IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	410.40 Aug 14,2026 EOD	410.80 Aug 14,2026 EOD
Today's Change( )	-1.60 (-0.39%)	0.30 (0.07%)
Open( )	409.30	410.45
Prev Close( )	412.00	410.50
Volume	678,070.00	7,388,147.00
Today's Range( )	412.50 - 408.35	412.50 - 408.25
52-Week Range( )	473.25 - 361.05	473.45 - 361.20
Buy (Size)	N.A	N.A
Sell (Size)	N.A	410.80(×1499)

Company Background


Incorporation Year	1954
Registered Office	Nagavara,Outer Ring Road, Bangalore, Karnataka-560045
Telephone	91-80-25039300
Fax	91-80-25039233
Chairman	Manoj Jain
Managing Director	Manoj Jain
Company Secretary	S Sreenivas
Auditor	Rao & Emmar
Face Value	1
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 / ED / MD / WTD	Manoj Jain
Executive Director / Whole Time Director	Bhanu Prakash Srivastava
Executive Director / Whole Time Director / CFO	Damodar S Bhattad
Executive Director - Human Resources / WTD	Vikraman
E D & Wholetime Director	Rajnish Sharma
Executive Director	Hari Kumar R
Executive Director / Whole Time Director	Kamesh Kasana
Non Exec.Direc./Part Time Off.Direc./Nominee-Govt	Binoy Kumar Das
Part Time Dir.(Govt.Nominee)	Meera Mohant
Independent Non Official Director	General Vishwambhar Singh Pradeep Tripathi Bharatsinh Prabhatsinh Parmar
Company Sec. & Compli. Officer	S Sreenivas

Balance Sheet

Particulars (Sources Of Funds)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	730.98	730.98	730.98	730.98	243.66	243.66
Reserves Total	22966.58	18966.70	15351.41	12851.01	11740.60	10564.23
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	23697.56	19697.68	16082.39	13581.99	11984.26	10807.89
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	65.46	61.23	62.51	61.34	52.70	2.52
Total Debt	65.46	61.23	62.51	61.34	52.70	2.52
Other Liabilities	1154.96	963.20	1022.93	904.26	1882.14	1479.37
Total Liabilities	24917.98	20722.11	17167.83	14547.59	13919.10	12289.78
APPLICATION OF FUNDS :
Gross Block	7626.48	6396.52	5567.37	5082.87	4533.97	4117.59
Less : Accumulated Depreciation	3727.22	3223.42	2808.44	2410.68	2010.34	1637.56
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	3899.26	3173.10	2758.93	2672.19	2523.63	2480.03
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	727.75	1043.61	891.07	841.27	859.00	736.25
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	863.64	820.38	767.79	664.40	1554.24	1331.19
Current Assets, Loans & Advances
Inventories	10094.19	9069.66	7407.59	6406.18	5539.56	4915.29
Sundry Debtors	12845.28	9091.96	7362.19	7022.01	6103.39	6551.54
Cash and Bank Balance	8418.67	9397.30	10968.10	8009.00	7499.14	5008.21
Loans and Advances	6415.26	7068.25	8153.27	8466.09	8015.07	7101.57
Total Current Assets	37773.40	34627.17	33891.15	29903.28	27157.16	23576.61
Less : Current Liabilities and Provisions
Current Liabilities	18321.77	18965.90	21298.82	19883.74	19115.21	16420.91
Provisions	850.64	730.07	689.00	623.15	415.63	342.46
Total Current Liabilities & Provisions	19172.41	19695.97	21987.82	20506.89	19530.84	16763.37
Net Current Assets	18600.99	14931.20	11903.33	9396.39	7626.32	6813.24
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	903.58	747.98	774.86	711.59	835.19	692.64
Deferred Tax Liability	316.56	213.86	200.70	208.20	214.49	229.25
Net Deferred Tax	587.02	534.12	574.16	503.39	620.70	463.39
Other Assets	239.32	219.70	272.55	469.95	735.21	465.68
Total Assets	24917.98	20722.11	17167.83	14547.59	13919.10	12289.78
Contingent Liabilities	3131.57	3012.49	3606.11	2379.70	2129.78	2004.66

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	27479.63	23658.01	20169.39	17646.20	15313.76	14063.83
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	27479.63	23658.01	20169.39	17646.20	15313.76	14063.83
Other Income	590.39	767.59	755.84	360.02	233.59	126.10
Stock Adjustments	574.74	810.83	560.57	397.45	276.97	129.33
Total Income	28644.76	25236.43	21485.80	18403.67	15824.32	14319.26
EXPENDITURE :
Raw Materials	14554.06	12991.81	11126.48	10206.29	9149.83	7918.41
Power & Fuel Cost	54.85	52.18	53.86	44.10	41.30	36.48
Employee Cost	3090.91	2734.36	2466.70	2297.73	2109.39	1940.68
Other Manufacturing Expenses	394.57	334.84	354.43	144.42	180.50	166.31
Selling & Administrative Expenses	400.68	363.02	331.79	273.39	214.41	325.71
Miscellaneous Expenses	1681.13	1314.17	1426.96	1054.14	632.25	641.07
Less : Pre-operative Expenses Capitalised	140.31	91.66	32.99	27.60	49.61	19.76
Total Expenditure	20035.89	17698.72	15727.23	13992.47	12278.07	11008.90
Operating Profit	8608.87	7537.71	5758.57	4411.20	3546.25	3310.36
Interest	9.90	12.14	11.58	18.45	8.27	9.22
Gross Profit	8598.97	7525.57	5746.99	4392.75	3537.98	3301.14
Depreciation	523.93	435.58	412.43	407.87	380.18	366.33
Profit Before Tax	8075.04	7089.99	5334.56	3984.88	3157.80	2934.81
Tax	2062.56	1764.09	1380.69	854.45	910.52	800.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-36.00	37.65	-66.13	123.76	-101.65	69.38
Reported Net Profit	6048.48	5288.25	4020.00	3006.67	2348.93	2065.42
Extraordinary Items	28.44	28.94	16.55	5.54	4.50	0.84
Adjusted Net Profit	6020.04	5259.31	4003.45	3001.13	2344.43	2064.58
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	14436.20	11229.19	9071.15	7707.18	6781.60	6139.56
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2483.29	2081.24	1861.96	1642.70	1423.35	1423.38
P & L Balance carried down	18001.39	14436.20	11229.19	9071.15	7707.18	6781.60
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 %	250.00	240.00	220.00	180.00	450.00	400.00
Dividend Per Share(Rs)	2.50	2.40	2.20	1.80	4.50	4.00
Earnings Per Share-Unit Curr	8.27	7.23	5.50	4.11	9.64	8.48
Earnings Per Share(Adj)-Unit Curr	8.27	7.23	5.50	4.11	3.21	2.83
Book Value-Unit Curr	32.42	26.95	22.00	18.58	49.18	44.36
Book Value(Adj)-Unit Curr	32.42	26.95	22.00	18.58	16.39	14.79

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	5533.06	10177.17	7121.98
Other Operating Income	0.00	0.00	0.00
Other Income	167.39	108.15	159.52
Total Income	5700.45	10285.32	7281.50
Total Expenditure	4143.86	7214.77	5004.34
PBIDT	1556.59	3070.55	2277.16
Interest	1.16	1.60	2.03
PBDT	1555.43	3068.95	2275.13
Depreciation	152.60	165.13	127.45
Tax	374.28	724.25	567.31
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-19.78	-23.59	-9.69
Reported Profit After Tax	1048.33	2203.16	1590.06
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	1048.33	2203.16	1590.06
EPS (Unit Curr.)	1.43	3.01	2.17
EPS (Adj) (Unit Curr.)	1.43	3.01	2.17
Calculated EPS (Unit Curr.)	1.43	3.01	2.18
Calculated EPS (Adj) (Unit Curr.)	1.43	3.01	2.18
Calculated EPS (Ann.) (Unit Curr.)	5.74	12.06	8.70
Calculated EPS (Adj) (Ann.) (Unit Curr.)	5.74	12.06	8.70
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	730.98	730.98	730.98
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(%)	28.13	30.17	31.97
PBDTM(%)	28.11	30.16	31.95
PATM(%)	18.95	21.65	22.33

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.88	1.66	1.52	1.45	1.42
Fixed Assets	3.92	3.95	3.79	3.67	3.54
Inventory	2.87	2.87	2.92	2.95	2.93
Debtors	2.51	2.88	2.80	2.69	2.42
Interest Cover Ratio	816.66	585.02	461.67	216.98	382.84
PBIDTM (%)	31.33	31.86	28.55	25.00	23.16
PBITM (%)	29.42	30.02	26.51	22.69	20.67
PBDTM (%)	31.29	31.81	28.49	24.89	23.10
CPM (%)	23.92	24.19	21.98	19.35	17.82
APATM (%)	22.01	22.35	19.93	17.04	15.34
ROCE (%)	35.43	37.49	33.71	28.13	24.16
RONW (%)	27.88	29.56	27.10	23.52	20.61

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2026	429.90	381.95	387.80	60.23	52.19	53.78	283,473.22
Jun 2026	435.50	400.25	412.15	62.63	53.80	57.16	301,272.53
May 2026	443.95	407.10	410.90	62.17	55.60	56.98	300,358.81
Apr 2026	464.40	407.50	431.35	65.35	54.63	59.82	315,307.31
Mar 2026	473.25	399.30	400.60	66.32	55.19	55.55	292,829.74
Feb 2026	461.40	404.10	444.45	69.47	53.29	61.64	324,883.12
Jan 2026	457.95	394.55	449.00	64.15	54.28	62.27	328,209.07
Share Prices Of 2025
Dec 2025	419.15	380.35	399.70	58.41	52.29	55.43	292,171.86
Nov 2025	431.15	401.60	411.55	61.05	55.39	57.07	300,833.95
Oct 2025	427.20	399.30	426.15	59.39	54.39	59.10	311,506.22
Sep 2025	416.60	367.75	403.90	58.38	50.15	56.01	295,241.97
Aug 2025	393.45	361.05	369.25	55.10	49.68	51.21	269,913.58
Jul 2025	435.95	378.25	383.00	60.97	51.09	53.11	279,964.53
Jun 2025	426.65	379.90	421.70	60.31	50.76	58.48	308,253.37
May 2025	393.55	304.45	384.60	55.01	41.90	53.34	281,134.09
Apr 2025	320.40	252.25	313.90	45.35	32.31	43.53	229,453.96
Mar 2025	306.50	244.30	301.20	43.25	32.15	41.77	220,170.54
Feb 2025	299.65	240.15	246.40	58.18	41.56	44.99	180,112.95
Jan 2025	297.75	252.85	292.80	54.57	45.21	53.46	214,030.32
Share Prices Of 2024
Dec 2024	320.85	283.00	293.05	60.09	51.35	53.51	214,213.07

Risk Disclosure on Derivatives

ATTENTION INVESTORS

ATTENTION INVESTORS

ATTENTION INVESTORS

	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