IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	9,326.00 Oct 09,2026 EOD	9,340.00 Oct 09,2026 EOD
Today's Change( )	-63.00 (-0.67%)	-21.00 (-0.22%)
Open( )	9,402.85	9,417.00
Prev Close( )	9,389.00	9,361.00
Volume	40,345.00	378,861.00
Today's Range( )	9,454.00 - 9,278.90	9,460.50 - 9,273.00
52-Week Range( )	10,000.00 - 5,648.00	9,740.00 - 5,647.50
Buy (Size)	N.A	N.A
Sell (Size)	N.A	9,340.00(×2)

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 & Independent Directo	Ramesh B V Nimmagadda
Executive Director & MD	Murali K Divi
Executive Director	N V Ramana
Executive Director / Whole Time Director / CEO	Kiran S Divi
ED / WTD - Commercial	Nilima Prasad Divi
Executive Director / Whole Time Director	S. Devendra Rao
Independent Non Exe. Director	S Ganapaty Sunaina Singh Kosaraju Veerayya Chowdary Rajendrakumar Premchand Shah
Company Sec. & Compli. Officer	Satish Choudhury

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	53.00	53.00	53.00	53.00	53.09	53.09
Reserves Total	16658.00	14842.00	13431.00	12652.00	11638.26	9218.48
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	16711.00	14895.00	13484.00	12705.00	11691.35	9271.57
Secured Loans	0.00	2.00	0.00	0.00	0.00	0.35
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	0.00	2.00	0.00	0.00	0.00	0.35
Other Liabilities	755.00	0.00	37.00	31.00	26.71	25.25
Total Liabilities	17466.00	14897.00	13521.00	12736.00	11718.06	9297.17
APPLICATION OF FUNDS :
Gross Block	9397.00	7859.00	6752.00	6358.00	5617.69	4685.46
Less : Accumulated Depreciation	2877.00	2419.00	2015.00	1639.00	1296.72	986.45
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	6520.00	5440.00	4737.00	4719.00	4320.97	3699.01
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2113.00	1022.00	778.00	212.00	469.93	710.62
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	76.00	72.00	89.00	84.00	79.37	7.37
Current Assets, Loans & Advances
Inventories	3711.00	3033.00	2985.00	2781.00	2644.05	2042.70
Sundry Debtors	3228.00	2855.00	2273.00	1964.00	2569.90	1745.56
Cash and Bank Balance	3371.00	3696.00	3961.00	4188.00	2803.68	2142.01
Loans and Advances	724.00	395.00	353.00	303.00	278.33	195.04
Total Current Assets	11034.00	9979.00	9572.00	9236.00	8295.96	6125.31
Less : Current Liabilities and Provisions
Current Liabilities	1948.00	1364.00	1210.00	1074.00	1164.25	1086.03
Provisions	71.00	54.00	49.00	5.00	4.15	2.51
Total Current Liabilities & Provisions	2019.00	1418.00	1259.00	1079.00	1168.40	1088.54
Net Current Assets	9015.00	8561.00	8313.00	8157.00	7127.56	5036.77
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	38.00	15.00	20.00	17.00	21.57	13.04
Deferred Tax Liability	507.00	524.00	602.00	554.00	442.97	351.10
Net Deferred Tax	-469.00	-509.00	-582.00	-537.00	-421.40	-338.06
Other Assets	211.00	311.00	186.00	101.00	141.63	181.46
Total Assets	17466.00	14897.00	13521.00	12736.00	11718.06	9297.17
Contingent Liabilities	8.00	8.00	257.00	89.00	89.03	7.06

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	10388.00	9198.00	7665.00	7625.00	8879.82	6798.61
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	10388.00	9198.00	7665.00	7625.00	8879.82	6798.61
Other Income	506.00	352.00	337.00	349.00	111.26	62.53
Stock Adjustments	244.00	83.00	127.00	-50.00	449.99	100.00
Total Income	11138.00	9633.00	8129.00	7924.00	9441.07	6961.14
EXPENDITURE :
Raw Materials	4339.00	3827.00	3270.00	3035.00	3499.18	2416.47
Power & Fuel Cost	530.00	465.00	477.00	496.00	390.05	319.15
Employee Cost	1400.00	1210.00	1067.00	953.00	926.55	808.68
Other Manufacturing Expenses	325.00	276.00	299.00	285.00	255.38	202.29
Selling & Administrative Expenses	509.00	460.00	367.00	402.00	340.16	292.53
Miscellaneous Expenses	114.00	63.00	137.00	55.00	40.95	37.69
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	7217.00	6301.00	5617.00	5226.00	5452.27	4076.81
Operating Profit	3921.00	3332.00	2512.00	2698.00	3988.80	2884.33
Interest	24.00	2.00	4.00	2.00	1.73	1.81
Gross Profit	3897.00	3330.00	2508.00	2696.00	3987.07	2882.52
Depreciation	461.00	401.00	376.00	342.00	310.55	254.65
Profit Before Tax	3436.00	2929.00	2132.00	2354.00	3676.52	2627.87
Tax	869.00	793.00	511.00	438.00	637.20	609.05
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-40.00	-73.00	45.00	108.00	90.78	64.10
Reported Net Profit	2607.00	2209.00	1576.00	1808.00	2948.54	1954.72
Extraordinary Items	-55.28	0.00	0.74	3.07	-1.65	-2.45
Adjusted Net Profit	2662.28	2209.00	1575.26	1804.93	2950.19	1957.17
Adjustment below Net Profit	6.00	-2.00	-1.00	2.00	2.18	0.16
P & L Balance brought forward	13357.00	11725.00	10922.00	9967.00	7588.31	5814.44
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	604.00	575.00	772.00	855.00	571.50	181.01
P & L Balance carried down	15366.00	13357.00	11725.00	10922.00	9967.53	7588.31
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 %	1500.00	1500.00	1500.00	1500.00	1500.00	1000.00
Dividend Per Share(Rs)	30.00	30.00	30.00	30.00	30.00	20.00
Earnings Per Share-Unit Curr	98.38	83.36	59.47	68.23	111.08	73.64
Earnings Per Share(Adj)-Unit Curr	98.38	83.36	59.47	68.23	111.08	73.64
Book Value-Unit Curr	630.60	562.08	508.83	479.43	440.44	349.28
Book Value(Adj)-Unit Curr	630.60	562.08	508.83	479.43	440.44	349.28

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	2974.00	2793.00	2578.00
Other Operating Income	0.00	0.00	0.00
Other Income	63.00	154.00	87.00
Total Income	3037.00	2947.00	2665.00
Total Expenditure	1734.00	1850.00	1745.00
PBIDT	1303.00	1097.00	920.00
Interest	6.00	6.00	6.00
PBDT	1297.00	1091.00	914.00
Depreciation	132.00	120.00	116.00
Tax	290.00	250.00	208.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-16.00	-35.00	-8.00
Reported Profit After Tax	891.00	756.00	598.00
Extra-ordinary Items	0.00	0.00	-54.71
Adjusted Profit After Extra-ordinary item	891.00	756.00	652.71
EPS (Unit Curr.)	33.55	28.44	22.56
EPS (Adj) (Unit Curr.)	33.55	28.44	22.56
Calculated EPS (Unit Curr.)	33.62	28.53	22.57
Calculated EPS (Adj) (Unit Curr.)	33.62	28.53	22.57
Calculated EPS (Ann.) (Unit Curr.)	134.49	114.11	90.26
Calculated EPS (Adj) (Ann.) (Unit Curr.)	134.49	114.11	90.26
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(%)	43.81	39.28	35.69
PBDTM(%)	43.61	39.06	35.45
PATM(%)	29.96	27.07	23.20

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	4.71	5.15	5.39	5.42	4.74
Fixed Assets	1.20	1.26	1.17	1.27	1.72
Inventory	3.08	3.06	2.66	2.81	3.79
Debtors	3.42	3.59	3.62	3.36	4.12
Interest Cover Ratio	144.17	1465.50	534.00	1178.00	2126.16
PBIDTM (%)	37.75	36.23	32.77	35.38	44.92
PBITM (%)	33.31	31.87	27.87	30.90	41.42
PBDTM (%)	37.51	36.20	32.72	35.36	44.90
CPM (%)	29.53	28.38	25.47	28.20	36.70
APATM (%)	25.10	24.02	20.56	23.71	33.20
ROCE (%)	21.38	20.63	16.27	19.27	35.01
RONW (%)	16.50	15.57	12.04	14.82	28.13

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2026	10,000.00	8,923.65	9,282.00	106.02	86.31	92.56	246,407.94
Aug 2026	9,269.75	8,108.10	9,245.00	92.44	78.76	92.19	245,425.70
Jul 2026	8,087.00	6,532.00	8,056.65	80.94	65.03	80.34	213,878.74
Jun 2026	6,885.50	6,447.65	6,577.75	70.11	63.50	65.59	174,618.60
May 2026	6,963.70	6,485.20	6,660.20	71.52	63.37	66.41	176,807.38
Apr 2026	6,548.40	5,648.00	6,505.35	66.46	54.31	64.87	172,696.60
Mar 2026	6,474.35	5,900.90	5,946.55	65.60	54.22	59.30	157,862.22
Feb 2026	6,775.80	5,893.00	6,412.70	85.22	70.02	77.07	170,237.04
Jan 2026	6,731.50	5,956.00	6,054.25	81.99	71.02	72.76	160,721.32
Share Prices Of 2025
Dec 2025	6,600.00	6,275.00	6,394.65	80.81	75.20	76.85	169,757.87
Nov 2025	6,904.45	6,322.65	6,478.95	83.19	75.55	77.86	171,995.77
Oct 2025	6,775.00	5,676.00	6,746.15	81.77	67.80	81.07	179,089.09
Sep 2025	6,278.00	5,637.50	5,687.50	76.41	67.04	68.35	150,985.25
Aug 2025	6,589.40	5,859.25	6,118.35	82.06	68.89	73.53	162,422.97
Jul 2025	7,077.70	6,474.50	6,600.65	86.85	75.43	79.32	175,226.52
Jun 2025	6,859.80	6,450.00	6,811.45	84.12	75.38	81.86	180,822.60
May 2025	6,764.00	5,858.20	6,612.15	81.60	68.73	79.46	175,531.81
Apr 2025	6,307.00	4,941.70	6,086.15	76.91	55.77	73.14	161,568.16
Mar 2025	5,941.85	5,358.15	5,773.10	72.68	62.29	69.38	153,257.67
Feb 2025	6,227.00	5,366.80	5,477.50	107.26	88.62	92.31	145,410.41

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