IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	136.35 Jan 23,2026 EOD	136.23 Jan 23,2026 EOD
Today's Change( )	-5.55 (-3.91%)	-5.60 (-3.95%)
Open( )	142.50	142.50
Prev Close( )	141.90	141.83
Volume	73,676.00	1,250,485.00
Today's Range( )	143.50 - 135.00	143.72 - 134.40
52-Week Range( )	215.00 - 90.33	215.00 - 95.13
Buy (Size)	N.A	N.A
Sell (Size)	N.A	136.23(×4175)

Company Background


Incorporation Year	1990
Registered Office	Sy No 141 Plot No 47/P,APIIC Indl Park Gambheeram (V), Visakhapatnam, Andhra Pradesh-531163
Telephone	91-891-6698000
Fax	91-891-6698004
Chairman	A Vidyasagar
Managing Director	A Vidyasagar
Company Secretary	D Rajasekhara Reddy
Auditor	Grandhy & Co
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman & Managing Director	A Vidyasagar
Whole Time Director & Chief Financial Officer	A Sarada
Non Executive & Independent Director	M Narayana Rao
Whole Time Director	Abburi Siddhartha Sagar
Non Executive & Independent Director	Ramchander Vyasabhattu
Company Sec. & Compli. Officer	D Rajasekhara Reddy
Non Executive & Independent Director	Harita Vasireddi Ajit T Kalghatgi MINI IPE

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	48.95	48.65	16.22	4.06	4.06	4.06
Reserves Total	199.06	122.76	95.66	79.66	62.18	47.62
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	248.01	171.41	111.88	83.72	66.24	51.68
Secured Loans	9.11	11.50	27.90	12.87	0.00	0.00
Unsecured Loans	17.22	6.00	2.44	2.78	3.06	0.00
Total Debt	26.33	17.50	30.34	15.65	3.06	0.00
Other Liabilities	0.98	0.61	0.62	0.22	0.08	3.66
Total Liabilities	275.32	189.52	142.84	99.59	69.38	55.34
APPLICATION OF FUNDS :
Gross Block	129.95	68.79	43.78	38.21	25.98	21.74
Less : Accumulated Depreciation	34.96	24.63	18.24	13.51	9.96	7.52
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	94.99	44.16	25.54	24.70	16.02	14.22
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.54	15.92	8.66	7.01	0.74	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	30.00	17.00	11.75	5.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	60.03	45.82	44.18	16.68	2.51	5.09
Sundry Debtors	71.09	64.10	39.74	36.16	13.13	29.65
Cash and Bank Balance	7.66	12.28	1.01	0.82	42.97	7.92
Loans and Advances	25.97	20.76	21.05	16.09	6.19	6.65
Total Current Assets	164.75	142.97	105.99	69.75	64.80	49.31
Less : Current Liabilities and Provisions
Current Liabilities	21.58	25.20	8.72	9.54	16.66	10.47
Provisions	0.86	8.24	1.74	0.02	0.00	0.05
Total Current Liabilities & Provisions	22.44	33.44	10.45	9.56	16.66	10.52
Net Current Assets	142.31	109.52	95.54	60.19	48.14	38.80
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.56	1.74	0.92	1.02	1.00	1.12
Deferred Tax Liability	0.98	1.57	1.42	2.00	1.71	2.15
Net Deferred Tax	0.58	0.17	-0.50	-0.98	-0.71	-1.03
Other Assets	2.90	2.75	1.86	3.68	5.20	3.35
Total Assets	275.33	189.52	142.85	99.60	69.39	55.34
Contingent Liabilities	41.61	34.58	14.16	25.22	32.74	22.99

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	275.31	250.62	172.28	114.88	85.67	58.89
Excise Duty	26.83	26.70	18.02	9.94	7.98	6.97
Net Sales	248.48	223.92	154.26	104.94	77.69	51.92
Other Income	1.76	1.30	0.47	1.37	0.87	1.20
Stock Adjustments	19.81	0.78	13.82	4.00	-0.42	0.59
Total Income	270.05	226.00	168.55	110.31	78.14	53.71
EXPENDITURE :
Raw Materials	83.22	77.23	76.58	50.69	26.57	13.95
Power & Fuel Cost	2.26	1.50	0.82	0.57	0.52	0.43
Employee Cost	43.58	28.29	13.05	10.53	8.53	8.79
Other Manufacturing Expenses	20.52	15.77	12.47	7.50	8.88	5.14
Selling & Administrative Expenses	20.26	14.43	14.72	11.39	10.22	8.40
Miscellaneous Expenses	3.07	3.06	0.98	0.50	0.39	0.42
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	172.91	140.28	118.61	81.19	55.10	37.13
Operating Profit	97.15	85.70	49.95	29.12	23.04	16.57
Interest	3.04	4.17	4.86	1.51	1.51	0.85
Gross Profit	94.11	81.53	45.09	27.61	21.53	15.72
Depreciation	11.39	7.06	5.16	3.97	3.03	2.71
Profit Before Tax	82.72	74.47	39.93	23.64	18.50	13.01
Tax	23.22	19.69	10.34	4.15	3.51	2.32
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.42	-0.67	-0.44	0.31	-0.34	-0.06
Reported Net Profit	59.92	55.45	30.04	19.18	15.33	10.76
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	59.92	55.45	30.04	19.18	15.33	10.76
Adjustment below Net Profit	-0.35	-32.80	-7.07	-0.08	0.04	-0.51
P & L Balance brought forward	116.68	95.66	74.31	56.83	42.27	33.64
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	4.87	1.62	1.62	1.62	0.81	1.62
P & L Balance carried down	171.39	116.68	95.66	74.31	56.83	42.27
Dividend	0.00	0.00	0.00	0.00	0.00	1.62
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	10.00	10.00	10.00	40.00	40.00	40.00
Dividend Per Share(Rs)	0.20	0.20	1.00	4.00	4.00	4.00
Earnings Per Share-Unit Curr	2.45	2.28	18.52	47.29	37.81	26.53
Earnings Per Share(Adj)-Unit Curr	2.33	2.17	1.17	0.75	0.60	0.42
Book Value-Unit Curr	10.13	7.05	68.98	206.46	163.35	127.43
Book Value(Adj)-Unit Curr	9.63	6.70	4.37	3.27	2.59	2.02

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	55.12	51.84	49.14
Other Operating Income	0.00	0.00	0.00
Other Income	0.91	0.05	0.48
Total Income	56.03	51.88	49.62
Total Expenditure	42.42	40.48	36.59
PBIDT	13.62	11.40	13.03
Interest	1.25	0.80	0.66
PBDT	12.36	10.60	12.37
Depreciation	4.24	3.90	2.80
Tax	1.95	2.08	2.63
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	-0.42
Reported Profit After Tax	6.17	4.62	7.36
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	6.17	4.62	7.36
EPS (Unit Curr.)	0.22	0.18	0.30
EPS (Adj) (Unit Curr.)	0.22	0.18	0.29
Calculated EPS (Unit Curr.)	0.23	0.19	0.30
Calculated EPS (Adj) (Unit Curr.)	0.23	0.19	0.29
Calculated EPS (Ann.) (Unit Curr.)	0.93	0.76	1.20
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.93	0.76	1.14
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	52.99	48.95	48.94
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	24.71	21.99	26.52
PBDTM(%)	22.42	20.45	25.17
PATM(%)	11.19	8.91	14.98

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.10	0.17	0.24	0.12	0.03
Long Term Debt-Equity Ratio	0.06	0.03	0.03	0.04	0.03
Current Ratio	3.93	2.92	2.77	3.19	3.74
Fixed Assets	2.77	4.45	4.20	3.58	3.59
Inventory	5.20	5.57	5.66	11.97	22.54
Debtors	4.07	4.83	4.54	4.66	4.01
Interest Cover Ratio	28.21	18.86	9.22	16.66	13.25
PBIDTM (%)	35.29	34.20	28.99	25.35	26.89
PBITM (%)	31.15	31.38	26.00	21.89	23.36
PBDTM (%)	34.18	32.53	26.17	24.03	25.13
CPM (%)	25.90	24.94	20.43	20.15	21.43
APATM (%)	21.76	22.13	17.44	16.70	17.89
ROCE (%)	36.90	47.32	36.95	29.77	32.09
RONW (%)	28.57	39.15	30.72	25.58	26.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	164.60	137.15	157.60	74.12	58.29	69.69	4,175.92
Nov 2025	172.40	147.90	155.20	77.72	64.57	68.63	4,112.33
Oct 2025	215.00	160.65	171.55	100.35	65.40	75.86	4,545.55
Sep 2025	196.40	149.95	174.30	88.13	65.85	77.08	4,618.42
Aug 2025	153.80	123.35	149.70	70.60	52.16	66.20	3,966.59
Jul 2025	165.90	126.60	127.55	75.90	55.57	56.40	3,379.69
Jun 2025	189.75	139.75	158.25	92.94	56.97	69.98	4,193.02
May 2025	152.65	101.35	140.55	70.19	42.85	62.15	3,724.04
Apr 2025	129.72	90.33	107.76	57.05	34.70	46.32	2,775.30
Mar 2025	120.50	98.83	107.76	54.14	39.98	46.32	2,775.30
Feb 2025	133.90	94.65	105.20	66.05	40.90	48.86	2,709.23
Jan 2025	153.66	112.28	130.00	72.93	48.34	60.38	3,347.85
Share Prices Of 2024
Dec 2024	170.01	142.59	145.21	82.11	65.02	67.43	3,738.74
Nov 2024	166.40	132.85	148.63	77.02	57.92	68.62	3,804.74
Oct 2024	191.01	155.33	163.78	95.94	71.14	75.61	4,192.75
Sep 2024	183.41	157.75	174.71	88.89	72.41	80.66	4,472.51
Aug 2024	195.62	166.68	168.87	93.40	76.36	77.96	4,322.90
Jul 2024	212.68	159.65	194.24	102.51	62.07	89.67	4,972.43
Jun 2024	184.36	100.78	163.97	91.53	42.66	75.70	4,197.62
May 2024	120.21	96.93	115.70	57.78	43.62	53.41	2,961.81

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 49128.98
-276.04 -0.56%

S&P 500 6938.97
4.62 0.07%

HANG SENG 26749.52
119.55 0.45%

NIKKEI 225 53831.56
142.67 0.27%

FTSE 100 10138.52
-11.53 -0.11%

NIFTY 25048.65
-241.25 -0.95%

× Ask Your Question