IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	38.99 May 27,2026 12:30:00
Today's Change( )	-0.86 (-2.16%)
Open( )	39.11
Prev Close( )	39.85
Volume	106,298.00
Today's Range( )	40.77 - 37.30
52-Week Range( )	63.51 - 29.39
Buy (Size)	38.76(×124)
Sell (Size)	38.99(×13)

Company Background


Incorporation Year	1984
Registered Office	Venkatarayapuram,Tanuka, Godavari West, Andhra Pradesh-534215
Telephone	91-8819-224075/220975
Fax	91-8819-224168
Chairman	Pamidi Kotaiah
Managing Director	P Narendranath Chowdary
Company Secretary	G Adinarayana
Auditor	C V Ramana Rao & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI BSE,MSEI
Registrar	XL Softech Systems Ltd Plot No 3 Sagar Soci,Road No 2 ,Banjara Hills ,Hyderabad - 500034

Board of Directors


Chairman & Independent Directo	Pamidi Kotaiah
ED / MD / Promoter	P Narendranath Chowdary
Independent Non Exe. Director	D Manjulata
Non-Exec & Non-Independent Dir	Mullapudi Sri Ramachandra Venkata Krishna Rangarao Ravi Pendyala
Independent Non Exe. Director	P Venkateswara Rao M Gopala Krishna G S V Prasad
NIED / Nominee / Promoter	V Raghunath
Nominee (APIDC)	K.S.S.Aditya
CFO & Secretary	G Adinarayana

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	84.97	84.97	84.97	84.97	84.97	84.97
Reserves Total	435.77	470.72	420.26	418.69	218.74	138.50
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	520.74	555.69	505.23	503.66	303.71	223.47
Secured Loans	3.96	2.42	7.83	8.10	0.03	0.63
Unsecured Loans	81.80	81.27	80.65	79.96	79.22	84.00
Total Debt	85.76	83.69	88.48	88.06	79.25	84.63
Other Liabilities	5.82	5.54	4.74	3.90	3.06	3.95
Total Liabilities	612.32	644.92	598.45	595.62	386.02	312.05
APPLICATION OF FUNDS :
Gross Block	559.64	561.87	562.18	552.21	554.23	555.82
Less : Accumulated Depreciation	363.89	352.44	341.15	328.64	319.42	308.36
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	195.75	209.43	221.03	223.57	234.81	247.46
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.91	0.84	0.48	6.52	0.41	0.41
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	68.39	64.46	44.52	118.08	150.11	31.75
Current Assets, Loans & Advances
Inventories	53.89	38.78	65.50	58.95	32.57	35.11
Sundry Debtors	0.68	3.27	1.30	3.06	4.38	6.03
Cash and Bank Balance	293.91	316.71	276.98	193.25	10.42	3.95
Loans and Advances	25.61	22.33	22.11	22.41	9.17	8.06
Total Current Assets	374.08	381.09	365.89	277.67	56.55	53.15
Less : Current Liabilities and Provisions
Current Liabilities	19.23	26.81	12.21	15.84	27.95	15.71
Provisions	6.17	5.48	4.41	6.91	4.78	2.02
Total Current Liabilities & Provisions	25.40	32.29	16.62	22.75	32.73	17.73
Net Current Assets	348.68	348.81	349.27	254.92	23.82	35.42
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.33	4.81	3.78	2.65	10.80	33.41
Deferred Tax Liability	22.64	23.97	25.17	26.64	38.53	40.85
Net Deferred Tax	-15.31	-19.16	-21.39	-23.99	-27.73	-7.44
Other Assets	11.91	40.55	4.55	16.53	4.58	4.46
Total Assets	612.33	644.92	598.45	595.62	386.00	312.06
Contingent Liabilities	5.38	2.30	2.30	1.53	1.53	1.55

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	501.89	788.67	682.98	965.38	566.07	455.93
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	501.89	788.67	682.98	965.38	566.07	455.93
Other Income	27.76	25.42	18.68	14.51	3.87	3.33
Stock Adjustments	19.28	-29.65	15.13	19.39	-10.81	13.87
Total Income	548.93	784.44	716.79	999.28	559.13	473.13
EXPENDITURE :
Raw Materials	441.46	558.15	544.22	569.66	338.93	347.90
Power & Fuel Cost	52.39	62.73	55.00	48.47	37.99	38.96
Employee Cost	26.38	27.20	25.59	26.45	21.49	20.60
Other Manufacturing Expenses	17.25	19.42	30.05	24.04	14.98	22.45
Selling & Administrative Expenses	1.53	1.83	2.24	2.29	1.39	1.71
Miscellaneous Expenses	8.42	5.54	6.39	4.54	3.25	5.69
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	547.43	674.87	663.49	675.45	418.03	437.32
Operating Profit	1.50	109.57	53.30	323.83	141.10	35.82
Interest	9.04	8.66	8.64	8.61	9.13	1.52
Gross Profit	-7.54	100.91	44.66	315.22	131.97	34.30
Depreciation	14.58	14.83	15.39	14.14	14.03	12.81
Profit Before Tax	-22.12	86.08	29.27	301.08	117.94	21.49
Tax	-0.08	24.84	11.53	86.67	43.67	7.59
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.91	-2.16	-2.66	-12.33	-2.20	0.00
Reported Net Profit	-18.13	63.40	20.41	226.73	76.47	13.89
Extraordinary Items	-3.32	0.04	0.00	0.23	0.00	0.00
Adjusted Net Profit	-14.81	63.36	20.41	226.50	76.47	13.89
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	447.85	397.20	389.53	188.29	111.82	113.30
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	16.99	12.75	12.75	25.49	0.00	15.37
P & L Balance carried down	412.73	447.85	397.20	389.53	188.29	111.82
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 %	0.00	20.00	15.00	30.00	15.00	0.00
Dividend Per Share(Rs)	0.00	2.00	1.50	3.00	1.50	0.00
Earnings Per Share-Unit Curr	-2.13	7.46	2.40	26.68	9.00	1.63
Earnings Per Share(Adj)-Unit Curr	-2.13	7.46	2.40	26.68	9.00	1.63
Book Value-Unit Curr	61.28	65.40	59.46	59.27	35.74	26.30
Book Value(Adj)-Unit Curr	61.28	65.40	59.46	59.27	35.74	26.30

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	67.39	167.64	141.46
Other Operating Income	0.00	0.00	0.00
Other Income	5.91	6.07	6.97
Total Income	73.29	173.72	148.43
Total Expenditure	79.17	166.73	151.94
PBIDT	-5.87	6.99	-3.51
Interest	2.19	2.19	2.18
PBDT	-8.06	4.80	-5.70
Depreciation	3.70	3.69	3.61
Tax	-0.99	-1.04	-0.89
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	-10.77	2.14	-8.42
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-10.77	2.14	-8.42
EPS (Unit Curr.)	-1.27	0.25	-0.99
EPS (Adj) (Unit Curr.)	-1.27	0.25	-0.99
Calculated EPS (Unit Curr.)	-1.27	0.25	-0.99
Calculated EPS (Adj) (Unit Curr.)	-1.27	0.25	-0.99
Calculated EPS (Ann.) (Unit Curr.)	-5.07	1.01	-3.96
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-5.07	1.01	-3.96
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	84.97	84.97	84.97
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(%)	-8.71	4.17	-2.48
PBDTM(%)	-11.96	2.86	-4.03
PATM(%)	-15.98	1.28	-5.95

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.16	0.16	0.17	0.21	0.31
Long Term Debt-Equity Ratio	0.14	0.14	0.14	0.18	0.27
Current Ratio	6.05	6.09	5.30	2.41	1.02
Fixed Assets	0.90	1.40	1.23	1.75	1.02
Inventory	10.83	15.13	10.98	21.10	16.73
Debtors	254.12	345.15	313.29	259.51	108.76
Interest Cover Ratio	-1.08	10.94	4.39	35.97	13.92
PBIDTM (%)	0.96	13.89	7.80	33.54	24.93
PBITM (%)	-1.94	12.01	5.55	32.08	22.45
PBDTM (%)	-0.84	12.79	6.54	32.65	23.31
CPM (%)	-0.05	9.92	5.24	24.95	15.99
APATM (%)	-2.95	8.04	2.99	23.49	13.51
ROCE (%)	-1.55	15.24	6.35	63.10	36.41
RONW (%)	-2.75	11.95	4.05	56.17	29.01

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	43.50	31.00	39.61	0.00	0.00	0.00	336.57
Mar 2026	41.95	29.39	30.38	0.00	0.00	0.00	258.14
Feb 2026	48.49	39.95	40.36	0.00	0.00	0.00	342.95
Jan 2026	53.38	42.50	45.10	0.00	0.00	0.00	383.22
Share Prices Of 2025
Dec 2025	53.40	48.00	52.52	0.00	0.00	0.00	446.27
Nov 2025	58.45	49.40	50.13	0.00	0.00	0.00	425.96
Oct 2025	56.60	50.40	53.81	0.00	0.00	0.00	457.23
Sep 2025	63.51	48.30	50.90	0.00	0.00	0.00	432.51
Aug 2025	54.10	47.90	49.77	0.00	0.00	0.00	422.90
Jul 2025	58.50	51.60	53.21	0.00	0.00	0.00	452.13
Jun 2025	56.40	52.80	54.58	0.00	0.00	0.00	463.77
May 2025	62.00	52.11	56.21	0.00	0.00	0.00	477.63
Apr 2025	61.00	47.50	55.17	0.00	0.00	0.00	468.79
Mar 2025	55.20	48.50	48.99	0.00	0.00	0.00	416.28
Feb 2025	71.80	51.00	52.84	9.71	6.64	7.09	448.99
Jan 2025	77.25	63.15	67.72	10.55	8.25	9.08	575.43
Share Prices Of 2024
Dec 2024	82.00	73.00	74.38	11.47	9.72	9.98	632.02
Nov 2024	87.98	70.15	74.61	11.93	9.21	10.01	633.97
Oct 2024	96.99	80.50	86.77	13.09	10.68	11.64	737.30
Sep 2024	103.00	93.55	94.47	14.11	12.42	12.67	802.73

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.
6. KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

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

DJIA 50493.86
-106.84 -0.21%

S&P 500 7540.47
46.00 0.61%

HANG SENG 25599.46
-6.58 -0.03%

NIKKEI 225 65194.32
198.23 0.30%

FTSE 100 10499.42
33.16 0.32%

NIFTY 23931.65
17.95 0.08%

× Ask Your Question