IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,281.30 Aug 19,2026 EOD	1,285.80 Aug 19,2026 EOD
Today's Change( )	1.30 (0.10%)	18.20 (1.44%)
Open( )	1,275.00	1,273.70
Prev Close( )	1,280.00	1,267.60
Volume	256,580.00	1,009,930.00
Today's Range( )	1,284.20 - 1,262.00	1,285.80 - 1,262.10
52-Week Range( )	1,333.30 - 1,022.00	1,335.00 - 1,022.30
Buy (Size)	N.A	1,285.80(×405)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1994
Registered Office	JSW Centre Bandra (East),Bandra Kurla Complex, Mumbai, Maharashtra-400051
Telephone	91-22-42861000
Fax	91-22-42863000
Chairman	Sajjan Jindal
Managing Director	Sajjan Jindal
Company Secretary	Manoj Prasad Singh
Auditor	S R B C & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSE,SingaporeBSE,MSEI ,NSE,Singapore
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Chairman & Managing Director	Sajjan Jindal
Non Independent Executive Director / Joint MD	Jayant Acharya
Non Independent Executive Director / WTD / COO	GAJRAJ SINGH RATHORE
Director (Commercial & Marketi	ARUN SITARAM MAHESHWARI
Non Executive Director / Nominee	Hiroyuki Ogawa KHUSHBOO GOEL
Independent Non Exe. Director	Nirupama Rao Fiona Jane Mary Paulus Marcel Fasswald S K Roongta Shyamal Mukherjee
Independent Director	Dev Bajpai
Company Sec. & Compli. Officer	Manoj Prasad Singh

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	305.00	305.00	305.00	301.00	301.00	302.00
Reserves Total	85355.00	79534.00	74978.00	63358.00	63200.00	46675.00
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	85660.00	79839.00	75283.00	63659.00	63501.00	46977.00
Secured Loans	26080.00	29935.00	24435.00	24124.00	18631.00	23980.00
Unsecured Loans	44729.00	38435.00	36745.00	33079.00	34555.00	27166.00
Total Debt	70809.00	68370.00	61180.00	57203.00	53186.00	51146.00
Other Liabilities	2551.00	1939.00	2166.00	2458.00	3357.00	4156.00
Total Liabilities	159020.00	150148.00	138629.00	123320.00	120044.00	102279.00
APPLICATION OF FUNDS :
Gross Block	116444.00	111804.00	108780.00	99453.00	91762.00	68371.00
Less : Accumulated Depreciation	36475.00	33295.00	29194.00	24397.00	20116.00	16429.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	79969.00	78509.00	79586.00	75056.00	71646.00	51942.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	14294.00	10915.00	10856.00	10506.00	12599.00	29042.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	34971.00	39339.00	30141.00	24320.00	18028.00	12458.00
Current Assets, Loans & Advances
Inventories	21903.00	19819.00	23234.00	19517.00	21028.00	10692.00
Sundry Debtors	7300.00	5672.00	6498.00	6000.00	6146.00	3333.00
Cash and Bank Balance	7635.00	10261.00	8129.00	18716.00	15527.00	11746.00
Loans and Advances	9565.00	4776.00	5233.00	4911.00	4784.00	3932.00
Total Current Assets	46403.00	40528.00	43094.00	49144.00	47485.00	29703.00
Less : Current Liabilities and Provisions
Current Liabilities	34668.00	33194.00	36767.00	40532.00	35279.00	27078.00
Provisions	1443.00	391.00	722.00	1529.00	612.00	780.00
Total Current Liabilities & Provisions	36111.00	33585.00	37489.00	42061.00	35891.00	27858.00
Net Current Assets	10292.00	6943.00	5605.00	7083.00	11594.00	1845.00
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	2603.00	2751.00	1930.00	3054.00	3303.00	0.00
Deferred Tax Liability	10683.00	11279.00	11250.00	10514.00	10238.00	3095.00
Net Deferred Tax	-8080.00	-8528.00	-9320.00	-7460.00	-6935.00	-3095.00
Other Assets	27574.00	22970.00	21761.00	13815.00	13112.00	10087.00
Total Assets	159020.00	150148.00	138629.00	123320.00	120044.00	102279.00
Contingent Liabilities	4713.00	3149.00	3652.00	4105.00	3899.00	3675.00

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	132847.00	127702.00	135180.00	131687.00	118820.00	70727.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	132847.00	127702.00	135180.00	131687.00	118820.00	70727.00
Other Income	1730.00	4768.00	3333.00	1572.00	1929.00	669.00
Stock Adjustments	-1481.00	-916.00	1736.00	590.00	3112.00	872.00
Total Income	133096.00	131554.00	140249.00	133849.00	123861.00	72268.00
EXPENDITURE :
Raw Materials	71361.00	66652.00	72700.00	76284.00	51691.00	28942.00
Power & Fuel Cost	10927.00	12136.00	11575.00	13842.00	8930.00	5210.00
Employee Cost	2568.00	2488.00	2357.00	1975.00	1870.00	1501.00
Other Manufacturing Expenses	20695.00	23508.00	24744.00	20723.00	25187.00	15036.00
Selling & Administrative Expenses	479.00	494.00	469.00	484.00	287.00	247.00
Miscellaneous Expenses	5622.00	7334.00	4759.00	3598.00	2821.00	1790.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	111652.00	112612.00	116604.00	116906.00	90786.00	52726.00
Operating Profit	21444.00	18942.00	23645.00	16943.00	33075.00	19542.00
Interest	6517.00	6486.00	6108.00	5023.00	3849.00	3565.00
Gross Profit	14927.00	12456.00	17537.00	11920.00	29226.00	15977.00
Depreciation	6120.00	5913.00	5435.00	4952.00	4511.00	3781.00
Profit Before Tax	8807.00	6543.00	12102.00	6968.00	24715.00	12196.00
Tax	2871.00	1511.00	3453.00	1218.00	4411.00	2162.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-586.00	-805.00	608.00	813.00	3602.00	1641.00
Reported Net Profit	6522.00	5837.00	8041.00	4937.00	16702.00	8393.00
Extraordinary Items	-410.47	-1060.95	-89.96	-43.22	-529.14	-282.15
Adjusted Net Profit	6932.47	6897.95	8130.96	4980.22	17231.14	8675.15
Adjustment below Net Profit	-408.00	-36.00	10.00	66.00	-564.00	59.00
P & L Balance brought forward	52489.00	48473.00	41054.00	40245.00	25678.00	17709.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	685.00	1785.00	632.00	4194.00	1571.00	483.00
P & L Balance carried down	57918.00	52489.00	48473.00	41054.00	40245.00	25678.00
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 %	710.00	280.00	730.00	340.00	1735.00	650.00
Dividend Per Share(Rs)	7.10	2.80	7.30	3.40	17.35	6.50
Earnings Per Share-Unit Curr	21.38	19.14	26.36	16.40	55.49	27.79
Earnings Per Share(Adj)-Unit Curr	21.38	19.14	26.36	16.40	55.49	27.79
Book Value-Unit Curr	280.85	261.77	246.83	211.49	210.97	155.55
Book Value(Adj)-Unit Curr	280.85	261.77	246.83	211.49	210.97	155.55

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	34702.00	34780.00	31217.00
Other Operating Income	837.00	1465.00	910.00
Other Income	382.00	435.00	361.00
Total Income	35921.00	36680.00	32488.00
Total Expenditure	28932.00	30718.00	28344.00
PBIDT	6989.00	5962.00	4144.00
Interest	1657.00	1511.00	1609.00
PBDT	5332.00	4451.00	2535.00
Depreciation	1540.00	1534.00	1506.00
Tax	885.00	1267.00	353.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	81.00	-506.00	-81.00
Reported Profit After Tax	2826.00	2156.00	757.00
Extra-ordinary Items	0.00	-82.58	-222.05
Adjusted Profit After Extra-ordinary item	2826.00	2238.58	979.05
EPS (Unit Curr.)	11.58	8.83	3.10
EPS (Adj) (Unit Curr.)	11.58	8.83	3.10
Calculated EPS (Unit Curr.)	11.58	7.07	2.48
Calculated EPS (Adj) (Unit Curr.)	11.58	7.07	2.48
Calculated EPS (Ann.) (Unit Curr.)	46.33	28.28	9.93
Calculated EPS (Adj) (Ann.) (Unit Curr.)	46.33	28.28	9.93
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	244.00	305.00	305.00
Reserve & Surplus	91524.00	87958.00	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(%)	20.14	17.14	13.27
PBDTM(%)	15.37	12.80	8.12
PATM(%)	8.14	6.20	2.42

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.84	0.84	0.85	0.87	0.94
Long Term Debt-Equity Ratio	0.73	0.69	0.71	0.73	0.77
Current Ratio	0.84	0.76	0.81	0.89	0.83
Fixed Assets	1.16	1.16	1.30	1.38	1.48
Inventory	6.37	5.93	6.32	6.50	7.49
Debtors	20.48	20.99	21.63	21.68	25.07
Interest Cover Ratio	2.35	2.23	2.98	2.39	7.42
PBIDTM (%)	16.14	15.96	17.49	12.87	27.84
PBITM (%)	11.54	11.33	13.47	9.11	24.04
PBDTM (%)	11.24	10.88	12.97	9.05	24.60
CPM (%)	9.52	10.03	9.97	7.51	17.85
APATM (%)	4.91	5.40	5.95	3.75	14.06
ROCE (%)	9.91	10.02	13.90	9.85	25.70
RONW (%)	7.88	8.89	11.57	7.77	30.24

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2026	1,285.70	1,210.85	1,270.55	45.88	42.53	44.82	310,707.15
Jun 2026	1,323.30	1,221.70	1,226.30	47.08	42.93	43.26	299,886.02
May 2026	1,327.35	1,245.90	1,277.70	47.46	43.72	45.07	312,455.65
Apr 2026	1,305.90	1,106.60	1,264.30	46.93	37.87	44.60	309,178.74
Mar 2026	1,271.70	1,104.20	1,122.75	44.98	38.72	39.61	274,563.34
Feb 2026	1,284.55	1,174.40	1,267.80	45.88	40.79	44.95	310,034.65
Jan 2026	1,244.90	1,146.00	1,213.35	44.39	39.39	43.02	296,719.16
Share Prices Of 2025
Dec 2025	1,185.00	1,072.90	1,164.95	42.62	37.72	41.30	284,883.16
Nov 2025	1,217.25	1,104.05	1,160.50	43.98	39.07	41.14	283,794.93
Oct 2025	1,223.75	1,131.80	1,206.05	43.93	39.82	42.76	294,933.98
Sep 2025	1,167.00	1,024.15	1,142.90	42.71	35.95	40.52	279,490.93
Aug 2025	1,089.65	1,022.00	1,026.85	38.88	36.06	36.40	251,111.44
Jul 2025	1,067.20	1,016.30	1,047.60	38.62	35.57	37.14	256,185.76
Jun 2025	1,045.55	962.60	1,019.40	37.66	33.91	36.14	249,289.58
May 2025	1,055.00	935.05	993.80	38.62	32.39	35.23	243,029.22
Apr 2025	1,070.70	907.25	1,028.30	38.49	31.39	36.46	251,466.03
Mar 2025	1,074.15	952.35	1,062.95	38.52	32.93	37.68	259,939.53
Feb 2025	990.85	909.45	951.90	30.08	26.63	28.63	232,782.76
Jan 2025	959.00	879.60	944.45	29.29	26.35	28.41	230,960.90
Share Prices Of 2024
Dec 2024	1,023.00	896.00	901.30	31.07	26.86	27.11	220,408.77

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