IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	546.50 Apr 17,2026 EOD	547.30 Apr 17,2026 EOD
Today's Change( )	7.85 (1.46%)	9.60 (1.79%)
Open( )	550.00	539.85
Prev Close( )	538.65	537.70
Volume	1,400.00	18,372.00
Today's Range( )	552.35 - 539.30	551.00 - 539.00
52-Week Range( )	789.95 - 490.00	790.95 - 486.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1936
Registered Office	New 103 Old 42-45 LuzChurch Rd,Mylapore, Chennai, Tamil Nadu-600004
Telephone	91-44-24994164/24994465/24994366
Fax	91-44-24994585
Chairman	S Sambhuprasad
Managing Director	S Sambhuprasad
Company Secretary	NA
Auditor	B S R & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Cameo Corporate Services Ltd Subramanian Building,1ST Floor No 1,Club House Road,Chennai - 600002

Board of Directors


Chairman / Executive Director / M D / Promoter	S Sambhuprasad
Non-Exec & Non-Independent Dir	Ramaa Prabhakar Arikirevula G Raghavan
Independent Non Exe. Director	V Raja Muralidharan Swayambunathan Meena Lochani Raghunathan V Nagaraj
CS / Compliance Officer / General Manager - Legal	GAGAN PREET SINGH

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	2.89	2.89	2.92	2.92	2.92	2.92
Reserves Total	323.72	285.60	287.85	262.20	212.64	156.50
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	326.61	288.49	290.77	265.12	215.56	159.42
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	2.08	1.73	0.91	0.88	1.34	1.69
Total Debt	2.08	1.73	0.91	0.88	1.34	1.69
Other Liabilities	8.51	7.07	7.91	6.96	5.90	5.74
Total Liabilities	337.20	297.29	299.59	272.96	222.80	166.85
APPLICATION OF FUNDS :
Gross Block	81.24	75.20	73.10	47.84	39.30	39.04
Less : Accumulated Depreciation	31.83	25.67	24.18	19.38	16.04	12.93
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	49.41	49.53	48.92	28.46	23.26	26.11
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	16.25	2.39	1.11	17.33	1.57	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.05	0.04	5.17	12.88	17.84	18.21
Current Assets, Loans & Advances
Inventories	27.26	28.90	28.83	26.00	17.46	23.72
Sundry Debtors	55.82	47.89	33.02	38.26	17.66	26.46
Cash and Bank Balance	83.16	26.61	70.32	87.75	139.32	36.33
Loans and Advances	124.43	192.28	122.64	115.12	42.63	39.31
Total Current Assets	290.67	295.68	254.80	267.13	217.07	125.82
Less : Current Liabilities and Provisions
Current Liabilities	80.17	65.94	57.32	72.66	47.98	36.33
Provisions	4.01	3.65	5.18	4.24	3.49	2.16
Total Current Liabilities & Provisions	84.18	69.59	62.50	76.90	51.47	38.49
Net Current Assets	206.49	226.09	192.30	190.23	165.60	87.33
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.26	6.16	6.02	5.34	5.23	6.57
Deferred Tax Liability	3.15	2.98	1.77	1.70	1.80	2.17
Net Deferred Tax	3.11	3.18	4.25	3.64	3.43	4.40
Other Assets	61.91	16.05	47.84	20.43	11.10	30.82
Total Assets	337.21	297.28	299.59	272.97	222.80	166.86
Contingent Liabilities	15.77	15.50	10.06	9.65	12.63	12.84

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	451.82	421.23	379.64	405.84	332.84	261.48
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	451.82	421.23	379.64	405.84	332.84	261.48
Other Income	17.68	16.35	14.54	15.38	11.32	8.32
Stock Adjustments	0.57	-2.15	1.73	5.50	-5.01	6.97
Total Income	470.07	435.43	395.91	426.72	339.15	276.77
EXPENDITURE :
Raw Materials	223.78	209.67	183.71	185.96	135.18	124.05
Power & Fuel Cost	3.52	3.84	3.06	2.66	1.76	2.02
Employee Cost	59.10	47.69	48.81	48.23	41.70	39.36
Other Manufacturing Expenses	10.96	9.86	10.38	8.37	6.66	6.78
Selling & Administrative Expenses	92.02	89.23	86.95	84.68	64.72	61.45
Miscellaneous Expenses	4.70	6.87	3.92	1.87	2.97	3.96
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	394.08	367.17	336.83	331.77	252.99	237.62
Operating Profit	75.99	68.25	59.08	94.95	86.16	39.15
Interest	0.33	0.25	0.22	0.58	0.59	0.34
Gross Profit	75.66	68.00	58.86	94.37	85.57	38.81
Depreciation	6.53	6.06	5.21	3.80	3.67	4.36
Profit Before Tax	69.13	61.94	53.65	90.57	81.90	34.45
Tax	17.97	15.94	14.01	23.39	19.73	9.43
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.33	1.03	-0.20	0.00	0.98	-0.06
Reported Net Profit	50.83	44.97	39.83	67.19	61.19	25.08
Extraordinary Items	0.00	0.11	0.02	0.01	0.07	0.00
Adjusted Net Profit	50.83	44.86	39.81	67.18	61.12	25.08
Adjustment below Net Profit	-0.79	-35.32	0.00	0.00	0.00	-0.63
P & L Balance brought forward	236.21	239.89	214.72	161.62	105.13	91.44
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	13.30	13.33	14.67	14.08	4.71	10.76
P & L Balance carried down	272.96	236.21	239.89	214.72	161.62	105.13
Dividend	0.00	0.00	0.00	5.85	4.68	6.14
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	460.00	460.00	460.00	460.00	420.00	210.00
Dividend Per Share(Rs)	4.60	4.60	4.60	4.60	4.20	2.10
Earnings Per Share-Unit Curr	17.58	15.56	13.63	22.99	20.93	8.58
Earnings Per Share(Adj)-Unit Curr	17.58	15.56	13.63	22.99	20.93	8.58
Book Value-Unit Curr	112.97	99.78	99.47	90.70	73.75	54.54
Book Value(Adj)-Unit Curr	112.97	99.78	99.47	90.70	73.75	54.54

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	141.04	117.70	94.05
Other Operating Income	0.00	0.00	0.00
Other Income	4.12	4.30	4.43
Total Income	145.16	122.00	98.47
Total Expenditure	117.12	101.17	85.60
PBIDT	28.04	20.82	12.87
Interest	0.05	0.05	0.05
PBDT	27.99	20.77	12.82
Depreciation	1.62	1.56	1.53
Tax	6.91	5.25	2.98
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	19.45	13.96	8.31
Extra-ordinary Items	-0.92	0.00	0.00
Adjusted Profit After Extra-ordinary item	20.37	13.96	8.31
EPS (Unit Curr.)	6.73	4.83	2.87
EPS (Adj) (Unit Curr.)	6.73	4.83	2.87
Calculated EPS (Unit Curr.)	6.73	4.83	2.87
Calculated EPS (Adj) (Unit Curr.)	6.73	4.83	2.87
Calculated EPS (Ann.) (Unit Curr.)	26.91	19.32	11.50
Calculated EPS (Adj) (Ann.) (Unit Curr.)	26.91	19.32	11.50
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	100.00	100.00	0.00
Equity	2.89	2.89	2.89
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(%)	19.88	17.69	13.68
PBDTM(%)	19.85	17.65	13.63
PATM(%)	13.79	11.86	8.84

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.00	0.00	0.00	0.01
Long Term Debt-Equity Ratio	0.01	0.00	0.00	0.00	0.00
Current Ratio	3.73	4.09	3.70	3.72	3.73
Fixed Assets	5.78	5.68	6.28	9.31	8.50
Inventory	16.09	14.59	13.85	18.68	16.17
Debtors	8.71	10.41	10.65	14.52	15.09
Interest Cover Ratio	210.48	248.76	244.82	157.17	139.81
PBIDTM (%)	16.82	16.20	15.56	23.40	25.89
PBITM (%)	15.37	14.76	14.19	22.46	24.78
PBDTM (%)	16.75	16.14	15.50	23.25	25.71
CPM (%)	12.70	12.11	11.86	17.49	19.49
APATM (%)	11.25	10.68	10.49	16.56	18.38
ROCE (%)	21.89	20.84	18.81	36.78	42.34
RONW (%)	16.53	15.53	14.33	27.96	32.64

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	599.50	490.00	494.90	36.99	27.59	28.15	1,430.79
Feb 2026	664.00	560.70	593.20	39.31	30.74	33.74	1,714.98
Jan 2026	674.50	572.00	587.90	38.54	31.65	33.44	1,699.66
Share Prices Of 2025
Dec 2025	699.95	626.45	668.15	40.66	35.26	38.00	1,931.66
Nov 2025	744.00	679.00	682.00	43.61	38.45	38.79	1,971.70
Oct 2025	759.00	691.80	724.70	45.21	39.12	41.22	2,095.15
Sep 2025	789.95	693.80	713.70	46.44	38.00	40.59	2,063.35
Aug 2025	740.00	650.00	688.80	43.87	36.47	39.18	1,991.36
Jul 2025	754.00	654.05	661.95	43.70	36.80	37.65	1,913.74
Jun 2025	754.05	677.05	720.45	43.68	37.37	40.98	2,082.87
May 2025	736.00	665.05	711.95	42.43	36.62	40.49	2,058.29
Apr 2025	728.00	558.00	692.80	44.88	25.56	39.40	2,002.93
Mar 2025	670.00	548.05	644.85	39.59	29.26	36.68	1,864.30
Feb 2025	691.60	575.55	576.85	44.82	37.01	37.18	1,667.71
Jan 2025	829.00	635.55	664.25	64.71	38.55	42.81	1,920.39
Share Prices Of 2024
Dec 2024	768.35	696.00	720.20	50.54	43.35	46.41	2,082.14
Nov 2024	775.00	660.65	739.00	50.51	42.12	47.63	2,136.50
Oct 2024	811.95	710.05	760.30	54.99	45.23	49.00	2,198.08
Sep 2024	838.00	732.55	815.85	55.40	45.04	52.58	2,358.67
Aug 2024	861.40	706.50	819.40	57.46	44.00	52.81	2,368.94

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 49467.44
867.71 1.79%

S&P 500 7146.92
84.64 1.20%

HANG SENG 26160.34
-233.93 -0.89%

NIKKEI 225 58837.37
-680.97 -1.14%

FTSE 100 10660.47
70.48 0.67%

NIFTY 24353.55
156.80 0.65%

× Ask Your Question