IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	501.25 Jul 02,2026 EOD	501.25 Jul 02,2026 EOD
Today's Change( )	-1.75 (-0.35%)	-1.45 (-0.29%)
Open( )	503.10	506.90
Prev Close( )	503.00	502.70
Volume	167,269.00	416,270.00
Today's Range( )	508.40 - 498.20	508.40 - 498.25
52-Week Range( )	856.35 - 461.25	856.50 - 450.75
Buy (Size)	N.A	N.A
Sell (Size)	N.A	501.25(×45)

Company Background


Incorporation Year	1995
Registered Office	29 & 30 Flr World Trade Center,26/1 Dr Rajajinagar, Bangalore, Karnataka-560055
Telephone	91-80-41379200
Fax	91-80-41379321
Chairman	M R Jaishankar
Managing Director	Pavitra Shankar
Company Secretary	P Om Prakash
Auditor	Walker Chandiok & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Executive Chairman	M R Jaishankar
Independent Director	Pradeep Kumar Panja Venkatesh Panchapagesan
Executive Director	Amar Mysore
Managing Director	Pavitra Shankar
Joint Managing Director	NIRUPA SHANKAR
Executive Director	ROSHIN MATHEW
Independent Director	V V Ranganathan
Whole-time Director	KRISHNA KUMAR PRADYUMNA
Independent Director	ABRAHAM GEORGE STEPHANOS Padmaja Chunduru
Company Sec. & Compli. Officer	P Om Prakash
Additional Director	Debashis Debiprasad Chatterjee

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	244.37	231.10	230.73	230.26	210.91	204.38
Reserves Total	5870.71	3989.23	3698.29	3334.25	2566.38	2310.40
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	28.75
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	6115.08	4220.33	3929.02	3564.51	2777.29	2543.53
Secured Loans	1569.05	1746.06	1424.87	1629.87	1873.74	2035.22
Unsecured Loans	18.86	0.00	0.00	1.46	1.87	0.00
Total Debt	1587.91	1746.06	1424.87	1631.33	1875.61	2035.22
Other Liabilities	27.46	42.75	38.20	38.03	44.05	55.36
Total Liabilities	7730.45	6009.14	5392.09	5233.87	4696.95	4634.11
APPLICATION OF FUNDS :
Gross Block	2092.67	2008.57	1960.72	1945.27	1837.10	1756.87
Less : Accumulated Depreciation	747.51	668.41	595.67	535.37	451.90	351.88
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1345.16	1340.16	1365.05	1409.90	1385.20	1404.99
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1453.33	669.95	16.18	3.28	3.98	74.65
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	2421.42	2543.75	2347.45	2595.26	2050.84	1792.80
Current Assets, Loans & Advances
Inventories	4886.56	3955.91	3362.58	2973.19	3069.78	2975.69
Sundry Debtors	394.20	225.21	252.04	279.55	324.72	282.88
Cash and Bank Balance	1847.81	657.79	598.53	289.30	185.28	137.43
Loans and Advances	884.99	595.30	452.16	538.25	553.30	346.28
Total Current Assets	8013.56	5434.21	4665.31	4080.29	4133.08	3742.28
Less : Current Liabilities and Provisions
Current Liabilities	6147.68	4422.15	3630.05	3464.33	3351.15	2950.09
Provisions	13.13	18.40	17.81	7.41	21.40	29.28
Total Current Liabilities & Provisions	6160.81	4440.55	3647.86	3471.74	3372.55	2979.37
Net Current Assets	1852.75	993.66	1017.45	608.55	760.53	762.91
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	166.06	90.48	55.42	23.38	55.05	46.96
Deferred Tax Liability	127.57	188.71	157.51	112.38	94.12	99.36
Net Deferred Tax	38.49	-98.23	-102.09	-89.00	-39.07	-52.40
Other Assets	619.30	559.85	748.05	705.88	535.47	651.16
Total Assets	7730.45	6009.14	5392.09	5233.87	4696.95	4634.11
Contingent Liabilities	688.58	918.80	935.09	1285.21	1187.22	951.80

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	2116.93	2025.36	2208.74	2160.76	1523.98	1849.33
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2116.93	2025.36	2208.74	2160.76	1523.98	1849.33
Other Income	267.13	198.64	251.70	143.44	112.95	144.17
Stock Adjustments	1047.71	1219.49	388.26	1.34	96.05	-51.44
Total Income	3431.77	3443.49	2848.70	2305.54	1732.98	1942.06
EXPENDITURE :
Raw Materials	242.47	175.44	20.41	27.55	28.32	466.19
Power & Fuel Cost	7.46	7.10	8.69	7.06	8.27	7.22
Employee Cost	241.56	175.29	147.43	130.28	89.72	121.39
Other Manufacturing Expenses	1832.85	2225.75	1767.31	1308.64	982.53	540.35
Selling & Administrative Expenses	383.40	199.22	172.39	161.00	96.20	150.96
Miscellaneous Expenses	27.80	9.27	16.72	10.94	66.08	35.48
Less : Pre-operative Expenses Capitalised	5.61	0.18	0.00	0.00	0.00	0.00
Total Expenditure	2729.93	2791.89	2132.95	1645.47	1271.12	1321.59
Operating Profit	701.84	651.60	715.75	660.07	461.86	620.47
Interest	129.64	144.07	134.39	142.71	197.59	200.50
Gross Profit	572.20	507.53	581.36	517.36	264.27	419.97
Depreciation	79.78	78.24	79.52	84.39	86.58	75.60
Profit Before Tax	492.42	429.29	501.84	432.97	177.69	344.37
Tax	172.91	114.83	103.81	74.35	46.09	69.66
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-135.79	-3.73	13.05	49.76	-12.96	13.91
Reported Net Profit	455.30	318.19	384.98	308.86	144.56	260.80
Extraordinary Items	0.41	2.01	38.06	7.22	-42.38	-10.71
Adjusted Net Profit	454.89	316.18	346.92	301.64	186.94	271.51
Adjustment below Net Profit	-2.74	-0.38	0.13	0.50	-1.08	-0.09
P & L Balance brought forward	2152.85	1881.20	1530.65	1248.84	1105.36	901.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	46.23	46.16	34.56	27.55	0.00	56.35
P & L Balance carried down	2559.18	2152.85	1881.20	1530.65	1248.84	1105.36
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 %	25.00	20.00	20.00	15.00	12.00	10.00
Dividend Per Share(Rs)	2.50	2.00	2.00	1.50	1.20	1.00
Earnings Per Share-Unit Curr	18.63	13.77	16.69	13.41	6.85	12.76
Earnings Per Share(Adj)-Unit Curr	13.97	10.33	12.52	10.06	5.14	9.57
Book Value-Unit Curr	250.24	182.62	170.29	154.80	131.68	123.04
Book Value(Adj)-Unit Curr	187.68	136.97	127.72	116.10	98.76	92.28

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	815.73	711.73	660.71
Other Operating Income	0.00	0.00	0.00
Other Income	63.86	66.38	82.42
Total Income	879.59	778.11	743.13
Total Expenditure	679.21	620.42	629.79
PBIDT	200.38	157.69	113.34
Interest	49.73	25.75	25.09
PBDT	150.65	131.94	88.25
Depreciation	25.94	23.03	21.40
Tax	78.17	21.21	47.83
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-42.87	4.83	-31.17
Reported Profit After Tax	89.41	82.87	50.19
Extra-ordinary Items	1.90	-11.06	0.00
Adjusted Profit After Extra-ordinary item	87.51	93.93	50.19
EPS (Unit Curr.)	3.66	3.39	2.05
EPS (Adj) (Unit Curr.)	2.74	2.54	1.54
Calculated EPS (Unit Curr.)	3.66	3.39	2.05
Calculated EPS (Adj) (Unit Curr.)	2.74	2.54	1.54
Calculated EPS (Ann.) (Unit Curr.)	14.62	13.56	8.21
Calculated EPS (Adj) (Ann.) (Unit Curr.)	10.96	10.17	6.16
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	244.59	244.50	244.48
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(%)	24.56	22.16	17.15
PBDTM(%)	18.47	18.54	13.36
PATM(%)	10.96	11.64	7.60

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.32	0.39	0.41	0.55	0.74
Long Term Debt-Equity Ratio	0.31	0.36	0.36	0.44	0.55
Current Ratio	1.24	1.19	1.14	1.07	1.06
Fixed Assets	1.03	1.02	1.13	1.14	0.85
Inventory	0.48	0.55	0.70	0.72	0.50
Debtors	6.84	8.49	8.31	7.15	5.02
Interest Cover Ratio	4.80	3.98	4.73	4.03	2.19
PBIDTM (%)	33.15	32.17	32.41	30.55	34.06
PBITM (%)	29.39	28.31	28.81	26.64	28.38
PBDTM (%)	27.03	25.06	26.32	23.94	21.10
CPM (%)	25.28	19.57	21.03	18.20	17.95
APATM (%)	21.51	15.71	17.43	14.29	12.27
ROCE (%)	9.06	10.06	11.98	11.59	9.27
RONW (%)	8.81	7.81	10.27	9.74	7.03

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	595.05	478.01	500.75	39.17	34.87	35.90	16,332.58
May 2026	612.00	480.08	489.26	44.26	32.41	35.08	15,957.90
Apr 2026	609.64	484.35	592.39	44.26	32.58	42.47	19,319.21
Mar 2026	564.71	450.75	488.06	44.11	30.60	34.99	15,916.92
Feb 2026	608.29	513.83	519.08	43.78	36.47	37.21	16,928.31
Jan 2026	679.91	533.10	564.04	49.56	36.12	40.44	18,394.65
Share Prices Of 2025
Dec 2025	686.21	628.88	663.30	50.57	44.15	47.54	21,623.43
Nov 2025	795.00	638.03	671.33	57.99	44.73	48.11	21,885.04
Oct 2025	802.01	662.40	778.28	59.23	46.90	55.78	25,371.59
Sep 2025	746.14	660.75	672.04	55.80	46.99	48.16	21,906.90
Aug 2025	760.69	670.76	691.88	56.41	45.89	49.58	22,553.56
Jul 2025	856.35	714.45	756.04	61.85	48.37	54.17	24,639.52
Jun 2025	999.26	810.15	832.46	75.55	53.24	59.64	27,130.24
May 2025	845.25	726.56	822.30	61.26	49.64	58.91	26,799.04
Apr 2025	823.46	609.64	771.75	62.42	39.52	55.28	25,146.15
Mar 2025	794.33	685.65	732.75	61.56	47.34	52.49	23,875.40
Feb 2025	918.75	701.03	713.74	99.72	70.96	73.55	23,255.91
Jan 2025	989.40	738.79	877.54	107.23	73.84	90.43	28,593.05
Share Prices Of 2024
Dec 2024	1,005.00	912.71	932.29	105.91	92.04	96.03	30,361.77
Nov 2024	975.00	786.75	928.39	104.87	77.67	95.63	30,234.76

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