IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	6,052.40 Sep 15,2025 EOD	6,057.00 Sep 15,2025 EOD
Today's Change( )	25.85 (0.43%)	30.50 (0.51%)
Open( )	6,000.85	6,011.00
Prev Close( )	6,026.55	6,026.50
Volume	7,313.00	152,355.00
Today's Range( )	6,063.50 - 5,973.55	6,065.50 - 5,974.00
52-Week Range( )	7,077.70 - 4,941.70	7,071.50 - 4,955.00
Buy (Size)	N.A	6,057.00(×23)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1990
Registered Office	1-72-23(P)/DIVIS/303 Divi Towe,Cyber Hills Gachibowli, Hyderabad, Telangana-500032
Telephone	91-40-23786300/23786352/400
Fax	91-40-23786460
Chairman	Ramesh B V Nimmagadda
Managing Director	Murali K Divi
Company Secretary	Satish Choudhury
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	2
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 & Managing Director	Murali K Divi
Executive Director	N V Ramana
Whole Time Director & Chief Executive Officer	Kiran S Divi
Chairman & Independent Director	Ramesh B V Nimmagadda
Whole Time Director- Commercial	Nilima Prasad Divi
Independent Director	S Ganapaty Sunaina Singh Kosaraju Veerayya Chowdary
Company Sec. & Compli. Officer	Satish Choudhury
Director (Manufacturing)	S. Devendra Rao
Independent Director	Rajendrakumar Premchand Shah

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	53.00	53.00	53.00	53.09	53.09	53.09
Reserves Total	14842.00	13431.00	12652.00	11638.26	9218.48	7263.60
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	14895.00	13484.00	12705.00	11691.35	9271.57	7316.69
Secured Loans	2.00	0.00	0.00	0.00	0.35	33.63
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	2.00	0.00	0.00	0.00	0.35	33.63
Other Liabilities	0.00	37.00	31.00	26.71	25.25	20.52
Total Liabilities	14897.00	13521.00	12736.00	11718.06	9297.17	7370.84
APPLICATION OF FUNDS :
Gross Block	7859.00	6752.00	6358.00	5617.69	4685.46	3508.06
Less : Accumulated Depreciation	2419.00	2015.00	1639.00	1296.72	986.45	731.80
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	5440.00	4737.00	4719.00	4320.97	3699.01	2776.26
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1022.00	778.00	212.00	469.93	710.62	919.69
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	72.00	89.00	84.00	79.37	7.37	978.72
Current Assets, Loans & Advances
Inventories	3033.00	2985.00	2781.00	2644.05	2042.70	1744.17
Sundry Debtors	2855.00	2273.00	1964.00	2569.90	1745.56	1533.21
Cash and Bank Balance	3696.00	3961.00	4188.00	2803.68	2142.01	107.36
Loans and Advances	395.00	353.00	303.00	278.33	195.04	305.08
Total Current Assets	9979.00	9572.00	9236.00	8295.96	6125.31	3689.82
Less : Current Liabilities and Provisions
Current Liabilities	1364.00	1210.00	1074.00	1164.25	1086.03	866.85
Provisions	54.00	49.00	5.00	4.15	2.51	2.46
Total Current Liabilities & Provisions	1418.00	1259.00	1079.00	1168.40	1088.54	869.31
Net Current Assets	8561.00	8313.00	8157.00	7127.56	5036.77	2820.51
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	15.00	20.00	17.00	21.57	13.04	10.19
Deferred Tax Liability	524.00	602.00	554.00	442.97	351.10	284.15
Net Deferred Tax	-509.00	-582.00	-537.00	-421.40	-338.06	-273.96
Other Assets	311.00	186.00	101.00	141.63	181.46	149.62
Total Assets	14897.00	13521.00	12736.00	11718.06	9297.17	7370.84
Contingent Liabilities	8.00	257.00	89.00	89.03	7.06	7.71

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	9198.00	7665.00	7625.00	8879.82	6798.61	5310.57
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	9198.00	7665.00	7625.00	8879.82	6798.61	5310.57
Other Income	352.00	337.00	349.00	111.26	62.53	189.86
Stock Adjustments	83.00	127.00	-50.00	449.99	100.00	94.10
Total Income	9633.00	8129.00	7924.00	9441.07	6961.14	5594.53
EXPENDITURE :
Raw Materials	3827.00	3270.00	3035.00	3499.18	2416.47	2223.95
Power & Fuel Cost	465.00	477.00	496.00	390.05	319.15	280.73
Employee Cost	1210.00	1067.00	953.00	926.55	808.68	608.36
Other Manufacturing Expenses	276.00	299.00	285.00	255.38	202.29	184.36
Selling & Administrative Expenses	449.00	367.00	402.00	340.16	292.53	222.86
Miscellaneous Expenses	74.00	137.00	55.00	40.95	37.69	68.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	6301.00	5617.00	5226.00	5452.27	4076.81	3588.26
Operating Profit	3332.00	2512.00	2698.00	3988.80	2884.33	2006.27
Interest	2.00	4.00	2.00	1.73	1.81	7.03
Gross Profit	3330.00	2508.00	2696.00	3987.07	2882.52	1999.24
Depreciation	401.00	376.00	342.00	310.55	254.65	185.95
Profit Before Tax	2929.00	2132.00	2354.00	3676.52	2627.87	1813.29
Tax	793.00	511.00	438.00	637.20	609.05	387.79
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-73.00	45.00	108.00	90.78	64.10	52.79
Reported Net Profit	2209.00	1576.00	1808.00	2948.54	1954.72	1372.71
Extraordinary Items	0.73	0.74	3.07	-1.65	-2.45	41.46
Adjusted Net Profit	2208.27	1575.26	1804.93	2950.19	1957.17	1331.25
Adjustment below Net Profit	-2.00	-1.00	2.00	2.18	0.16	-92.52
P & L Balance brought forward	11725.00	10922.00	9967.00	7588.31	5814.44	5636.87
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	575.00	772.00	855.00	571.50	181.01	1102.62
P & L Balance carried down	13357.00	11725.00	10922.00	9967.53	7588.31	5814.44
Dividend	0.00	0.00	0.00	0.00	0.00	424.75
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	1500.00	1500.00	1500.00	1500.00	1000.00	800.00
Dividend Per Share(Rs)	30.00	30.00	30.00	30.00	20.00	16.00
Earnings Per Share-Unit Curr	83.36	59.47	68.23	111.08	73.64	51.71
Earnings Per Share(Adj)-Unit Curr	83.36	59.47	68.23	111.08	73.64	51.71
Book Value-Unit Curr	562.08	508.83	479.43	440.44	349.28	275.63
Book Value(Adj)-Unit Curr	562.08	508.83	479.43	440.44	349.28	275.63

Quarterly Results

Quarters :

Particulars	Jun 2025 ( Cr)	Mar 2025 ( Cr)	Dec 2024 ( Cr)
Gross Sales	2357.00	2536.00	2297.00
Other Operating Income	0.00	0.00	0.00
Other Income	119.00	87.00	82.00
Total Income	2476.00	2623.00	2379.00
Total Expenditure	1614.00	1655.00	1550.00
PBIDT	862.00	968.00	829.00
Interest	3.00	0.00	0.00
PBDT	859.00	968.00	829.00
Depreciation	112.00	107.00	99.00
Tax	191.00	225.00	172.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.00	-31.00	-36.00
Reported Profit After Tax	557.00	667.00	594.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	557.00	667.00	594.00
EPS (Unit Curr.)	20.95	25.12	22.39
EPS (Adj) (Unit Curr.)	20.95	25.12	22.39
Calculated EPS (Unit Curr.)	21.02	25.17	22.42
Calculated EPS (Adj) (Unit Curr.)	21.02	25.17	22.42
Calculated EPS (Ann.) (Unit Curr.)	84.08	100.68	89.66
Calculated EPS (Adj) (Ann.) (Unit Curr.)	84.08	100.68	89.66
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	53.00	53.00	53.00
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(%)	36.57	38.17	36.09
PBDTM(%)	36.44	38.17	36.09
PATM(%)	23.63	26.30	25.86

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
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	5.15	5.39	5.42	4.74	3.74
Fixed Assets	1.26	1.17	1.27	1.72	1.66
Inventory	3.06	2.66	2.81	3.79	3.59
Debtors	3.59	3.62	3.36	4.12	4.15
Interest Cover Ratio	1465.50	534.00	1178.00	2126.16	1452.86
PBIDTM (%)	36.23	32.77	35.38	44.92	42.43
PBITM (%)	31.87	27.87	30.90	41.42	38.68
PBDTM (%)	36.20	32.72	35.36	44.90	42.40
CPM (%)	28.38	25.47	28.20	36.70	32.50
APATM (%)	24.02	20.56	23.71	33.20	28.75
ROCE (%)	20.63	16.27	19.27	35.01	31.55
RONW (%)	15.57	12.04	14.82	28.13	23.57

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2025	6,589.40	5,859.25	6,118.35	82.09	68.91	73.55	162,422.97
Jul 2025	7,077.70	6,474.50	6,600.65	86.88	75.45	79.35	175,226.52
Jun 2025	6,859.80	6,450.00	6,811.45	84.15	75.40	81.88	180,822.60
May 2025	6,764.00	5,858.20	6,612.15	81.63	68.75	79.49	175,531.81
Apr 2025	6,307.00	4,941.70	6,086.15	76.94	55.79	73.17	161,568.16
Mar 2025	5,941.85	5,358.15	5,773.10	72.71	62.31	69.40	153,257.67
Feb 2025	6,227.00	5,366.80	5,477.50	107.26	88.62	92.31	145,410.41
Jan 2025	6,243.00	5,355.30	5,575.90	108.64	89.48	93.97	148,022.63
Share Prices Of 2024
Dec 2024	6,448.75	5,716.30	6,099.75	112.13	93.64	102.80	161,929.20
Nov 2024	6,205.80	5,660.20	6,171.05	105.17	93.69	104.00	163,821.99
Oct 2024	6,276.20	5,362.55	5,893.90	108.69	89.35	99.33	156,464.53
Sep 2024	5,582.85	5,009.45	5,446.20	97.77	83.50	91.78	144,579.50
Aug 2024	5,130.00	4,617.10	5,093.40	87.07	76.95	85.84	135,213.77
Jul 2024	4,948.00	4,396.60	4,922.45	83.80	72.08	82.95	130,675.58
Jun 2024	4,644.00	4,183.35	4,595.20	79.09	68.38	77.44	121,988.12
May 2024	4,469.15	3,725.55	4,309.95	75.66	59.75	72.63	114,415.63
Apr 2024	4,104.00	3,455.00	4,000.15	71.16	56.39	67.41	106,191.41
Mar 2024	3,654.00	3,350.05	3,436.75	62.42	56.21	57.92	91,234.91
Feb 2024	3,832.00	3,465.40	3,489.10	58.39	50.62	51.32	92,624.64
Jan 2024	4,072.35	3,543.25	3,668.80	60.32	52.01	53.96	97,395.11

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