IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	192.05 Jul 24,2026 EOD
Today's Change( )	-1.75 (-0.90%)
Open( )	194.90
Prev Close( )	193.80
Volume	12,389.00
Today's Range( )	196.35 - 188.30
52-Week Range( )	284.90 - 174.00
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1963
Registered Office	P B No 20,Solvent Road, Irinjalakuda, Kerala-680121
Telephone	91-480-2825476/2826676
Fax	91-480-2826075/2825809
Chairman	Tom Jose
Managing Director	M P Jackson
Company Secretary	Srividya Damodaran
Auditor	Sridhar & Co
Face Value	1
Market Lot	1
Listing	BSE,MSEI BSE,MSEI
Registrar	SKDC Consultants Ltd Surya 35 Mayflower ,Avenue Sowripalayam ,Road ,Coimbatore - 641 028

Board of Directors


Chairman & Non Executive Dir.	Tom Jose
ED / MD / Promoter	M P Jackson
WTD & Executive Director	Paul Francis K
Non-Exec & Non-Independent Dir	Marykutty Varghese K C Pyarelal Danesa Raghulal Dony A.G. Seema Davis
Independent Non Exe. Director	Jose Paul Thailyath Jose John Paul Jose Nina Paul KRISHNAN HARIKUMAR
Non-Exec & Non-Independent Dir	Seena Sabu
Company Sec. & Compli. Officer	Srividya Damodaran
Non Executive Director	Mampilly Paul Giji Suja Davis

Balance Sheet

Particulars (Sources Of Funds)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Share Capital	3.20	3.20	3.20	3.20	3.20	3.20
Reserves Total	293.55	221.64	210.85	219.58	239.89	138.83
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	296.75	224.84	214.05	222.78	243.09	142.03
Secured Loans	0.13	0.00	0.01	2.34	26.10	3.43
Unsecured Loans	23.93	20.84	18.97	16.75	14.36	11.48
Total Debt	24.06	20.84	18.98	19.09	40.46	14.91
Other Liabilities	1.66	0.62	0.09	0.00	0.00	0.00
Total Liabilities	322.47	246.30	233.12	241.87	283.55	156.94
APPLICATION OF FUNDS :
Gross Block	88.92	68.97	61.10	55.47	38.74	36.92
Less : Accumulated Depreciation	31.26	25.90	21.37	17.22	14.68	12.35
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	57.66	43.07	39.73	38.25	24.06	24.57
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.17	5.91	2.82	1.92	2.02	0.85
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	113.32	36.76	66.40	46.62	115.96	65.62
Current Assets, Loans & Advances
Inventories	112.05	155.38	122.46	162.46	169.95	82.36
Sundry Debtors	1.71	0.88	1.51	1.23	0.38	0.41
Cash and Bank Balance	51.44	13.45	12.80	16.70	7.84	2.21
Loans and Advances	13.20	15.90	13.59	10.63	12.13	12.33
Total Current Assets	178.40	185.61	150.35	191.03	190.30	97.31
Less : Current Liabilities and Provisions
Current Liabilities	34.23	31.04	34.79	38.61	45.74	32.72
Provisions	0.03	0.55	0.00	0.00	5.01	0.00
Total Current Liabilities & Provisions	34.26	31.59	34.79	38.61	50.75	32.72
Net Current Assets	144.14	154.02	115.56	152.42	139.55	64.60
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.96	1.03	0.99	0.45	0.39	0.36
Deferred Tax Liability	0.69	0.39	0.93	0.62	1.04	0.57
Net Deferred Tax	0.27	0.64	0.06	-0.17	-0.65	-0.21
Other Assets	2.92	5.91	8.56	2.81	2.61	1.50
Total Assets	322.47	246.31	233.13	241.86	283.55	156.94
Contingent Liabilities	1.40	1.40	1.38	1.47	10.66	12.83

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	1649.53	1683.49	1609.88	1670.06	1543.26	1428.57
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1649.53	1683.49	1609.88	1670.06	1543.26	1428.57
Other Income	10.58	4.02	6.70	5.99	14.99	4.16
Stock Adjustments	-5.23	5.41	0.54	12.67	-10.97	-8.10
Total Income	1654.88	1692.92	1617.12	1688.72	1547.28	1424.63
EXPENDITURE :
Raw Materials	1351.26	1496.99	1452.63	1498.84	1241.68	1249.78
Power & Fuel Cost	22.66	18.83	19.76	18.44	17.01	16.83
Employee Cost	66.77	61.58	58.16	55.34	52.99	53.28
Other Manufacturing Expenses	57.29	57.14	58.87	77.89	64.92	58.89
Selling & Administrative Expenses	23.20	18.98	20.12	18.49	14.60	13.13
Miscellaneous Expenses	2.91	7.50	4.07	5.41	2.28	2.14
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1524.09	1661.03	1613.62	1674.43	1393.48	1394.04
Operating Profit	130.80	31.89	3.50	14.29	153.80	30.59
Interest	2.46	2.91	2.13	1.99	1.69	1.70
Gross Profit	128.34	28.98	1.37	12.30	152.11	28.89
Depreciation	5.62	4.74	4.36	3.02	2.42	2.81
Profit Before Tax	122.72	24.24	-2.99	9.28	149.69	26.08
Tax	30.97	7.06	-0.36	3.30	36.10	6.81
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.44	-0.43	-0.25	-0.59	0.66	0.37
Reported Net Profit	91.31	17.61	-2.38	6.57	112.93	18.90
Extraordinary Items	2.69	-2.66	1.30	-1.79	5.03	0.01
Adjusted Net Profit	88.62	20.27	-3.68	8.36	107.90	18.89
Adjustment below Net Profit	-0.20	-0.42	0.05	0.32	-0.68	-1.84
P & L Balance brought forward	61.25	56.87	65.60	85.90	39.85	37.59
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	19.20	12.80	6.40	27.20	66.20	14.80
P & L Balance carried down	133.16	61.25	56.87	65.60	85.90	39.85
Dividend	0.00	0.00	0.00	0.00	4.80	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	800.00	300.00	200.00	200.00	1000.00	200.00
Dividend Per Share(Rs)	80.00	30.00	20.00	20.00	100.00	20.00
Earnings Per Share-Unit Curr	285.34	55.03	-7.44	20.54	352.91	59.06
Earnings Per Share(Adj)-Unit Curr	28.53	5.50	-0.74	2.05	35.29	5.91
Book Value-Unit Curr	927.33	702.62	668.91	696.19	759.64	443.86
Book Value(Adj)-Unit Curr	92.73	70.26	66.89	69.62	75.97	44.39

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	409.16	427.93	427.39
Other Operating Income	0.00	0.00	0.00
Other Income	3.38	3.73	3.63
Total Income	412.54	431.66	431.02
Total Expenditure	414.44	405.77	384.49
PBIDT	-1.90	25.88	46.53
Interest	0.65	0.65	0.65
PBDT	-2.55	25.24	45.88
Depreciation	2.14	2.19	2.14
Tax	-2.11	8.00	11.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.16	-1.30	-0.13
Reported Profit After Tax	-3.73	16.35	32.87
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-3.73	16.35	32.87
EPS (Unit Curr.)	-1.17	5.11	102.72
EPS (Adj) (Unit Curr.)	-1.17	5.11	10.27
Calculated EPS (Unit Curr.)	-1.17	5.11	102.72
Calculated EPS (Adj) (Unit Curr.)	-1.17	5.11	10.27
Calculated EPS (Ann.) (Unit Curr.)	-4.67	20.44	410.90
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-4.67	20.44	41.09
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	500.00	0.00
Equity	3.20	3.20	3.20
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	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(%)	-0.46	6.05	10.89
PBDTM(%)	-0.62	5.90	10.73
PATM(%)	-0.91	3.82	7.69

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.09	0.09	0.09	0.13	0.14
Long Term Debt-Equity Ratio	0.06	0.06	0.06	0.05	0.05
Current Ratio	4.52	4.21	3.92	2.98	2.37
Fixed Assets	20.89	25.89	27.62	35.45	40.79
Inventory	12.34	12.12	11.30	10.05	12.23
Debtors	1273.77	1408.78	1175.09	2074.61	3906.99
Interest Cover Ratio	50.89	10.62	-1.01	7.06	89.57
PBIDTM (%)	7.93	2.12	0.14	1.02	9.97
PBITM (%)	7.59	1.84	-0.13	0.84	9.81
PBDTM (%)	7.78	1.94	0.00	0.90	9.86
CPM (%)	5.88	1.49	0.04	0.68	7.47
APATM (%)	5.54	1.20	-0.23	0.50	7.32
ROCE (%)	44.02	12.89	-0.91	5.35	68.73
RONW (%)	35.01	9.24	-1.68	3.59	58.65

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	195.45	179.00	186.55	7.24	6.27	6.74	596.96
May 2026	215.00	184.00	192.30	8.22	6.39	6.94	615.36
Apr 2026	213.90	175.50	202.45	7.92	5.99	7.31	647.84
Mar 2026	208.35	174.00	176.30	7.73	5.96	6.37	564.16
Feb 2026	243.00	210.00	212.60	8.91	7.49	7.68	680.32
Jan 2026	244.80	210.00	223.10	8.98	7.48	8.06	713.92
Share Prices Of 2025
Dec 2025	246.40	210.10	222.95	9.09	7.33	8.05	713.44
Nov 2025	278.90	242.05	246.35	10.60	8.68	8.90	788.32
Oct 2025	284.90	232.00	259.75	10.56	7.68	9.38	831.20
Sep 2025	269.00	235.50	247.07	10.07	8.25	8.92	790.62
Aug 2025	254.99	219.01	235.36	10.08	7.75	8.50	753.15
Jul 2025	242.89	220.20	230.81	9.02	7.66	8.33	738.59
Jun 2025	252.00	210.10	221.00	9.29	7.23	7.98	707.18
May 2025	281.12	180.00	245.09	11.89	6.37	8.85	784.27
Apr 2025	205.02	181.50	187.52	7.55	6.25	6.77	600.05
Mar 2025	199.50	180.20	193.34	7.48	6.19	6.98	618.69
Feb 2025	234.30	190.00	198.50	38.85	29.96	31.34	635.20
Jan 2025	239.17	176.50	194.80	38.63	25.94	30.75	623.36
Share Prices Of 2024
Dec 2024	254.47	230.14	236.10	41.73	35.41	37.27	755.50
Nov 2024	282.50	227.81	245.64	46.69	35.68	38.78	786.05

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
SEBI SCORES 2.0
Voluntary Freezing/Blocking Policy
Client Collateral Segregation & Monitoring
Online Account Closure
Valid UPI Handle
Vernacular Client Registration Documents -
Equity | Commodity

KRA Status and Validation

Contact

	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

Risk Disclosure on Derivatives

9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
On an average, loss makers registered net trading loss close to ₹ 50,000.
Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source: SEBI study dated January 25, 2023 on "Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment", wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.

ATTENTION INVESTORS

The Stock Exchange, Mumbai is not in any manner answerable, responsible or liable to any person or persons for any acts of omission or commission, errors, mistakes and/or violation, actual or perceived, by us or our partners, agents, associates etc., of any of the Rules, Regulations, Bye-laws of the Stock Exchange, Mumbai, SEBI Act or any other laws in force from time to time.
The Stock Exchange, Mumbai is not answerable, responsible or liable for any information on this Website or for any services rendered by our employees, our servants, and us.

ATTENTION INVESTORS

URGENT !!

All clients are requested to update below 6 mandatory KYC at-tributes before 31st March, 2022 to avoid blocking of Trading Account and freezing of Demat Account

NAME
MOBILE NUMBER
COMPLETE ADDRESS (including Pin code if resident of India)
VALID EMAIL ID
PAN NUMBER
INCOME DETAILS

Update Now!

ATTENTION INVESTORS

URGENT !!

All clients are requested to ensure that their PAN Numbers are mapped with the Aadhar card for seamless Trading. As per Circular Ref No: NSE/ISC/49477 clients who do not have their PAN linked with Aadhar won't be able to trade post September 30,2021.

Know More

Integrated Master Securities Pvt Ltd: Member of NSE & BSE- SEBI Registration No-INZ000175931 | CDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-CDSL-97-2000 | NDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-499-2020 | MCX - SEBI Registration No-INZ000175931

Please read the Risk Disclosure Document prescribed by the Stock Exchanges carefully before investing. There is no assurance or guarantee of the returns. Investment in securities market are subject to market risk, read all the related documents carefully before investing.

ATTENTION INVESTORS:
1. Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w. e. f. September 01, 2020.
2. Update your email id and mobile number with your stock broker / depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge.
3. Check your securities / MF / bonds in the consolidated account statement issued by NSDL/CDSL every month
4. Prevent Unauthorized Transactions in your demat account. Update your Mobile Number / Email ID with Integrated Master Securities Pvt. Ltd. To receive alerts on your Registered Mobile for all debit and other important transactions in your demat account and information of your transactions directly from NSDL\CDSL on the same day. Issued in the interest of investors.
5. No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account.

Designed, Developed and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51969.87
237.22 0.46%

S&P 500 7434.30
5.00 0.07%

HANG SENG 24963.24
-247.58 -0.98%

NIKKEI 225 64397.99
-2024.61 -3.05%

FTSE 100 10738.51
99.34 0.93%

NIFTY 23767.45
-102.15 -0.43%

× Ask Your Question