IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,902.20 Aug 07,2026 EOD	1,904.30 Aug 07,2026 EOD
Today's Change( )	72.80 (3.98%)	78.30 (4.29%)
Open( )	1,814.85	1,834.90
Prev Close( )	1,829.40	1,826.00
Volume	3,536.00	83,658.00
Today's Range( )	1,928.50 - 1,814.85	1,931.00 - 1,823.00
52-Week Range( )	1,928.50 - 1,100.60	1,931.00 - 1,101.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	1,904.30(×77)

Company Background


Incorporation Year	1988
Registered Office	9-A Valluvar Street,Sivanandha Colony, Coimbatore, Tamil Nadu-641012
Telephone	91-0422-2491504
Fax	NA
Chairman	P V Chandran
Managing Director	P V Chandran
Company Secretary	RADHEY SHYAM PADIA
Auditor	S Krishnamoorthy & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	SKDC Consultants Ltd Surya 35 Mayflower ,Avenue Sowripalayam ,Road ,Coimbatore - 641 028

Board of Directors


Chairman / Executive Director / M D / Promoter	P V Chandran
Non-Exec & Non-Independent Dir	K Venkatachalam
Non Executive Director	Bhavya Chandran Vidya Jyothish Pillai
Independent Non Exe. Director	E M Nagasivam Vijayalakshni Narendra T. Bina Thirunellayi Raghunathan Seethalakshmi
Company Sec. & Compli. Officer	RADHEY SHYAM PADIA

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	5.73	5.73	5.73	5.73	5.73	5.73
Reserves Total	898.33	853.17	810.89	719.14	559.48	500.34
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	904.06	858.90	816.62	724.87	565.21	506.07
Secured Loans	12.35	44.89	0.00	0.00	0.10	54.43
Unsecured Loans	38.38	37.08	0.00	0.00	0.00	15.00
Total Debt	50.73	81.97	0.00	0.00	0.10	69.43
Other Liabilities	8.29	7.35	8.23	6.71	6.01	5.67
Total Liabilities	963.08	948.22	824.85	731.58	571.32	581.17
APPLICATION OF FUNDS :
Gross Block	727.76	707.97	664.10	648.10	638.18	611.06
Less : Accumulated Depreciation	486.73	475.71	449.08	421.08	393.63	364.67
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	241.03	232.26	215.02	227.02	244.55	246.39
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	8.03	3.48	0.01	0.03	3.86	6.18
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	14.69	0.62	0.44	0.44	0.39	0.20
Current Assets, Loans & Advances
Inventories	567.76	525.15	396.96	229.22	313.20	302.74
Sundry Debtors	25.75	25.47	39.11	45.87	13.47	18.13
Cash and Bank Balance	192.32	216.84	277.27	279.56	2.18	7.22
Loans and Advances	89.87	54.51	42.20	33.62	42.41	33.81
Total Current Assets	875.70	821.98	755.54	588.27	371.25	361.90
Less : Current Liabilities and Provisions
Current Liabilities	162.22	100.84	136.63	71.55	33.27	20.62
Provisions	0.00	0.90	0.00	0.13	3.74	0.00
Total Current Liabilities & Provisions	162.22	101.74	136.63	71.68	37.01	20.62
Net Current Assets	713.48	720.24	618.91	516.59	334.23	341.28
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	25.71	19.51	18.79	20.29	20.80	24.40
Net Deferred Tax	-25.71	-19.51	-18.79	-20.29	-20.80	-24.40
Other Assets	11.55	11.13	9.26	7.79	9.09	11.52
Total Assets	963.07	948.23	824.84	731.58	571.31	581.17
Contingent Liabilities	76.72	89.58	70.57	141.51	57.52	43.37

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	702.07	823.46	847.50	920.52	633.36	623.09
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	702.07	823.46	847.50	920.52	633.36	623.09
Other Income	26.51	22.75	13.85	4.96	0.33	0.76
Stock Adjustments	55.88	-19.40	143.93	22.29	-45.91	35.91
Total Income	784.46	826.81	1005.28	947.77	587.78	659.76
EXPENDITURE :
Raw Materials	491.91	538.18	660.60	529.90	355.37	429.38
Power & Fuel Cost	32.64	36.67	37.28	31.56	22.24	28.98
Employee Cost	51.27	54.15	51.74	45.78	37.40	41.15
Other Manufacturing Expenses	29.77	21.52	18.51	20.88	16.14	19.64
Selling & Administrative Expenses	38.83	38.58	38.06	41.30	27.93	27.02
Miscellaneous Expenses	8.90	4.39	9.42	2.61	2.47	6.97
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	653.31	693.49	815.61	672.04	461.54	553.13
Operating Profit	131.15	133.32	189.67	275.74	126.25	106.64
Interest	17.52	20.37	7.37	2.36	6.92	9.92
Gross Profit	113.63	112.95	182.30	273.38	119.33	96.72
Depreciation	22.44	27.70	29.82	29.39	28.94	27.58
Profit Before Tax	91.19	85.25	152.48	243.99	90.39	69.14
Tax	19.25	21.56	42.08	64.61	26.05	19.90
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	6.20	0.71	-1.50	-0.51	-3.60	-3.02
Reported Net Profit	65.74	62.97	111.89	179.89	67.95	52.26
Extraordinary Items	0.00	5.16	0.00	0.00	0.00	0.00
Adjusted Net Profit	65.74	57.81	111.89	179.89	67.95	52.26
Adjustment below Net Profit	-0.54	-0.66	-0.11	-0.19	-0.22	-3.63
P & L Balance brought forward	622.61	590.33	508.58	358.92	309.78	288.34
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	30.04	30.04	30.04	30.04	18.59	27.18
P & L Balance carried down	657.77	622.61	590.33	508.58	358.92	309.78
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 %	370.00	350.00	350.00	350.00	350.00	150.00
Dividend Per Share(Rs)	37.00	35.00	35.00	35.00	35.00	15.00
Earnings Per Share-Unit Curr	114.83	110.00	195.45	314.21	118.68	91.28
Earnings Per Share(Adj)-Unit Curr	114.83	110.00	195.45	314.21	118.68	91.28
Book Value-Unit Curr	1579.14	1500.25	1426.40	1266.14	987.26	883.96
Book Value(Adj)-Unit Curr	1579.14	1500.25	1426.40	1266.14	987.26	883.96

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	257.92	215.16	174.17
Other Operating Income	0.00	0.00	0.00
Other Income	3.32	5.59	2.90
Total Income	261.24	220.75	177.07
Total Expenditure	218.51	179.61	149.15
PBIDT	42.73	41.14	27.92
Interest	2.95	2.72	2.54
PBDT	39.78	38.42	25.38
Depreciation	5.24	5.49	5.04
Tax	8.27	7.42	4.70
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.57	0.98	0.47
Reported Profit After Tax	25.70	24.53	15.17
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	25.70	24.53	15.17
EPS (Unit Curr.)	44.89	42.85	26.50
EPS (Adj) (Unit Curr.)	44.89	42.85	26.50
Calculated EPS (Unit Curr.)	44.89	42.85	26.50
Calculated EPS (Adj) (Unit Curr.)	44.89	42.85	26.50
Calculated EPS (Ann.) (Unit Curr.)	179.56	171.39	105.99
Calculated EPS (Adj) (Ann.) (Unit Curr.)	179.56	171.39	105.99
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	5.73	5.73	5.73
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	2842650.00	2842650.00
Public Shareholding (% in Equity)	0.00	49.65	49.65
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	2882350.00	2882350.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	50.35	50.35
PBIDTM(%)	16.57	19.12	16.03
PBDTM(%)	15.42	17.86	14.57
PATM(%)	9.96	11.40	8.71

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.08	0.05	0.00	0.00	0.06
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	3.84	4.40	5.43	6.40	4.25
Fixed Assets	0.98	1.20	1.29	1.43	1.01
Inventory	1.28	1.79	2.71	3.39	2.06
Debtors	27.41	25.50	19.95	31.03	40.09
Interest Cover Ratio	6.20	5.18	21.69	104.39	14.06
PBIDTM (%)	18.68	16.19	22.38	29.95	19.93
PBITM (%)	15.48	12.83	18.86	26.76	15.36
PBDTM (%)	16.18	13.72	21.51	29.70	18.84
CPM (%)	12.56	11.01	16.72	22.73	15.30
APATM (%)	9.36	7.65	13.20	19.54	10.73
ROCE (%)	11.38	11.91	20.54	37.82	16.89
RONW (%)	7.46	7.52	14.52	27.89	12.69

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2026	1,795.65	1,660.00	1,716.95	16.06	14.06	14.95	982.95
Jun 2026	1,809.90	1,563.00	1,764.85	16.13	13.57	15.37	1,010.38
May 2026	1,738.35	1,516.00	1,659.60	15.82	13.14	14.45	950.12
Apr 2026	1,538.00	1,131.10	1,485.20	13.81	9.02	12.93	850.28
Mar 2026	1,408.00	1,123.00	1,128.60	12.31	9.73	9.83	646.12
Feb 2026	1,480.00	1,229.45	1,352.85	13.54	10.57	11.78	774.51
Jan 2026	1,311.90	1,100.60	1,286.05	12.16	9.32	11.20	736.26
Share Prices Of 2025
Dec 2025	1,290.75	1,202.15	1,235.90	11.38	10.29	10.76	707.55
Nov 2025	1,349.25	1,269.00	1,276.75	11.93	10.98	11.12	730.94
Oct 2025	1,450.05	1,340.60	1,349.25	12.80	11.51	11.75	772.45
Sep 2025	1,569.00	1,341.35	1,416.85	13.78	11.17	12.34	811.15
Aug 2025	1,568.95	1,376.00	1,411.80	14.30	11.86	12.29	808.26
Jul 2025	1,675.00	1,555.05	1,567.50	14.72	12.97	13.65	897.39
Jun 2025	1,700.00	1,464.20	1,581.45	14.96	12.30	13.77	905.38
May 2025	1,598.95	1,318.05	1,493.45	14.69	10.77	13.01	855.00
Apr 2025	1,466.00	1,277.05	1,343.25	13.28	10.86	11.70	769.01
Mar 2025	1,412.55	1,278.00	1,281.05	12.60	11.10	11.16	733.40
Feb 2025	1,674.95	1,319.00	1,321.95	18.15	13.03	13.09	756.82
Jan 2025	1,770.00	1,425.00	1,523.25	18.16	13.87	15.08	872.06
Share Prices Of 2024
Dec 2024	1,824.00	1,505.25	1,614.55	20.09	14.76	15.99	924.33

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