IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,940.00 Sep 25,2026 EOD	1,942.90 Sep 25,2026 EOD
Today's Change( )	7.00 (0.36%)	9.40 (0.49%)
Open( )	1,933.00	1,933.50
Prev Close( )	1,933.00	1,933.50
Volume	23,443.00	732,074.00
Today's Range( )	1,940.70 - 1,916.00	1,942.90 - 1,915.00
52-Week Range( )	2,623.99 - 1,916.00	2,623.64 - 1,915.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	1,942.90(×52)

Company Background


Incorporation Year	1933
Registered Office	Unilever House B D Sawant Marg,Chakala Andheri (East), Mumbai, Maharashtra-400099
Telephone	91-22-39832285/39832452/50432791/92
Fax	91-22-28249457
Chairman	Nitin Paranjpe
Managing Director	Priya Sukumar Nair
Company Secretary	RADHIKA K SHAH
Auditor	Walker Chandiok & Co LLP
Face Value	1
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	Nitin Paranjpe
Managing Director & CEO	Priya Sukumar Nair
Executive Director (Fin) & CFO	NIRANJAN KUMAR GUPTA
Executive Director / Chief People	Biddappa Bittianda Ponnappa
Independent Non Exe. Director	Ashu Suyash Ranjay Gulati NEELAM DHAWAN TARUN BAJAJ Bobby Parikh
Company Sec. & Compli. Officer	RADHIKA K SHAH

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	235.00	235.00	235.00	235.00	235.00	235.00
Reserves Total	48988.00	48918.00	50738.00	49986.00	48525.00	47199.00
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	49223.00	49153.00	50973.00	50221.00	48760.00	47434.00
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	1325.00	1537.00	1374.00	1039.00	971.00	943.00
Total Debt	1325.00	1537.00	1374.00	1039.00	971.00	943.00
Other Liabilities	6167.00	5748.00	6212.00	2906.00	3206.00	3176.00
Total Liabilities	56715.00	56438.00	58559.00	54166.00	52937.00	51553.00
APPLICATION OF FUNDS :
Gross Block	58330.00	58789.00	57603.00	55864.00	54799.00	54192.00
Less : Accumulated Depreciation	5911.00	5882.00	5224.00	4459.00	3765.00	3165.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	52419.00	52907.00	52379.00	51405.00	51034.00	51027.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	833.00	956.00	915.00	1020.00	901.00	623.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	8879.00	4602.00	5493.00	3794.00	4122.00	2995.00
Current Assets, Loans & Advances
Inventories	4383.00	4161.00	3812.00	4031.00	3890.00	3383.00
Sundry Debtors	3037.00	3450.00	2690.00	2735.00	1932.00	1648.00
Cash and Bank Balance	2830.00	7293.00	7216.00	4422.00	3618.00	4321.00
Loans and Advances	3149.00	2381.00	2068.00	2050.00	1697.00	1605.00
Total Current Assets	13399.00	17285.00	15786.00	13238.00	11137.00	10957.00
Less : Current Liabilities and Provisions
Current Liabilities	14361.00	12744.00	11734.00	10955.00	10325.00	10086.00
Provisions	257.00	2548.00	329.00	379.00	334.00	491.00
Total Current Liabilities & Provisions	14618.00	15292.00	12063.00	11334.00	10659.00	10577.00
Net Current Assets	-1219.00	1993.00	3723.00	1904.00	478.00	380.00
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	856.00	878.00	583.00	471.00	477.00	655.00
Deferred Tax Liability	7505.00	7461.00	7037.00	6796.00	6618.00	6641.00
Net Deferred Tax	-6649.00	-6583.00	-6454.00	-6325.00	-6141.00	-5986.00
Other Assets	2452.00	2563.00	2503.00	2368.00	2543.00	2514.00
Total Assets	56715.00	56438.00	58559.00	54166.00	52937.00	51553.00
Contingent Liabilities	2266.00	2446.00	2422.00	2577.00	2321.00	2086.00

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	61975.00	59676.00	60469.00	59144.00	51193.00	45996.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	61975.00	59676.00	60469.00	59144.00	51193.00	45996.00
Other Income	5868.00	1777.00	1073.00	815.00	571.00	630.00
Stock Adjustments	395.00	78.00	8.00	53.00	19.00	391.00
Total Income	68238.00	61531.00	61550.00	60012.00	51783.00	47017.00
EXPENDITURE :
Raw Materials	28883.00	26445.00	26598.00	28042.00	22398.00	19784.00
Power & Fuel Cost	364.00	341.00	384.00	325.00	277.00	304.00
Employee Cost	2843.00	2715.00	2782.00	2665.00	2399.00	2229.00
Other Manufacturing Expenses	3079.00	3508.00	3293.00	3705.00	3329.00	2847.00
Selling & Administrative Expenses	9964.00	9815.00	10562.00	8674.00	8046.00	7783.00
Miscellaneous Expenses	3069.00	2931.00	2857.00	2391.00	2472.00	2460.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	48202.00	45755.00	46476.00	45802.00	38921.00	35407.00
Operating Profit	20036.00	15776.00	15074.00	14210.00	12862.00	11610.00
Interest	363.00	350.00	302.00	101.00	98.00	108.00
Gross Profit	19673.00	15426.00	14772.00	14109.00	12764.00	11502.00
Depreciation	1186.00	1122.00	1097.00	1030.00	1025.00	1012.00
Profit Before Tax	18487.00	14304.00	13675.00	13079.00	11739.00	10490.00
Tax	3070.00	3523.00	3446.00	2922.00	2778.00	2458.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-10.00	137.00	115.00	195.00	143.00	78.00
Reported Net Profit	15427.00	10644.00	10114.00	9962.00	8818.00	7954.00
Extraordinary Items	165.99	343.69	-65.82	-47.22	-25.54	-172.12
Adjusted Net Profit	15261.01	10300.31	10179.82	10009.22	8843.54	8126.12
Adjustment below Net Profit	-5486.00	-17.00	27.00	-13.00	31.00	-2.00
P & L Balance brought forward	8542.00	10368.00	9625.00	8135.00	6805.00	7664.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	10103.00	12453.00	9398.00	8459.00	7519.00	8811.00
P & L Balance carried down	8380.00	8542.00	10368.00	9625.00	8135.00	6805.00
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 %	4100.00	5300.00	4200.00	3900.00	3400.00	4050.00
Dividend Per Share(Rs)	41.00	53.00	42.00	39.00	34.00	40.50
Earnings Per Share-Unit Curr	65.65	45.29	43.04	42.39	37.52	33.85
Earnings Per Share(Adj)-Unit Curr	65.65	44.55	42.34	41.70	36.91	33.30
Book Value-Unit Curr	209.46	209.16	216.91	213.71	207.49	201.85
Book Value(Adj)-Unit Curr	209.46	205.74	213.37	210.22	204.10	198.55

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	16514.00	15599.00	15614.00
Other Operating Income	143.00	134.00	191.00
Other Income	233.00	487.00	4706.00
Total Income	16890.00	16220.00	20511.00
Total Expenditure	12964.00	12016.00	12277.00
PBIDT	3926.00	4204.00	8234.00
Interest	64.00	68.00	84.00
PBDT	3862.00	4136.00	8150.00
Depreciation	314.00	310.00	299.00
Tax	901.00	868.00	848.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	16.00	28.00	-72.00
Reported Profit After Tax	2631.00	2930.00	7075.00
Extra-ordinary Items	-55.62	163.65	4344.78
Adjusted Profit After Extra-ordinary item	2686.62	2766.35	2730.22
EPS (Unit Curr.)	11.20	12.47	30.11
EPS (Adj) (Unit Curr.)	11.20	12.47	30.11
Calculated EPS (Unit Curr.)	11.20	12.47	30.11
Calculated EPS (Adj) (Unit Curr.)	11.20	12.47	30.11
Calculated EPS (Ann.) (Unit Curr.)	44.78	49.87	120.43
Calculated EPS (Adj) (Ann.) (Unit Curr.)	44.78	49.87	120.43
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	235.00	235.00	235.00
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(%)	23.77	26.95	52.73
PBDTM(%)	23.39	26.51	52.20
PATM(%)	15.93	18.78	45.31

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.03	0.03	0.02	0.02	0.02
Long Term Debt-Equity Ratio	0.02	0.02	0.02	0.01	0.01
Current Ratio	0.71	0.81	0.79	0.70	0.66
Fixed Assets	1.06	1.03	1.07	1.07	0.94
Inventory	14.51	14.97	15.42	14.93	14.08
Debtors	19.11	19.44	22.29	25.35	28.60
Interest Cover Ratio	39.22	41.87	46.28	130.50	120.79
PBIDTM (%)	24.89	26.44	24.93	24.03	25.12
PBITM (%)	22.97	24.56	23.11	22.28	23.12
PBDTM (%)	24.30	25.85	24.43	23.86	24.93
CPM (%)	26.54	19.72	18.54	18.59	19.23
APATM (%)	24.62	17.84	16.73	16.84	17.23
ROCE (%)	25.16	25.49	24.80	24.61	22.66
RONW (%)	31.03	21.26	19.99	20.13	18.33

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	2,137.95	1,986.55	1,995.00	33.77	30.46	30.72	468,743.46
Jul 2026	2,239.60	2,019.00	2,100.80	35.09	31.02	32.34	493,602.13
Jun 2026	2,224.95	2,066.05	2,118.90	34.68	31.37	32.62	497,854.89
May 2026	2,365.00	2,117.10	2,145.95	37.29	32.16	33.04	504,210.54
Apr 2026	2,408.20	2,023.05	2,250.60	37.70	30.51	34.65	528,799.01
Mar 2026	2,353.00	2,033.00	2,055.80	36.75	30.98	31.65	483,028.97
Feb 2026	2,479.70	2,276.00	2,338.25	58.20	51.84	53.34	549,393.18
Jan 2026	2,438.50	2,300.00	2,373.65	57.08	51.95	54.15	557,710.73
Share Prices Of 2025
Dec 2025	2,447.13	2,245.35	2,315.30	57.30	50.86	52.81	544,000.86
Nov 2025	2,433.89	2,351.17	2,426.71	56.76	54.10	56.27	579,644.16
Oct 2025	2,623.99	2,413.58	2,426.37	62.41	55.67	56.27	579,561.93
Sep 2025	2,734.31	2,403.60	2,473.39	66.08	54.51	57.36	590,792.97
Aug 2025	2,711.73	2,432.52	2,616.56	65.36	56.18	60.68	624,991.28
Jul 2025	2,506.59	2,249.65	2,480.67	58.73	51.72	57.53	592,531.67
Jun 2025	2,362.78	2,221.18	2,257.28	55.39	51.17	52.35	539,172.45
May 2025	2,368.58	2,264.41	2,310.99	55.55	51.79	53.59	552,001.22
Apr 2025	2,445.90	2,105.10	2,303.02	60.65	46.43	53.41	550,098.05
Mar 2025	2,258.46	2,101.12	2,222.45	53.22	48.27	51.54	530,854.90
Feb 2025	2,557.54	2,151.14	2,156.01	62.23	50.36	50.59	514,983.41
Jan 2025	2,437.53	2,218.18	2,430.94	57.35	50.53	57.04	580,654.49

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