IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	464.70 Jun 25,2026 EOD	465.00 Jun 25,2026 EOD
Today's Change( )	-2.80 (-0.60%)	-2.00 (-0.43%)
Open( )	465.35	465.00
Prev Close( )	467.50	467.00
Volume	8,231.00	151,593.00
Today's Range( )	467.80 - 455.75	467.70 - 456.10
52-Week Range( )	505.00 - 264.95	505.50 - 265.20
Buy (Size)	N.A	465.00(×196)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1993
Registered Office	3rd Flr Plot No.11, Software,Units Layout Infocity Madhapur, Hyderabad, Telangana-500081
Telephone	91 821 4000 500
Fax	NA
Chairman	Krishna Bodanapu.
Managing Director	RAJENDRA VELAGAPUDI
Company Secretary	Krithika Sivaramakrishnan
Auditor	S R Batliboi & Associates 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


Chairman(Non Exe)&Dir(Non-Ind)	Krishna Bodanapu.
Non-Exec & Non-Independent Dir	B V R Mohan Reddy
Executive Director, MD & CEO	RAJENDRA VELAGAPUDI
Independent Non Exe. Director	JEHANGIR ARDESHIR Vanitha Datla Muralidhar Yadama Ganesh Natarajan A Giridhar
Company Sec. & Compli. Officer	Krithika Sivaramakrishnan

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	79.36	79.31	79.31	52.87	1.37	1.37
Reserves Total	909.57	876.34	829.67	145.01	75.75	36.29
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	988.93	955.65	908.98	197.88	77.12	37.66
Secured Loans	0.00	51.49	0.00	160.91	139.63	102.70
Unsecured Loans	50.15	144.42	192.12	195.14	197.25	176.32
Total Debt	50.15	195.91	192.12	356.05	336.88	279.02
Other Liabilities	5.67	6.75	26.05	26.16	43.35	12.78
Total Liabilities	1044.75	1158.31	1127.15	580.09	457.35	329.46
APPLICATION OF FUNDS :
Gross Block	361.29	348.77	316.44	267.22	269.87	268.02
Less : Accumulated Depreciation	167.60	145.62	124.30	106.27	97.65	82.39
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	193.69	203.15	192.14	160.95	172.22	185.63
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2.12	5.56	0.95	1.33	3.39	2.32
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	155.65	156.36	66.21	89.52	0.32	0.32
Current Assets, Loans & Advances
Inventories	541.48	484.48	464.22	425.08	269.56	155.45
Sundry Debtors	259.38	299.18	225.87	161.75	152.33	226.38
Cash and Bank Balance	120.78	272.43	536.59	167.60	121.81	34.18
Loans and Advances	119.54	75.44	99.23	85.25	48.20	26.92
Total Current Assets	1041.18	1131.53	1325.91	839.68	591.90	442.92
Less : Current Liabilities and Provisions
Current Liabilities	387.67	351.57	469.78	522.14	312.17	311.62
Provisions	7.89	11.43	6.35	2.49	7.40	3.95
Total Current Liabilities & Provisions	395.56	363.00	476.13	524.63	319.57	315.57
Net Current Assets	645.62	768.54	849.78	315.05	272.33	127.35
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	20.57	22.39	21.40	16.87	6.76	7.49
Deferred Tax Liability	12.49	14.16	15.53	11.49	2.86	2.41
Net Deferred Tax	8.08	8.23	5.87	5.38	3.90	5.08
Other Assets	39.60	16.46	12.20	7.84	5.19	8.76
Total Assets	1044.76	1158.30	1127.15	580.08	457.34	329.45
Contingent Liabilities	0.00	0.00	0.00	0.00	0.00	0.78

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	942.65	1344.96	1191.87	832.03	720.53	628.03
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	942.65	1344.96	1191.87	832.03	720.53	628.03
Other Income	16.80	27.87	27.83	6.31	7.95	8.88
Stock Adjustments	29.99	-12.25	28.78	-11.06	11.33	-17.44
Total Income	989.44	1360.58	1248.48	827.28	739.81	619.47
EXPENDITURE :
Raw Materials	604.50	996.56	948.74	634.15	555.29	477.85
Power & Fuel Cost	5.40	5.28	4.92	3.80	3.35	3.03
Employee Cost	105.16	129.42	117.38	64.69	51.65	46.86
Other Manufacturing Expenses	22.51	17.41	11.58	9.22	6.10	4.68
Selling & Administrative Expenses	50.26	22.00	19.38	14.86	26.60	21.76
Miscellaneous Expenses	76.64	23.15	7.64	6.47	4.84	10.46
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	864.48	1193.82	1109.64	733.19	647.82	564.64
Operating Profit	124.97	166.78	138.84	94.10	92.00	54.83
Interest	20.02	36.01	34.39	31.52	21.98	20.77
Gross Profit	104.95	130.77	104.45	62.58	70.02	34.06
Depreciation	29.12	27.75	22.31	19.42	19.29	18.46
Profit Before Tax	75.83	103.02	82.14	43.16	50.73	15.60
Tax	19.61	28.58	21.21	12.97	9.64	0.50
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.11	-2.26	-0.27	-1.54	1.30	3.28
Reported Net Profit	56.32	76.70	61.20	31.73	39.80	11.81
Extraordinary Items	-0.15	0.00	0.00	-0.39	0.07	0.00
Adjusted Net Profit	56.47	76.70	61.20	32.12	39.73	11.81
Adjustment below Net Profit	0.79	-0.34	-0.66	0.17	-0.34	0.13
P & L Balance brought forward	234.96	158.60	98.06	66.16	26.70	14.76
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	292.07	234.96	158.60	98.06	66.16	26.70
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	7.10	9.67	7.72	6.00	291.11	86.42
Earnings Per Share(Adj)-Unit Curr	7.10	9.67	7.72	6.00	291.11	86.42
Book Value-Unit Curr	124.61	120.50	114.62	37.43	564.10	275.44
Book Value(Adj)-Unit Curr	124.61	120.50	114.62	37.43	564.10	275.44

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	283.38	217.30	235.64
Other Operating Income	0.00	0.00	0.00
Other Income	5.44	4.05	3.06
Total Income	288.82	221.34	238.71
Total Expenditure	245.84	199.11	208.30
PBIDT	42.98	22.23	30.41
Interest	3.94	4.18	4.93
PBDT	39.04	18.05	25.48
Depreciation	7.40	7.38	7.22
Tax	8.98	2.58	4.59
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.97	0.20	0.14
Reported Profit After Tax	23.63	7.89	13.54
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	23.63	7.89	13.54
EPS (Unit Curr.)	2.98	0.99	1.71
EPS (Adj) (Unit Curr.)	2.98	0.99	1.71
Calculated EPS (Unit Curr.)	2.98	0.99	1.71
Calculated EPS (Adj) (Unit Curr.)	2.98	0.99	1.71
Calculated EPS (Ann.) (Unit Curr.)	11.91	3.98	6.82
Calculated EPS (Adj) (Ann.) (Unit Curr.)	11.91	3.98	6.82
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	79.36	79.31	79.36
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(%)	15.17	10.23	12.91
PBDTM(%)	13.78	8.31	10.81
PATM(%)	8.34	3.63	5.75

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.13	0.21	0.50	2.52	5.37
Long Term Debt-Equity Ratio	0.07	0.12	0.24	0.99	2.10
Current Ratio	2.48	2.42	1.68	1.14	1.03
Fixed Assets	2.66	4.04	4.08	3.10	2.68
Inventory	1.84	2.84	2.68	2.40	3.39
Debtors	3.38	5.12	6.15	5.30	3.81
Interest Cover Ratio	4.79	3.86	3.39	2.37	3.31
PBIDTM (%)	13.26	12.40	11.65	11.31	12.77
PBITM (%)	10.17	10.34	9.78	8.98	10.09
PBDTM (%)	11.13	9.72	8.76	7.52	9.72
CPM (%)	9.06	7.77	7.01	6.15	8.20
APATM (%)	5.97	5.70	5.13	3.81	5.52
ROCE (%)	8.70	12.17	13.65	14.40	18.48
RONW (%)	5.79	8.23	11.06	23.08	69.35

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	445.25	392.40	421.55	47.50	39.81	43.62	3,345.61
Apr 2026	405.65	269.40	392.95	43.29	26.85	40.66	3,118.62
Mar 2026	347.00	264.95	272.00	41.76	26.70	28.14	2,158.71
Feb 2026	393.95	308.00	312.20	41.66	31.44	32.30	2,477.76
Jan 2026	419.80	345.20	375.80	43.96	34.04	38.89	2,982.51
Share Prices Of 2025
Dec 2025	442.85	411.00	416.30	47.75	42.45	43.08	3,303.94
Nov 2025	463.00	407.00	429.00	48.13	41.04	44.39	3,404.73
Oct 2025	495.50	420.00	452.15	54.35	42.35	46.79	3,588.46
Sep 2025	484.90	413.30	421.10	50.93	42.48	43.57	3,342.03
Aug 2025	459.20	415.00	422.25	49.13	42.20	43.69	3,351.16
Jul 2025	505.00	437.70	450.45	53.58	44.69	46.61	3,574.97
Jun 2025	501.30	443.55	475.50	53.65	44.85	49.20	3,773.78
May 2025	496.75	412.75	484.00	53.38	41.04	50.04	3,838.42
Apr 2025	541.00	350.15	447.50	61.15	30.58	46.27	3,548.95
Mar 2025	483.55	380.50	457.15	52.89	38.12	47.27	3,625.48
Feb 2025	504.00	391.40	402.45	66.71	49.33	52.15	3,191.67
Jan 2025	680.35	454.00	488.50	89.88	53.32	63.30	3,874.10
Share Prices Of 2024
Dec 2024	743.15	647.00	669.20	100.71	82.56	86.72	5,307.17
Nov 2024	705.60	611.30	698.75	93.00	78.91	90.55	5,541.52
Oct 2024	722.40	600.50	645.05	96.73	76.57	83.59	5,115.64

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 51927.61
57.71 0.11%

S&P 500 7374.18
-5.04 -0.07%

HANG SENG 22671.87
-405.05 -1.76%

NIKKEI 225 69065.93
-3300.41 -4.56%

FTSE 100 10515.14
-14.75 -0.14%

NIFTY 24056.00
34.35 0.14%

× Ask Your Question