (Unit Curr.)	1.57	1.27	1.05
Calculated EPS (Unit Curr.)	1.57	1.27	1.05
Calculated EPS (Adj) (Unit Curr.)	1.57	1.27	1.05
Calculated EPS (Ann.) (Unit Curr.)	6.27	5.07	4.19
Calculated EPS (Adj) (Ann.) (Unit Curr.)	6.27	5.07	4.19
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	35.00
Equity	15.23	15.23	15.23
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(%)	15.96	14.28	12.86
PBDTM(%)	15.05	13.31	11.92
PATM(%)	10.34	8.91	8.35

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.17	0.10	0.03	0.03	0.07
Long Term Debt-Equity Ratio	0.01	0.02	0.02	0.02	0.03
Current Ratio	2.25	2.70	4.43	5.65	4.32
Fixed Assets	3.90	3.12	3.15	3.93	3.83
Inventory	2.35	2.16	2.53	3.17	3.36
Debtors	3.66	4.06	4.19	4.96	5.02
Interest Cover Ratio	10.81	9.58	15.93	25.63	29.75
PBIDTM (%)	12.79	13.70	16.04	20.56	20.65
PBITM (%)	11.15	11.07	13.29	18.27	18.01
PBDTM (%)	11.76	12.54	15.21	19.85	20.05
CPM (%)	9.51	9.92	11.96	15.18	15.69
APATM (%)	7.88	7.29	9.21	12.89	13.04
ROCE (%)	12.43	10.67	14.08	24.92	25.73
RONW (%)	10.39	7.83	10.16	18.30	20.12

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2026	76.50	67.00	71.13	23.44	18.03	20.12	1,083.31
Jun 2026	82.98	67.92	70.95	27.12	18.50	20.07	1,080.57
May 2026	76.92	64.88	72.04	23.23	18.07	20.37	1,097.17
Apr 2026	77.45	54.50	69.42	24.44	14.75	19.63	1,057.27
Mar 2026	65.90	53.34	53.78	20.67	14.96	15.21	819.07
Feb 2026	75.00	63.83	64.60	32.94	24.91	25.83	983.86
Jan 2026	72.00	61.45	66.26	31.59	23.21	26.49	1,009.14
Share Prices Of 2025
Dec 2025	72.15	64.00	66.76	31.26	24.75	26.69	1,016.75
Nov 2025	77.40	67.92	68.62	32.54	26.88	27.44	1,045.08
Oct 2025	79.20	63.90	74.07	36.86	24.03	29.62	1,128.09
Sep 2025	78.34	70.25	72.06	32.14	27.70	28.81	1,097.47
Aug 2025	83.50	68.40	72.43	37.75	26.87	28.96	1,103.11
Jul 2025	79.20	64.05	75.20	32.76	24.85	30.07	1,145.30
Jun 2025	70.25	60.80	65.88	29.60	23.02	26.34	1,003.35
May 2025	71.19	59.80	65.80	30.35	22.58	26.31	1,002.13
Apr 2025	64.70	51.00	61.40	26.73	18.97	24.55	935.12
Mar 2025	67.90	52.51	54.00	31.23	20.83	21.59	822.42
Feb 2025	78.50	55.50	56.11	25.78	18.03	18.43	854.56
Jan 2025	83.91	67.45	75.38	30.68	21.93	24.76	1,148.04
Share Prices Of 2024
Dec 2024	83.00	74.77	75.14	27.65	24.45	24.68	1,144.38

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 Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 53757.60
-103.39 -0.19%

S&P 500 7807.18
-12.81 -0.16%

HANG SENG 25453.24
336.38 1.34%

NIKKEI 225 69148.70
434.90 0.63%

FTSE 100 10753.31
-19.36 -0.18%

NIFTY 24287.65
-78.35 -0.32%

× Ask Your Question