IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	267.30 Nov 27,2025 EOD	267.20 Nov 27,2025 EOD
Today's Change( )	-3.90 (-1.44%)	-4.10 (-1.51%)
Open( )	272.90	272.00
Prev Close( )	271.20	271.30
Volume	140,442.00	1,388,243.00
Today's Range( )	272.90 - 266.35	272.90 - 266.00
52-Week Range( )	354.65 - 92.50	354.70 - 92.55
Buy (Size)	N.A	267.20(×10714)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1997
Registered Office	PNo 128/A Road No12 Rangareddi,BelRd Ida Mallapur UppalMandal, Hyderabad, Telangana-500076
Telephone	91-40-2716 7000
Fax	91-40-2715 0820
Chairman	Raghupathy Goud Theegala
Managing Director	Karunakar Reddy Baddam
Company Secretary	NA
Auditor	S T Mohite & Co
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Bigshare Services Pvt Ltd Office No 56-2 ,Pinnacle Busine.Park,Mahakali Caves Road ,Mumbai - 400093

Board of Directors


Executive Director & MD	Karunakar Reddy Baddam
WTD & Executive Director	Krishna Sai Kumar Addepalli
Chairman & Independent Directo	Raghupathy Goud Theegala
Independent Non Exe. Director	Karunasree Samudrala
Non-Exec & Non-Independent Dir	Kavya Gorla
Independent Non Exe. Director	Chandrashekar Matham
Non-Exec & Non-Independent Dir	Aditya Kumar Halwasiya
Wholetime Technical Director	Venkata Siva Prasad Chandrapati

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	30.65	28.24	20.76	20.76	20.76	20.76
Reserves Total	577.97	479.93	317.08	298.55	284.44	275.16
Equity Share Warrants	0.00	11.22	45.97	0.00	0.00	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	608.62	519.39	383.81	319.31	305.20	295.92
Secured Loans	280.47	197.96	141.68	115.20	115.40	83.30
Unsecured Loans	14.81	9.85	1.94	0.54	0.27	0.00
Total Debt	295.28	207.81	143.62	115.74	115.67	83.30
Other Liabilities	2.84	1.11	1.20	0.88	0.83	0.74
Total Liabilities	906.74	728.31	528.63	435.93	421.70	379.96
APPLICATION OF FUNDS :
Gross Block	257.02	204.52	160.07	129.65	84.01	76.86
Less : Accumulated Depreciation	76.20	60.88	54.47	44.11	35.21	26.51
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	180.82	143.64	105.60	85.54	48.80	50.35
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	58.73	23.98	24.89	24.53	49.94	36.52
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1.94	1.34	1.33	1.33	1.33	0.00
Current Assets, Loans & Advances
Inventories	600.59	433.51	341.53	296.16	225.69	207.95
Sundry Debtors	238.33	235.27	146.60	136.41	169.50	135.48
Cash and Bank Balance	22.42	20.73	13.97	16.05	13.40	12.48
Loans and Advances	127.74	77.24	50.89	34.15	20.43	22.35
Total Current Assets	989.09	766.76	552.99	482.76	429.02	378.25
Less : Current Liabilities and Provisions
Current Liabilities	293.02	183.82	131.77	137.70	87.97	65.73
Provisions	21.74	9.10	5.43	4.89	4.12	6.23
Total Current Liabilities & Provisions	314.76	192.92	137.20	142.59	92.09	71.97
Net Current Assets	674.33	573.84	415.79	340.17	336.93	306.28
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.43	0.29	0.42	0.33	0.27	0.29
Deferred Tax Liability	41.17	33.96	26.93	20.10	16.49	13.48
Net Deferred Tax	-40.74	-33.67	-26.51	-19.77	-16.22	-13.19
Other Assets	31.65	19.18	7.53	4.13	0.93	0.00
Total Assets	906.74	728.31	528.63	435.94	421.71	379.95
Contingent Liabilities	76.26	27.80	21.70	20.47	16.57	30.22

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	562.07	371.63	297.53	243.19	203.07	245.90
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	562.07	371.63	297.53	243.19	203.07	245.90
Other Income	4.05	2.63	1.28	0.76	0.64	1.60
Stock Adjustments	38.71	24.75	33.97	18.76	8.58	12.07
Total Income	604.83	399.01	332.78	262.71	212.29	259.57
EXPENDITURE :
Raw Materials	435.67	283.19	243.75	199.89	159.42	192.18
Power & Fuel Cost	0.71	0.65	0.54	0.43	0.39	0.37
Employee Cost	19.49	14.53	10.15	8.09	6.86	7.62
Other Manufacturing Expenses	1.51	1.08	0.95	1.05	0.59	0.83
Selling & Administrative Expenses	12.00	12.19	11.27	4.72	4.54	6.42
Miscellaneous Expenses	2.17	0.88	3.94	2.25	1.32	1.89
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	471.55	312.52	270.60	216.43	173.12	209.31
Operating Profit	133.26	86.49	62.18	46.28	39.17	50.26
Interest	34.14	30.30	22.37	17.05	16.02	15.10
Gross Profit	99.12	56.19	39.81	29.23	23.15	35.16
Depreciation	15.32	11.30	10.37	8.98	8.69	9.90
Profit Before Tax	83.80	44.89	29.44	20.25	14.46	25.26
Tax	19.44	6.17	3.63	2.09	1.22	7.49
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	7.12	7.06	6.74	3.55	2.99	3.76
Reported Net Profit	57.24	31.67	19.07	14.62	10.25	14.01
Extraordinary Items	-0.43	-0.12	-2.26	-0.05	0.00	0.00
Adjusted Net Profit	57.67	31.79	21.33	14.67	10.25	14.01
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.07	-0.02
P & L Balance brought forward	182.51	151.42	132.87	118.77	109.78	95.79
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.53	0.58	0.52	0.52	1.04	0.00
P & L Balance carried down	238.22	182.51	151.42	132.87	119.07	109.78
Dividend	1.53	0.58	0.52	0.52	1.04	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	25.00	5.00	2.50	2.50	2.50	5.00
Dividend Per Share(Rs)	0.25	0.05	0.25	0.25	0.25	0.50
Earnings Per Share-Unit Curr	1.87	1.12	9.18	7.04	4.94	6.75
Earnings Per Share(Adj)-Unit Curr	1.87	1.12	0.92	0.70	0.49	0.68
Book Value-Unit Curr	19.86	18.00	162.71	153.78	146.99	142.55
Book Value(Adj)-Unit Curr	19.86	18.00	16.27	15.38	14.71	14.26

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	225.26	133.58	161.77
Other Operating Income	0.00	0.00	0.00
Other Income	3.17	1.35	1.13
Total Income	228.43	134.93	162.90
Total Expenditure	166.04	92.60	125.73
PBIDT	62.39	42.33	37.17
Interest	10.12	10.02	10.51
PBDT	52.26	32.31	26.66
Depreciation	4.74	4.49	4.15
Tax	10.71	5.66	6.40
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	3.76	2.74	1.79
Reported Profit After Tax	33.05	19.43	14.32
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	33.05	19.43	14.32
EPS (Unit Curr.)	1.02	0.62	0.47
EPS (Adj) (Unit Curr.)	1.02	0.62	0.47
Calculated EPS (Unit Curr.)	0.98	0.58	0.47
Calculated EPS (Adj) (Unit Curr.)	0.98	0.58	0.47
Calculated EPS (Ann.) (Unit Curr.)	3.94	2.33	1.87
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.94	2.33	1.87
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	33.56	33.35	30.65
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(%)	27.70	31.69	22.98
PBDTM(%)	23.20	24.19	16.48
PATM(%)	14.67	14.55	8.85

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.45	0.39	0.37	0.37	0.33
Long Term Debt-Equity Ratio	0.05	0.01	0.00	0.00	0.00
Current Ratio	1.70	1.81	1.78	1.82	2.06
Fixed Assets	2.44	2.04	2.05	2.28	2.52
Inventory	1.09	0.96	0.93	0.93	0.94
Debtors	2.37	1.95	2.10	1.59	1.33
Interest Cover Ratio	3.45	2.48	2.47	2.19	1.90
PBIDTM (%)	23.71	23.27	22.07	19.03	19.29
PBITM (%)	20.98	20.23	18.58	15.34	15.01
PBDTM (%)	17.63	15.12	14.55	12.02	11.40
CPM (%)	12.91	11.56	10.65	9.70	9.33
APATM (%)	10.18	8.52	7.17	6.01	5.05
ROCE (%)	14.43	11.97	11.46	8.70	7.60
RONW (%)	10.15	7.01	6.07	4.68	3.41

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Oct 2025	346.35	275.00	277.00	206.86	159.30	161.21	9,297.22
Sep 2025	354.65	261.75	325.60	213.95	148.63	189.50	10,928.43
Aug 2025	271.60	168.30	262.60	162.46	94.80	151.87	8,758.56
Jul 2025	196.00	162.25	173.70	115.75	83.93	100.46	5,793.46
Jun 2025	221.40	179.25	192.35	138.93	95.79	111.24	6,415.50
May 2025	194.00	113.05	188.25	106.25	57.58	100.05	5,769.67
Apr 2025	125.40	101.05	117.15	66.99	50.22	62.26	3,590.53
Mar 2025	129.75	106.00	122.65	71.43	54.16	65.18	3,759.09
Feb 2025	143.00	103.80	112.75	151.83	97.72	108.70	3,455.67
Jan 2025	157.00	112.85	137.30	164.74	103.22	132.37	4,208.10
Share Prices Of 2024
Dec 2024	117.50	92.50	115.40	115.34	88.18	111.26	3,536.89
Nov 2024	105.20	90.40	100.15	106.27	85.55	96.56	3,069.49
Oct 2024	107.00	88.10	101.40	108.11	80.03	97.76	3,107.80
Sep 2024	112.90	100.20	103.05	110.12	95.13	99.35	3,158.37
Aug 2024	121.45	104.30	104.55	121.49	100.32	100.80	3,204.35
Jul 2024	128.40	102.80	119.30	131.69	97.03	115.02	3,656.42
Jun 2024	117.85	98.40	107.00	119.34	91.52	103.16	3,279.44
May 2024	118.65	98.00	106.35	119.23	90.61	99.98	3,178.43
Apr 2024	117.30	96.26	109.07	107.50	82.25	96.88	3,079.69
Mar 2024	136.55	93.70	95.30	130.10	80.81	84.65	2,690.88

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
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 & NSDL: 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 47439.25
305.79 0.65%

S&P 500 6833.01
46.13 0.68%

HANG SENG 25945.94
17.85 0.07%

NIKKEI 225 50154.28
595.21 1.20%

FTSE 100 9690.34
80.81 0.84%

NIFTY 26215.55
10.25 0.04%

× Ask Your Question