IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	531.10 Jul 23,2026 EOD	531.15 Jul 23,2026 EOD
Today's Change( )	-4.40 (-0.82%)	-4.25 (-0.79%)
Open( )	533.30	535.85
Prev Close( )	535.50	535.40
Volume	185,792.00	2,075,073.00
Today's Range( )	541.40 - 530.15	541.30 - 530.10
52-Week Range( )	732.60 - 413.40	733.00 - 413.50
Buy (Size)	N.A	N.A
Sell (Size)	N.A	531.15(×189)

Company Background


Incorporation Year	1966
Registered Office	Yashad Bhawan,, Udaipur, Rajasthan-313004
Telephone	91-294-2420813-15/2525621/2529181-5
Fax	91-294-2529102-4/6443/5763/9722
Chairman	Priya Agarwal
Managing Director	NA
Company Secretary	Aashima Khanna
Auditor	S R Batliboi & Co 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


Chairperson	Priya Agarwal
Executive Director / Whole Time Director / CEO	Arun Misra
Non-Exec & Non-Independent Dir	NAVIN KUMAR AGARWAL
Independent Non Exe. Director	Anoop Kumar Mittal Thomas Mathew T Aruna Sharma
Non Executive Director / Nominee - Government	Ashim Kumar Modi Sandeep Vasant Kadam
Non Executive Director / Nominee	Vivek Kumar Bajpai
Company Sec. & Compli. Officer	Aashima Khanna

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	845.00	845.00	845.00	845.00	845.00	845.00
Reserves Total	21630.00	12445.00	14388.00	12097.00	33437.00	31468.00
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	22475.00	13290.00	15233.00	12942.00	34282.00	32313.00
Secured Loans	0.00	903.00	1504.00	1505.00	0.00	0.00
Unsecured Loans	8726.00	10061.00	7218.00	10376.00	2844.00	7201.00
Total Debt	8726.00	10964.00	8722.00	11881.00	2844.00	7201.00
Other Liabilities	1285.00	1493.00	1111.00	1237.00	1236.00	1218.00
Total Liabilities	32486.00	25747.00	25066.00	26060.00	38362.00	40732.00
APPLICATION OF FUNDS :
Gross Block	50354.00	45690.00	41890.00	38187.00	35378.00	32306.00
Less : Accumulated Depreciation	30552.00	27202.00	23835.00	20567.00	17982.00	15498.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	19802.00	18488.00	18055.00	17620.00	17396.00	16808.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3382.00	2552.00	1529.00	2107.00	2075.00	1922.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	14440.00	9971.00	10452.00	10107.00	15052.00	12957.00
Current Assets, Loans & Advances
Inventories	2051.00	1882.00	1924.00	1862.00	1953.00	1425.00
Sundry Debtors	399.00	112.00	161.00	380.00	716.00	406.00
Cash and Bank Balance	314.00	175.00	173.00	1412.00	5763.00	9376.00
Loans and Advances	475.00	326.00	561.00	1358.00	499.00	404.00
Total Current Assets	3239.00	2495.00	2819.00	5012.00	8931.00	11611.00
Less : Current Liabilities and Provisions
Current Liabilities	7003.00	6047.00	6021.00	6490.00	5079.00	4743.00
Provisions	418.00	331.00	499.00	590.00	288.00	252.00
Total Current Liabilities & Provisions	7421.00	6378.00	6520.00	7080.00	5367.00	4995.00
Net Current Assets	-4182.00	-3883.00	-3701.00	-2068.00	3564.00	6616.00
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	104.00	0.00	142.00	147.00	1552.00	3511.00
Deferred Tax Liability	2370.00	2293.00	2460.00	2461.00	2494.00	2453.00
Net Deferred Tax	-2266.00	-2293.00	-2318.00	-2314.00	-942.00	1058.00
Other Assets	1310.00	912.00	1049.00	608.00	1217.00	1371.00
Total Assets	32486.00	25747.00	25066.00	26060.00	38362.00	40732.00
Contingent Liabilities	1674.00	1797.00	2199.00	2165.00	2091.00	2235.00

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	40658.00	33969.00	28934.00	34098.00	29440.00	22629.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	40658.00	33969.00	28934.00	34098.00	29440.00	22629.00
Other Income	1149.00	996.00	1103.00	1382.00	1216.00	1819.00
Stock Adjustments	197.00	62.00	156.00	143.00	278.00	-239.00
Total Income	42004.00	35027.00	30193.00	35623.00	30934.00	24209.00
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	2553.00	2696.00	2843.00	3711.00	2452.00	1732.00
Employee Cost	761.00	878.00	826.00	843.00	717.00	760.00
Other Manufacturing Expenses	8596.00	7373.00	6838.00	6825.00	5793.00	4766.00
Selling & Administrative Expenses	6488.00	5177.00	4418.00	4817.00	4115.00	3123.00
Miscellaneous Expenses	575.00	694.00	504.00	533.00	549.00	337.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	18973.00	16818.00	15429.00	16729.00	13626.00	10718.00
Operating Profit	23031.00	18209.00	14764.00	18894.00	17308.00	13491.00
Interest	880.00	1111.00	955.00	333.00	290.00	386.00
Gross Profit	22151.00	17098.00	13809.00	18561.00	17018.00	13105.00
Depreciation	3789.00	3634.00	3466.00	3264.00	2917.00	2531.00
Profit Before Tax	18362.00	13464.00	10343.00	15297.00	14101.00	10574.00
Tax	4573.00	3217.00	2549.00	3431.00	2445.00	1827.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	77.00	-32.00	7.00	1346.00	2026.00	767.00
Reported Net Profit	13712.00	10279.00	7787.00	10520.00	9630.00	7980.00
Extraordinary Items	52.64	-48.71	12.80	15.82	56.00	261.12
Adjusted Net Profit	13659.36	10327.71	7774.20	10504.18	9574.00	7718.88
Adjustment below Net Profit	-63.00	10387.00	-5.00	7.00	9.00	-5.00
P & L Balance brought forward	12445.00	4032.00	1743.00	23117.00	21084.00	29081.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	4225.00	12253.00	5493.00	31901.00	7606.00	15972.00
P & L Balance carried down	21869.00	12445.00	4032.00	1743.00	23117.00	21084.00
Dividend	4225.00	12253.00	5493.00	31901.00	7606.00	15972.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	500.00	1450.00	650.00	3775.00	900.00	1065.00
Dividend Per Share(Rs)	10.00	29.00	13.00	75.50	18.00	21.30
Earnings Per Share-Unit Curr	32.45	24.33	18.43	24.90	22.79	18.89
Earnings Per Share(Adj)-Unit Curr	32.45	24.33	18.43	24.90	22.79	18.89
Book Value-Unit Curr	53.20	31.46	36.05	30.63	81.14	76.48
Book Value(Adj)-Unit Curr	53.20	31.46	36.05	30.63	81.14	76.48

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	12638.00	10568.00	8259.00
Other Operating Income	850.00	354.00	266.00
Other Income	280.00	319.00	237.00
Total Income	13768.00	11241.00	8762.00
Total Expenditure	5822.00	4917.00	4099.00
PBIDT	7946.00	6324.00	4663.00
Interest	187.00	195.00	259.00
PBDT	7759.00	6129.00	4404.00
Depreciation	1053.00	944.00	881.00
Tax	1712.00	1224.00	893.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-3.00	82.00	-2.00
Reported Profit After Tax	4997.00	3879.00	2632.00
Extra-ordinary Items	0.00	18.70	0.00
Adjusted Profit After Extra-ordinary item	4997.00	3860.30	2632.00
EPS (Unit Curr.)	11.83	9.18	6.23
EPS (Adj) (Unit Curr.)	11.83	9.18	6.23
Calculated EPS (Unit Curr.)	11.83	9.18	6.23
Calculated EPS (Adj) (Unit Curr.)	11.83	9.18	6.23
Calculated EPS (Ann.) (Unit Curr.)	47.31	36.72	24.92
Calculated EPS (Adj) (Ann.) (Unit Curr.)	47.31	36.72	24.92
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	550.00	0.00	0.00
Equity	845.00	845.00	845.00
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(%)	62.87	59.84	56.46
PBDTM(%)	61.39	58.00	53.32
PATM(%)	39.54	36.71	31.87

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.55	0.69	0.73	0.31	0.15
Long Term Debt-Equity Ratio	0.31	0.37	0.21	0.08	0.10
Current Ratio	0.22	0.20	0.24	0.55	1.35
Fixed Assets	0.85	0.78	0.72	0.93	0.87
Inventory	20.68	17.85	15.28	17.88	17.43
Debtors	159.13	248.86	106.96	62.22	52.48
Interest Cover Ratio	21.87	13.12	11.83	46.94	49.62
PBIDTM (%)	56.65	53.60	51.03	55.41	58.79
PBITM (%)	47.33	42.91	39.05	45.84	48.88
PBDTM (%)	54.48	50.33	47.73	54.43	57.81
CPM (%)	43.04	40.96	38.89	40.42	42.62
APATM (%)	33.73	30.26	26.91	30.85	32.71
ROCE (%)	66.09	57.37	44.20	48.52	36.39
RONW (%)	76.68	72.08	55.28	44.55	28.92

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	639.50	517.00	533.15	20.20	15.96	16.49	225,272.88
May 2026	678.30	597.15	632.50	21.27	18.05	19.57	267,251.43
Apr 2026	634.50	503.30	595.50	20.22	15.20	18.42	251,617.75
Mar 2026	624.90	484.00	502.20	19.56	14.86	15.53	212,195.52
Feb 2026	643.85	546.25	603.85	26.54	21.46	24.70	255,145.89
Jan 2026	732.60	588.20	628.85	31.01	23.32	25.73	265,709.19
Share Prices Of 2025
Dec 2025	656.25	482.15	612.30	28.49	19.39	25.05	258,716.28
Nov 2025	503.85	453.50	485.45	20.97	18.54	19.86	205,118.11
Oct 2025	525.70	468.05	476.25	22.36	19.02	19.48	201,230.82
Sep 2025	483.70	424.35	482.45	19.84	16.91	19.74	203,850.52
Aug 2025	436.80	413.40	419.20	17.95	16.83	17.15	177,125.37
Jul 2025	453.80	415.30	424.50	18.86	16.60	17.37	179,364.79
Jun 2025	546.95	434.90	450.85	22.93	17.64	18.45	190,498.51
May 2025	469.80	399.80	458.25	19.71	16.02	18.75	193,625.24
Apr 2025	468.25	385.05	438.80	19.53	14.93	17.95	185,407.00
Mar 2025	477.65	378.65	462.00	20.55	15.14	18.90	195,209.74
Feb 2025	469.35	390.00	390.75	25.62	21.16	21.24	165,104.34
Jan 2025	480.30	414.85	449.90	26.89	22.29	24.45	190,097.10
Share Prices Of 2024
Dec 2024	516.00	430.25	443.70	28.43	23.21	24.12	187,477.40
Nov 2024	565.00	483.25	504.65	31.01	26.07	27.43	213,230.72

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