IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	288.00 Jul 07,2026 11:17:00	288.10 Jul 07,2026 11:14:58
Today's Change( )	-0.80 (-0.28%)	-0.15 (-0.05%)
Open( )	288.05	288.30
Prev Close( )	288.80	288.25
Volume	340,348.00	5,139,549.00
Today's Range( )	289.60 - 286.55	289.55 - 286.55
52-Week Range( )	426.50 - 275.00	427.00 - 275.05
Buy (Size)	287.95(×1)	288.00(×1346)
Sell (Size)	288.00(×2909)	288.10(×149)

Company Background


Incorporation Year	1910
Registered Office	Virginia House,37 Jawaharlal Nehru Road, Kolkata, West Bengal-700071
Telephone	91-033-22889371
Fax	91-033-22882358
Chairman	Sanjiv Puri
Managing Director	Sanjiv Puri
Company Secretary	NA
Auditor	S R B C & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,Kolkata,Luxembourg,MSEI ,NSEBSE,Kolkata,Luxembourg,MSEI ,NSE
Registrar	ITC Ltd Investor Serv Centre,37 Jawaharlal Nehru,Road,Kolkata - 700071

Board of Directors


Chairman / Whole Time Director / Managing Director	Sanjiv Puri
Executive Director / Whole Time Director / CFO	SUPRATIM DUTTA
E D & Wholetime Director	Hemant Malik Sumant Bhargavan
Independent Non Exe. Director	HEMANT BHARGAVA Alka Bharucha Amitabh Kant CHANDRA KISHORE MISHRA
Non Executive Director	Siddhartha Mohanty
Independent Non Exe. Director	Shyamal Mukherjee ANAND NAYAK
Non Executive Director	S. Panray
Independent Non Exe. Director	Ajit Kumar Seth
Non Executive Director	Atul Singh
Independent Non Exe. Director	PUSHPA SUBRAHMANYAM
Non Executive Director	Navin Agarwal
Co. Sec. / Comp. Off. / Exec. VP	R K Singhi

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	1252.95	1251.41	1248.47	1242.80	1232.33	1230.88
Reserves Total	68675.66	66642.30	70984.83	66351.00	60167.24	57773.74
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	69928.61	67893.71	72233.30	67593.80	61399.57	59004.62
Secured Loans	1.97	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	2160.42	156.75	311.97	324.67	311.16	329.35
Total Debt	2162.39	156.75	311.97	324.67	311.16	329.35
Other Liabilities	632.99	313.13	331.32	354.32	283.37	396.42
Total Liabilities	72723.99	68363.59	72876.59	68272.79	61994.10	59730.39
APPLICATION OF FUNDS :
Gross Block	32587.63	30775.82	37303.79	34260.93	31871.72	29477.82
Less : Accumulated Depreciation	12115.84	10786.07	11560.57	10086.82	8651.11	7290.03
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	20471.79	19989.75	25743.22	24174.11	23220.61	22187.79
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1554.18	1070.70	1087.04	1696.60	2466.18	3333.47
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	39110.59	35982.61	34738.82	32720.62	27282.27	26984.13
Current Assets, Loans & Advances
Inventories	17931.90	15061.01	12631.51	10593.90	9997.77	9470.87
Sundry Debtors	2925.60	3910.79	3311.45	2321.33	1952.50	2090.29
Cash and Bank Balance	2135.52	3184.86	6217.69	3831.26	3877.94	4001.53
Loans and Advances	3448.83	2311.52	1993.14	2099.88	3488.85	2205.84
Total Current Assets	26441.85	24468.18	24153.79	18846.37	19317.06	17768.53
Less : Current Liabilities and Provisions
Current Liabilities	11768.53	12010.46	11538.63	11528.10	10824.27	9736.13
Provisions	1358.09	1074.31	828.72	839.72	606.99	386.11
Total Current Liabilities & Provisions	13126.62	13084.77	12367.35	12367.82	11431.26	10122.24
Net Current Assets	13315.23	11383.41	11786.44	6478.55	7885.80	7646.29
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	653.29	518.43	535.19	525.84	337.12	286.28
Deferred Tax Liability	3718.54	3074.78	2618.85	2146.97	2004.26	2014.01
Net Deferred Tax	-3065.25	-2556.35	-2083.66	-1621.13	-1667.14	-1727.73
Other Assets	1337.45	2493.47	1604.73	4824.04	2806.38	1306.44
Total Assets	72723.99	68363.59	72876.59	68272.79	61994.10	59730.39
Contingent Liabilities	1060.24	967.75	1014.15	935.99	1816.05	1825.92

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	81640.11	74238.13	67292.60	70251.28	59745.56	48524.56
Excise Duty	9656.33	4912.55	4664.48	4208.01	3404.29	3039.43
Net Sales	71983.78	69325.58	62628.12	66043.27	56341.27	45485.13
Other Income	3287.18	19097.69	4041.50	2510.48	2589.97	3250.99
Stock Adjustments	2482.79	640.50	370.09	39.50	566.46	526.86
Total Income	77753.75	89063.77	67039.71	68593.25	59497.70	49262.98
EXPENDITURE :
Raw Materials	34731.40	32376.83	27095.66	28919.68	26798.98	20501.48
Power & Fuel Cost	909.75	942.55	929.54	1199.84	864.05	672.11
Employee Cost	3629.28	3417.16	3200.93	3569.46	3061.99	2820.95
Other Manufacturing Expenses	2429.76	2207.10	1967.47	2213.79	1803.94	1482.64
Selling & Administrative Expenses	5370.88	5038.29	4619.51	4933.92	4402.35	3906.74
Miscellaneous Expenses	2371.15	1969.54	1691.15	1269.84	1024.18	1094.10
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	49442.22	45951.47	39504.26	42106.53	37955.49	30478.02
Operating Profit	28311.53	43112.30	27535.45	26486.72	21542.21	18784.96
Interest	69.94	36.35	34.39	73.58	60.53	58.94
Gross Profit	28241.59	43075.95	27501.06	26413.14	21481.68	18726.02
Depreciation	1473.99	1441.93	1357.20	1662.73	1652.15	1561.83
Profit Before Tax	26767.60	41634.02	26143.86	24750.41	19829.53	17164.19
Tax	5822.16	5990.17	5516.91	6025.32	4833.88	4035.36
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	659.02	446.80	204.98	-28.22	-62.18	97.15
Reported Net Profit	20286.42	35197.05	20421.97	18753.31	15057.83	13031.68
Extraordinary Items	-130.10	537.73	557.72	51.44	44.53	-42.55
Adjusted Net Profit	20416.52	34659.32	19864.25	18701.87	15013.30	13074.23
Adjustment below Net Profit	-25.70	-4.21	-17.18	4.01	339.00	-10.86
P & L Balance brought forward	47729.22	34480.09	33687.70	30060.39	28210.63	33596.14
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	17964.39	21943.71	19604.39	15130.01	13547.07	18406.33
P & L Balance carried down	50025.55	47729.22	34488.10	33687.70	30060.39	28210.63
Dividend	8144.00	8133.11	11217.15	7427.98	6469.48	6152.68
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	1450.00	1435.00	1375.00	1550.00	1150.00	1075.00
Dividend Per Share(Rs)	14.50	14.35	13.75	15.50	11.50	10.75
Earnings Per Share-Unit Curr	16.19	28.13	16.36	15.09	12.22	10.59
Earnings Per Share(Adj)-Unit Curr	16.19	28.13	15.48	14.28	11.56	10.02
Book Value-Unit Curr	55.81	54.25	57.86	54.39	49.82	47.94
Book Value(Adj)-Unit Curr	55.81	54.25	54.74	51.45	47.13	45.35

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	21463.36	19274.53	19148.37
Other Operating Income	231.31	159.58	233.62
Other Income	654.81	1072.93	986.05
Total Income	16705.28	19164.72	19007.30
Total Expenditure	9624.52	12094.39	11769.24
PBIDT	7080.76	7070.33	7238.06
Interest	24.40	15.38	15.88
PBDT	7056.36	7054.95	7222.18
Depreciation	362.44	372.10	370.71
Tax	1660.55	941.16	1642.49
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-79.99	655.06	29.16
Reported Profit After Tax	5113.36	5086.63	5179.82
Extra-ordinary Items	1.55	-208.56	66.59
Adjusted Profit After Extra-ordinary item	5111.81	5295.19	5113.23
EPS (Unit Curr.)	4.08	4.06	4.13
EPS (Adj) (Unit Curr.)	4.08	4.06	4.13
Calculated EPS (Unit Curr.)	4.08	4.06	4.13
Calculated EPS (Adj) (Unit Curr.)	4.08	4.06	4.13
Calculated EPS (Ann.) (Unit Curr.)	16.32	16.24	16.54
Calculated EPS (Adj) (Ann.) (Unit Curr.)	16.32	16.24	16.54
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	650.00	0.00
Equity	1252.95	1252.90	1252.71
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(%)	44.76	39.43	40.69
PBDTM(%)	44.61	39.34	40.60
PATM(%)	32.32	28.37	29.12

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.01	0.01
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.59	1.49	1.39	1.47	1.62
Fixed Assets	2.18	1.88	2.12	1.95	1.74
Inventory	5.36	5.79	6.82	6.14	5.54
Debtors	20.56	23.89	32.88	29.56	23.20
Interest Cover Ratio	713.31	761.22	337.37	328.60	292.21
PBIDTM (%)	36.87	40.92	37.70	36.06	38.71
PBITM (%)	34.93	38.90	35.34	33.29	35.49
PBDTM (%)	36.82	40.87	37.60	35.96	38.59
CPM (%)	28.28	32.36	29.06	27.97	30.07
APATM (%)	26.34	30.35	26.69	25.20	26.86
ROCE (%)	36.71	37.09	38.11	32.68	27.71
RONW (%)	27.91	29.21	29.08	25.01	21.18

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	294.50	275.00	287.00	18.94	17.29	18.39	359,595.74
May 2026	318.00	286.00	287.00	20.83	18.26	18.39	359,595.74
Apr 2026	317.75	288.40	314.95	20.54	18.20	20.18	394,615.60
Mar 2026	315.70	287.00	287.70	20.29	18.35	18.43	360,472.80
Feb 2026	334.20	302.00	313.60	21.97	18.56	20.09	392,916.63
Jan 2026	402.30	316.40	322.20	28.49	19.91	20.64	403,691.77
Share Prices Of 2025
Dec 2025	409.10	398.30	403.00	26.37	25.14	25.82	504,917.08
Nov 2025	421.70	400.10	404.40	27.52	25.60	25.91	506,663.24
Oct 2025	426.50	396.25	420.25	27.73	25.36	26.92	526,482.38
Sep 2025	425.70	398.10	401.60	27.92	25.37	25.73	503,089.56
Aug 2025	422.80	396.30	409.75	27.48	25.19	26.25	513,280.01
Jul 2025	425.75	405.05	411.80	27.39	25.52	26.38	515,794.86
Jun 2025	428.50	412.15	416.50	27.51	26.22	26.66	521,355.63
May 2025	444.15	415.10	417.90	29.10	26.25	26.74	522,965.07
Apr 2025	436.50	392.00	425.30	28.31	24.22	27.22	532,225.51
Mar 2025	416.20	391.50	409.80	27.18	24.67	26.23	512,828.63
Feb 2025	471.30	392.35	394.70	30.26	24.57	24.86	493,906.10
Jan 2025	464.44	430.20	447.55	31.50	26.90	28.19	559,996.02
Share Prices Of 2024
Dec 2024	458.34	427.21	457.53	30.57	27.32	30.46	605,128.87
Nov 2024	471.39	430.86	451.29	31.88	27.50	30.05	596,828.28

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