IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	2,946.15 Jul 09,2026 12:33:00	2,939.40 Jul 09,2026 12:29:32
Today's Change( )	-99.15 (-3.26%)	-102.60 (-3.37%)
Open( )	3,042.00	3,042.00
Prev Close( )	3,045.30	3,042.00
Volume	102,389.00	25,387.00
Today's Range( )	3,050.85 - 2,923.00	3,053.20 - 2,921.70
52-Week Range( )	3,909.25 - 2,649.05	3,915.50 - 2,658.70
Buy (Size)	2,940.10(×12)	2,936.40(×5)
Sell (Size)	2,946.10(×2)	2,939.40(×1)

Company Background


Incorporation Year	1954
Registered Office	801A South City Business Park,770 Anandapur Easter.Metropoli, Kolkata, West Bengal-700701
Telephone	91-33-22267462
Fax	91-33-22277925
Chairman	PARTH SAJJAN JINDAL
Managing Director	Rajiv Rajgopal
Company Secretary	Rajiv Lochan Jha
Auditor	Price Waterhouse Chartered Accountants LLP
Face Value	10
Market Lot	1
Listing	BSE,Kolkata,MSEI ,NSEBSE,Kolkata,MSEI ,NSE
Registrar	CB Management Services (P) Ltd P-22,Bondel Road, ,Kolkata - 700 019

Board of Directors


Chairman(Non Exe)&Dir(Non-Ind)	PARTH SAJJAN JINDAL
Joint Managing Director & CEO	Rajiv Rajgopal
Executive Director / Whole Time Director / CFO	R Krishna
E D & Wholetime Director	Rohit Ghanshyamdas Totla
Independent Director	Hemant Sahai Namrata Kaul Anil Chaudhry S Khosla Sutapa Banerjee
Non-Exec & Non-Independent Dir	Kaustubh Kulkarni
Company Sec. & Compli. Officer	Rajiv Lochan Jha

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	45.50	45.50	45.50	45.50	45.50	45.50
Reserves Total	2348.70	1283.20	1283.70	1270.10	1213.30	1242.10
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	2394.20	1328.70	1329.20	1315.60	1258.80	1287.60
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	79.10	62.10	60.40	69.70	70.50	63.90
Total Debt	79.10	62.10	60.40	69.70	70.50	63.90
Other Liabilities	109.50	77.90	105.10	107.00	93.00	86.10
Total Liabilities	2582.80	1468.70	1494.70	1492.30	1422.30	1437.60
APPLICATION OF FUNDS :
Gross Block	2026.10	871.20	1009.30	964.80	905.10	876.60
Less : Accumulated Depreciation	412.90	390.00	483.50	454.10	385.10	333.80
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1613.20	481.20	525.80	510.70	520.00	542.80
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	48.60	66.70	119.10	72.70	41.60	16.50
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.10	0.10	0.00	0.00	0.00	0.50
Current Assets, Loans & Advances
Inventories	571.10	604.70	611.50	597.90	664.40	488.20
Sundry Debtors	602.90	584.90	575.40	552.30	495.50	413.10
Cash and Bank Balance	257.00	299.50	523.20	563.20	457.60	732.50
Loans and Advances	289.40	511.30	210.80	153.70	142.00	113.30
Total Current Assets	1720.40	2000.40	1920.90	1867.10	1759.50	1747.10
Less : Current Liabilities and Provisions
Current Liabilities	1091.60	1394.00	1367.30	1208.40	1126.10	1048.40
Provisions	26.70	38.90	41.00	38.50	42.10	43.20
Total Current Liabilities & Provisions	1118.30	1432.90	1408.30	1246.90	1168.20	1091.60
Net Current Assets	602.10	567.50	512.60	620.20	591.30	655.50
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	67.50	56.10	59.80	59.60	57.50	18.10
Deferred Tax Liability	94.80	25.40	27.80	33.00	37.90	0.00
Net Deferred Tax	-27.30	30.70	32.00	26.60	19.60	18.10
Other Assets	346.10	322.50	305.20	262.10	249.80	204.20
Total Assets	2582.80	1468.70	1494.70	1492.30	1422.30	1437.60
Contingent Liabilities	53.70	50.60	62.00	67.50	79.10	91.60

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	3599.20	4069.30	3961.60	3802.10	3148.60	2421.40
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3599.20	4069.30	3961.60	3802.10	3148.60	2421.40
Other Income	1932.90	27.60	35.80	27.40	24.70	23.20
Stock Adjustments	-57.20	56.40	-5.20	-7.30	90.20	17.20
Total Income	5474.90	4153.30	3992.20	3822.20	3263.50	2461.80
EXPENDITURE :
Raw Materials	2051.60	2374.40	2217.60	2282.80	1968.60	1339.90
Power & Fuel Cost	20.90	20.00	17.70	17.30	16.60	12.60
Employee Cost	311.90	336.40	327.10	300.20	263.20	251.10
Other Manufacturing Expenses	125.70	157.40	167.40	121.80	77.70	68.50
Selling & Administrative Expenses	442.90	511.30	510.30	467.30	409.70	349.80
Miscellaneous Expenses	134.80	85.00	84.20	80.30	70.60	75.90
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3087.80	3484.50	3324.30	3269.70	2806.40	2097.80
Operating Profit	2387.10	668.80	667.90	552.50	457.10	364.00
Interest	12.10	9.80	12.50	14.10	14.50	10.30
Gross Profit	2375.00	659.00	655.40	538.40	442.60	353.70
Depreciation	75.30	89.30	82.30	82.50	75.90	75.50
Profit Before Tax	2299.70	569.70	573.10	455.90	366.70	278.20
Tax	322.20	140.90	150.80	126.10	78.20	76.30
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	59.80	0.20	-4.40	-5.30	-1.50	-5.70
Reported Net Profit	1917.70	428.60	426.70	335.10	290.00	207.60
Extraordinary Items	1557.94	0.30	-0.81	-0.80	0.55	-1.89
Adjusted Net Profit	359.76	428.30	427.51	335.90	289.45	209.49
Adjustment below Net Profit	-5.20	3.50	-3.20	-5.10	0.30	-2.50
P & L Balance brought forward	773.40	773.90	760.30	703.50	732.00	681.70
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	847.00	432.60	409.90	273.20	318.80	154.80
P & L Balance carried down	1838.90	773.40	773.90	760.30	703.50	732.00
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 %	2060.00	1000.00	750.00	650.00	750.00	500.00
Dividend Per Share(Rs)	206.00	100.00	75.00	65.00	75.00	50.00
Earnings Per Share-Unit Curr	421.47	94.20	93.78	73.65	63.74	45.63
Earnings Per Share(Adj)-Unit Curr	421.47	94.20	93.78	73.65	63.74	45.63
Book Value-Unit Curr	525.93	291.76	291.87	288.88	276.40	282.73
Book Value(Adj)-Unit Curr	525.93	291.76	291.87	288.88	276.40	282.73

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	883.30	894.40	834.90
Other Operating Income	0.00	0.00	0.00
Other Income	1.90	14.70	1881.90
Total Income	885.20	909.10	2716.80
Total Expenditure	756.50	786.70	724.30
PBIDT	128.70	122.40	1992.50
Interest	4.30	2.80	2.30
PBDT	124.40	119.60	1990.20
Depreciation	20.10	18.60	18.30
Tax	13.70	18.30	257.50
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	20.70	8.60	31.70
Reported Profit After Tax	69.90	74.10	1682.70
Extra-ordinary Items	0.00	-20.47	1599.33
Adjusted Profit After Extra-ordinary item	69.90	94.57	83.37
EPS (Unit Curr.)	15.35	16.27	369.50
EPS (Adj) (Unit Curr.)	15.35	16.27	369.50
Calculated EPS (Unit Curr.)	15.36	16.29	369.82
Calculated EPS (Adj) (Unit Curr.)	15.36	16.29	369.82
Calculated EPS (Ann.) (Unit Curr.)	61.45	65.14	1479.30
Calculated EPS (Adj) (Ann.) (Unit Curr.)	61.45	65.14	1479.30
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	45.50	45.50	45.50
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	14.57	13.69	238.65
PBDTM(%)	14.08	13.37	238.38
PATM(%)	7.91	8.28	201.55

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.04	0.05	0.05	0.05	0.05
Long Term Debt-Equity Ratio	0.03	0.03	0.04	0.04	0.04
Current Ratio	1.42	1.38	1.42	1.49	1.54
Fixed Assets	2.49	4.33	4.02	4.07	3.54
Inventory	6.12	6.69	6.55	6.02	5.46
Debtors	6.06	7.01	7.03	7.26	6.93
Interest Cover Ratio	36.74	59.13	46.85	33.33	26.29
PBIDTM (%)	14.44	16.44	16.86	14.53	14.52
PBITM (%)	12.35	14.24	14.78	12.36	12.11
PBDTM (%)	14.11	16.19	16.54	14.16	14.06
CPM (%)	12.09	12.73	12.85	10.98	11.62
APATM (%)	10.00	10.53	10.77	8.81	9.21
ROCE (%)	21.96	39.14	39.24	32.28	26.68
RONW (%)	19.34	32.28	32.30	26.06	22.80

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	3,325.05	3,057.30	3,219.60	42.93	38.34	40.76	14,662.16
May 2026	3,160.00	2,862.05	3,151.25	40.11	35.42	39.89	14,350.89
Apr 2026	3,089.65	2,759.90	2,950.20	40.49	32.31	37.35	13,435.30
Mar 2026	2,951.95	2,680.00	2,840.70	37.47	33.49	35.96	12,936.64
Feb 2026	3,155.95	2,649.05	2,934.40	34.83	26.47	31.20	13,363.35
Jan 2026	3,220.80	2,734.25	2,803.75	34.66	28.35	29.81	12,768.37
Share Prices Of 2025
Dec 2025	3,746.70	3,080.00	3,172.90	42.75	32.20	33.74	14,449.49
Nov 2025	3,447.05	3,158.35	3,316.15	37.20	32.49	35.26	15,101.85
Oct 2025	3,428.50	3,223.00	3,236.50	36.92	34.13	34.41	14,739.12
Sep 2025	3,454.95	3,242.85	3,307.55	37.08	33.81	35.17	15,062.69
Aug 2025	3,899.25	3,351.35	3,410.00	43.70	35.54	36.26	15,529.25
Jul 2025	3,909.25	3,392.55	3,772.15	41.96	35.83	40.11	17,178.49
Jun 2025	3,533.00	3,074.05	3,412.20	38.87	32.35	36.28	15,539.27
May 2025	3,736.00	3,325.65	3,342.90	41.16	35.04	35.54	15,223.67
Apr 2025	3,621.35	3,055.10	3,452.70	39.39	29.19	36.71	15,723.70
Mar 2025	3,812.75	3,045.95	3,599.75	41.73	31.74	38.28	16,393.37
Feb 2025	3,859.90	3,075.05	3,107.75	42.43	32.41	33.11	14,152.79
Jan 2025	3,942.15	3,396.00	3,782.30	42.82	35.90	40.29	17,224.71
Share Prices Of 2024
Dec 2024	3,795.00	3,367.45	3,588.90	41.31	35.49	38.23	16,343.96
Nov 2024	4,623.00	3,573.95	3,707.75	50.40	37.52	39.50	16,885.21

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