IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,669.00 May 19,2026 10:26:00	1,668.70 May 19,2026 10:24:25
Today's Change( )	-6.65 (-0.40%)	-9.00 (-0.54%)
Open( )	1,675.65	1,686.50
Prev Close( )	1,675.65	1,677.70
Volume	4.00	1,443.00
Today's Range( )	1,675.65 - 1,668.40	1,686.50 - 1,652.10
52-Week Range( )	2,125.95 - 1,536.00	2,115.00 - 1,540.20
Buy (Size)	1,661.90(×102)	1,668.70(×26)
Sell (Size)	1,676.10(×3)	1,671.70(×1)

Company Background


Incorporation Year	1981
Registered Office	Hootagalli Industrial Area,Off Hunsur Road, Mysore, Karnataka-570018
Telephone	91-0821-7197500
Fax	91-0821-2402451
Chairman	Baba Kalyani
Managing Director	NA
Company Secretary	Debadas Panda
Auditor	S R Batliboi & Associates LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Integrated Enterprises (I) Ltd No. 30 Ramana Resid.,4th Cross Sampige Rd,Malleswaram,Bangalore - 560003

Board of Directors


Chairman (Non-Executive)	Baba Kalyani
Non Executive Director	Kenneth James Hogan
President & Whole time Director	Nagaraja Sadashiva Murthy Gargeshwari
Independent Non Exe. Director	Bijal Tushar Ajinkya Venkata Ramana Murthy Pinisetti Girish Dinanath Nadkarni
Company Sec. & Compli. Officer	Debadas Panda

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	15.11	15.11	15.11	15.11	15.11	15.11
Reserves Total	966.81	860.83	744.21	605.95	538.94	516.83
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	981.92	875.94	759.32	621.06	554.05	531.94
Secured Loans	0.00	6.25	10.42	14.58	18.75	22.92
Unsecured Loans	15.53	15.53	17.64	8.87	10.74	12.40
Total Debt	15.53	21.78	28.06	23.45	29.49	35.32
Other Liabilities	3.00	5.31	3.91	9.66	5.03	8.70
Total Liabilities	1000.45	903.03	791.29	654.17	588.57	575.96
APPLICATION OF FUNDS :
Gross Block	509.07	506.12	478.18	458.72	433.01	412.84
Less : Accumulated Depreciation	309.08	278.88	232.75	199.99	187.73	157.47
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	199.99	227.24	245.43	258.73	245.28	255.37
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.54	5.71	6.47	3.27	32.36	24.06
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	77.48	20.99	0.00	16.66	12.06	0.00
Current Assets, Loans & Advances
Inventories	229.41	250.23	230.71	199.23	200.57	156.00
Sundry Debtors	437.52	364.50	498.60	389.42	282.00	122.73
Cash and Bank Balance	38.93	83.28	46.48	80.51	72.88	74.01
Loans and Advances	325.24	250.99	105.56	68.97	69.06	56.69
Total Current Assets	1031.10	949.00	881.35	738.13	624.51	409.43
Less : Current Liabilities and Provisions
Current Liabilities	344.64	318.72	355.99	371.58	339.51	133.26
Provisions	11.90	7.98	9.29	19.36	19.32	19.27
Total Current Liabilities & Provisions	356.54	326.70	365.27	390.94	358.83	152.54
Net Current Assets	674.56	622.30	516.07	347.19	265.69	256.89
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.51	7.12	8.96	10.30	7.79	10.04
Deferred Tax Liability	4.23	3.77	4.07	2.44	0.00	0.00
Net Deferred Tax	2.28	3.35	4.89	7.86	7.79	10.04
Other Assets	39.60	23.44	18.42	20.46	25.40	29.59
Total Assets	1000.46	903.03	791.29	654.17	588.58	575.95
Contingent Liabilities	2.32	2.25	0.02	0.02	0.02	0.00

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	2077.54	2229.17	2323.70	1490.62	905.57	951.96
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2077.54	2229.17	2323.70	1490.62	905.57	951.96
Other Income	27.21	15.71	4.92	4.26	7.07	7.72
Stock Adjustments	-0.94	9.81	6.40	9.82	35.79	-18.89
Total Income	2103.81	2254.69	2335.02	1504.70	948.43	940.79
EXPENDITURE :
Raw Materials	1474.95	1596.62	1675.15	1071.98	665.20	626.67
Power & Fuel Cost	26.13	33.45	32.65	22.57	14.84	15.79
Employee Cost	138.74	133.22	127.01	114.28	88.75	89.09
Other Manufacturing Expenses	136.90	155.58	161.17	106.50	74.30	80.06
Selling & Administrative Expenses	61.10	57.02	57.65	39.04	23.47	18.46
Miscellaneous Expenses	18.77	16.81	19.01	11.40	12.75	11.75
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1856.58	1992.70	2072.65	1365.77	879.30	841.81
Operating Profit	247.23	261.99	262.39	138.94	69.14	98.99
Interest	2.97	2.65	2.92	2.47	2.97	1.81
Gross Profit	244.26	259.34	259.47	136.47	66.17	97.18
Depreciation	33.65	36.38	41.37	36.42	36.00	37.22
Profit Before Tax	210.61	222.96	218.10	100.05	30.17	59.96
Tax	53.61	54.87	52.73	25.43	5.38	13.53
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.47	1.94	3.34	0.26	2.05	5.29
Reported Net Profit	155.54	166.16	162.03	74.36	22.73	41.13
Extraordinary Items	1.50	0.67	0.33	0.26	-2.42	-0.83
Adjusted Net Profit	154.04	165.49	161.70	74.10	25.15	41.96
Adjustment below Net Profit	-1.19	-1.18	-1.10	-0.55	0.60	-7.24
P & L Balance brought forward	803.39	686.77	548.51	481.50	459.38	465.89
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	48.36	48.36	22.67	6.80	1.21	40.40
P & L Balance carried down	909.37	803.39	686.77	548.51	481.50	459.38
Dividend	0.00	0.00	0.00	0.00	0.00	9.07
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	305.00	320.00	320.00	150.00	45.00	68.00
Dividend Per Share(Rs)	30.50	32.00	32.00	15.00	4.50	6.80
Earnings Per Share-Unit Curr	102.92	109.95	107.22	49.20	15.04	27.22
Earnings Per Share(Adj)-Unit Curr	102.92	109.95	107.22	49.20	15.04	27.22
Book Value-Unit Curr	649.76	579.63	502.46	410.97	366.63	352.00
Book Value(Adj)-Unit Curr	649.76	579.63	502.46	410.97	366.63	352.00

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	562.29	461.76	489.38
Other Operating Income	0.00	0.00	0.00
Other Income	8.63	8.87	9.17
Total Income	570.92	470.63	498.54
Total Expenditure	510.40	413.47	441.51
PBIDT	60.52	57.17	57.04
Interest	0.41	0.35	0.39
PBDT	60.11	56.82	56.64
Depreciation	8.90	8.70	8.51
Tax	14.76	11.93	12.79
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.35	0.24	-0.38
Reported Profit After Tax	38.81	35.95	35.72
Extra-ordinary Items	-8.53	0.00	0.00
Adjusted Profit After Extra-ordinary item	47.34	35.95	35.72
EPS (Unit Curr.)	25.68	23.79	23.64
EPS (Adj) (Unit Curr.)	25.68	23.79	23.64
Calculated EPS (Unit Curr.)	25.68	23.79	23.64
Calculated EPS (Adj) (Unit Curr.)	25.68	23.79	23.64
Calculated EPS (Ann.) (Unit Curr.)	102.72	95.17	94.55
Calculated EPS (Adj) (Ann.) (Unit Curr.)	102.72	95.17	94.55
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	15.11	15.11	15.11
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(%)	10.76	12.38	11.66
PBDTM(%)	10.69	12.31	11.57
PATM(%)	6.90	7.79	7.30

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.02	0.03	0.04	0.05	0.06
Long Term Debt-Equity Ratio	0.02	0.02	0.03	0.03	0.05
Current Ratio	2.86	2.60	2.11	1.81	2.01
Fixed Assets	4.09	4.53	4.96	3.34	2.14
Inventory	8.66	9.27	10.81	7.46	5.08
Debtors	5.18	5.17	5.23	4.44	4.47
Interest Cover Ratio	71.92	85.14	75.69	41.51	12.33
PBIDTM (%)	11.90	11.75	11.29	9.32	8.02
PBITM (%)	10.28	10.12	9.51	6.88	4.04
PBDTM (%)	11.76	11.63	11.17	9.16	7.69
CPM (%)	9.11	9.09	8.75	7.43	6.75
APATM (%)	7.49	7.45	6.97	4.99	2.78
ROCE (%)	22.44	26.63	30.58	16.50	6.29
RONW (%)	16.74	20.32	23.48	12.66	4.63

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	1,917.50	1,536.00	1,852.90	19.12	14.01	18.18	2,799.73
Mar 2026	2,109.30	1,540.15	1,548.70	22.02	15.02	15.19	2,340.09
Feb 2026	2,125.95	1,845.60	2,048.00	20.93	17.36	20.09	3,094.53
Jan 2026	2,040.00	1,825.15	1,867.90	20.60	17.32	18.32	2,822.40
Share Prices Of 2025
Dec 2025	1,929.90	1,774.90	1,871.50	19.59	17.36	18.36	2,827.84
Nov 2025	1,831.10	1,586.90	1,783.70	18.44	15.44	17.50	2,695.17
Oct 2025	1,793.00	1,677.00	1,697.70	17.69	16.25	16.65	2,565.22
Sep 2025	1,846.85	1,681.30	1,728.40	18.69	16.32	16.95	2,611.61
Aug 2025	1,932.00	1,622.55	1,736.90	19.87	15.81	17.04	2,624.46
Jul 2025	1,986.00	1,770.05	1,879.40	20.37	17.33	18.44	2,839.77
Jun 2025	1,852.10	1,712.30	1,794.50	18.55	16.60	17.60	2,711.49
May 2025	1,797.70	1,640.00	1,754.30	18.02	15.78	17.21	2,650.75
Apr 2025	1,733.35	1,533.15	1,650.95	17.46	14.82	16.19	2,494.59
Mar 2025	1,799.30	1,533.40	1,604.20	18.48	14.78	15.74	2,423.95
Feb 2025	1,849.95	1,588.30	1,642.25	17.87	14.03	14.99	2,481.44
Jan 2025	1,846.00	1,657.00	1,717.40	16.98	14.65	15.68	2,594.99
Share Prices Of 2024
Dec 2024	1,869.95	1,746.00	1,778.45	17.58	15.64	16.24	2,687.24
Nov 2024	1,877.00	1,722.00	1,775.95	17.40	15.58	16.22	2,683.46
Oct 2024	1,930.20	1,746.40	1,844.55	17.88	15.10	16.84	2,787.12
Sep 2024	2,089.95	1,880.00	1,895.75	19.52	17.09	17.31	2,864.48

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 49708.56
161.38 0.33%

S&P 500 7424.10
-5.40 -0.07%

HANG SENG 25675.19
-287.55 -1.11%

NIKKEI 225 60874.73
-534.56 -0.87%

FTSE 100 10297.25
101.88 1.00%

NIFTY 23725.70
75.75 0.32%

× Ask Your Question