IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,524.95 Aug 14,2026 EOD	1,524.70 Aug 14,2026 EOD
Today's Change( )	18.85 (1.25%)	17.90 (1.19%)
Open( )	1,511.00	1,510.00
Prev Close( )	1,506.10	1,506.80
Volume	9,833.00	188,824.00
Today's Range( )	1,535.30 - 1,490.00	1,535.80 - 1,489.00
52-Week Range( )	2,197.75 - 955.00	2,197.10 - 990.10
Buy (Size)	N.A	1,524.70(×34)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1974
Registered Office	Hadapsar Industrial Estate,, Pune, Maharashtra-411013
Telephone	91-020-26727000
Fax	91-020-26870297/634
Chairman	Rahul C. Kirloskar
Managing Director	Aman Rahul Kirloskar
Company Secretary	Jitendra R Shah
Auditor	Kirtane & Pandit LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman & Exec. Director	Rahul C. Kirloskar
Non-Exec & Non-Independent Dir	Atul C Kirloskar
Independent Non Exe. Director	Ajay Kumar Dua Tejas Deshpande Pravir Kumar Vohra Bimal Manu Tanna Varsha Purandare N K Ranganath
Executive Director & MD	Aman Rahul Kirloskar
Company Sec. & Compli. Officer	Jitendra R Shah

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	12.99	12.98	12.96	12.93	12.89	12.85
Reserves Total	1237.96	1083.11	911.68	782.25	645.57	575.79
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	1250.95	1096.09	924.64	795.18	658.46	588.64
Secured Loans	0.00	0.00	0.00	0.00	0.00	37.50
Unsecured Loans	0.24	0.52	0.78	1.02	1.24	2.66
Total Debt	0.24	0.52	0.78	1.02	1.24	40.16
Other Liabilities	11.26	10.01	7.65	6.73	6.20	6.23
Total Liabilities	1262.45	1106.62	933.07	802.93	665.90	635.03
APPLICATION OF FUNDS :
Gross Block	547.71	476.83	398.92	403.11	378.10	300.49
Less : Accumulated Depreciation	211.82	186.27	167.00	179.70	148.74	125.47
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	335.89	290.56	231.92	223.41	229.36	175.02
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	6.70	21.29	34.88	23.76	10.90	7.92
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	478.13	460.01	358.23	245.65	205.48	223.27
Current Assets, Loans & Advances
Inventories	210.72	199.26	202.49	176.79	202.75	114.37
Sundry Debtors	520.47	475.88	374.65	329.17	298.83	308.10
Cash and Bank Balance	117.38	67.00	53.12	39.44	38.79	52.36
Loans and Advances	58.91	89.93	123.58	85.88	35.82	40.28
Total Current Assets	907.47	832.07	753.84	631.28	576.19	515.12
Less : Current Liabilities and Provisions
Current Liabilities	437.92	474.35	420.63	304.81	342.09	277.87
Provisions	27.17	14.39	13.33	8.67	11.22	8.20
Total Current Liabilities & Provisions	465.10	488.74	433.96	313.48	353.31	286.07
Net Current Assets	442.38	343.33	319.88	317.79	222.88	229.05
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	10.67	7.97	5.52	3.09	2.79	2.88
Deferred Tax Liability	21.34	25.91	23.54	16.21	8.21	6.17
Net Deferred Tax	-10.67	-17.94	-18.02	-13.12	-5.42	-3.29
Other Assets	10.03	9.37	6.16	5.43	2.71	3.06
Total Assets	1262.46	1106.61	933.06	802.91	665.91	635.03
Contingent Liabilities	14.17	13.41	45.84	42.16	57.55	49.63

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	1759.23	1628.63	1322.62	1239.34	1021.17	823.26
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1759.23	1628.63	1322.62	1239.34	1021.17	823.26
Other Income	27.08	22.11	19.42	11.19	12.32	10.12
Stock Adjustments	15.43	14.58	-0.60	-29.66	31.31	-19.53
Total Income	1801.74	1665.32	1341.44	1220.87	1064.80	813.85
EXPENDITURE :
Raw Materials	888.18	873.17	711.35	667.49	591.62	431.20
Power & Fuel Cost	20.99	21.07	16.74	14.83	12.67	8.89
Employee Cost	200.55	176.99	163.94	143.69	129.49	113.20
Other Manufacturing Expenses	208.75	192.93	153.15	146.25	114.91	88.41
Selling & Administrative Expenses	65.24	61.72	56.90	55.75	43.64	34.78
Miscellaneous Expenses	42.29	27.91	23.81	14.02	19.05	12.09
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1425.99	1353.79	1125.89	1042.03	911.37	688.57
Operating Profit	375.75	311.53	215.55	178.83	153.43	125.28
Interest	2.42	1.99	2.21	2.02	4.09	3.81
Gross Profit	373.33	309.54	213.34	176.81	149.34	121.47
Depreciation	31.09	28.89	35.47	33.54	35.22	37.59
Profit Before Tax	342.24	280.65	177.87	143.27	114.12	83.88
Tax	83.85	69.50	45.21	35.78	28.99	20.50
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.03	0.08	-0.62	-1.08	0.21	-0.46
Reported Net Profit	258.41	211.07	133.29	108.58	84.92	63.84
Extraordinary Items	-8.30	-2.36	-5.13	2.34	3.63	1.02
Adjusted Net Profit	266.71	213.43	138.42	106.24	81.29	62.82
Adjustment below Net Profit	3.05	-1.26	1.18	0.95	-0.87	0.38
P & L Balance brought forward	126.28	65.10	41.22	63.32	62.09	67.87
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	64.93	148.63	110.59	131.64	82.83	70.00
P & L Balance carried down	322.81	126.28	65.10	41.22	63.32	62.09
Dividend	22.73	22.71	16.19	16.16	10.31	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	600.00	500.00	325.00	275.00	200.00	175.00
Dividend Per Share(Rs)	12.00	10.00	6.50	5.50	4.00	3.50
Earnings Per Share-Unit Curr	39.78	32.52	20.58	16.80	13.18	9.93
Earnings Per Share(Adj)-Unit Curr	39.78	32.52	20.58	16.80	13.18	9.93
Book Value-Unit Curr	192.57	168.90	142.75	123.02	102.17	91.60
Book Value(Adj)-Unit Curr	192.57	168.90	142.75	123.02	102.17	91.60

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	300.30	705.70	403.50
Other Operating Income	0.00	0.00	0.00
Other Income	7.90	10.30	6.10
Total Income	308.20	716.00	409.60
Total Expenditure	253.80	519.80	341.10
PBIDT	54.40	196.20	68.50
Interest	0.00	0.00	0.00
PBDT	54.40	196.20	68.50
Depreciation	8.80	8.30	8.00
Tax	9.60	43.50	20.50
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	1.90	0.40	-3.10
Reported Profit After Tax	34.10	144.00	43.10
Extra-ordinary Items	0.00	3.30	-12.10
Adjusted Profit After Extra-ordinary item	34.10	140.70	55.20
EPS (Unit Curr.)	5.25	22.17	6.65
EPS (Adj) (Unit Curr.)	5.25	22.17	6.65
Calculated EPS (Unit Curr.)	5.25	22.15	6.63
Calculated EPS (Adj) (Unit Curr.)	5.25	22.15	6.63
Calculated EPS (Ann.) (Unit Curr.)	20.98	88.62	26.52
Calculated EPS (Adj) (Ann.) (Unit Curr.)	20.98	88.62	26.52
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	175.00
Equity	13.00	13.00	13.00
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(%)	18.12	27.80	16.98
PBDTM(%)	18.12	27.80	16.98
PATM(%)	11.36	20.41	10.68

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.03
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.03
Current Ratio	1.76	1.64	1.77	1.75	1.67
Fixed Assets	3.43	3.72	3.30	3.17	3.01
Inventory	8.58	8.11	6.97	6.53	6.44
Debtors	3.53	3.83	3.76	3.95	3.37
Interest Cover Ratio	142.42	142.03	81.49	71.93	28.90
PBIDTM (%)	21.36	19.13	16.30	14.43	15.02
PBITM (%)	19.59	17.35	13.62	11.72	11.58
PBDTM (%)	21.22	19.01	16.13	14.27	14.62
CPM (%)	16.46	14.73	12.76	11.47	11.76
APATM (%)	14.69	12.96	10.08	8.76	8.32
ROCE (%)	29.10	27.71	20.75	19.78	18.17
RONW (%)	22.02	20.89	15.50	14.94	13.62

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2026	2,037.80	1,432.00	1,482.60	54.27	34.60	36.11	9,631.44
Jun 2026	2,197.75	1,511.00	1,955.95	56.33	35.23	47.64	12,706.48
May 2026	1,704.15	1,443.00	1,572.05	43.06	33.15	38.29	10,211.75
Apr 2026	1,562.50	1,051.00	1,505.35	39.00	24.65	36.66	9,778.48
Mar 2026	1,174.30	955.00	1,036.45	29.42	19.41	25.24	6,732.59
Feb 2026	1,206.90	1,097.15	1,164.60	37.50	32.88	35.44	7,564.32
Jan 2026	1,159.65	1,017.80	1,139.50	35.92	30.32	34.68	7,401.29
Share Prices Of 2025
Dec 2025	1,084.45	990.05	1,060.25	33.35	28.52	32.26	6,885.22
Nov 2025	1,143.00	1,043.60	1,086.45	35.27	30.67	33.04	7,052.70
Oct 2025	1,249.85	1,102.80	1,118.25	39.65	32.09	34.01	7,259.13
Sep 2025	1,319.95	1,186.95	1,206.30	41.52	35.75	36.69	7,830.71
Aug 2025	1,385.00	1,209.70	1,218.95	42.72	35.99	37.07	7,912.63
Jul 2025	1,548.00	1,224.90	1,318.90	48.26	36.24	40.11	8,561.44
Jun 2025	1,467.10	1,244.35	1,417.65	45.65	35.91	43.12	9,202.46
May 2025	1,290.35	1,080.10	1,254.35	40.22	31.18	38.14	8,140.98
Apr 2025	1,374.00	1,054.00	1,132.00	46.63	31.49	34.42	7,346.91
Mar 2025	1,428.40	955.90	1,183.55	45.08	28.31	35.99	7,680.93
Feb 2025	1,157.00	952.75	991.00	56.37	42.94	46.46	6,430.70
Jan 2025	1,669.95	983.40	1,135.35	84.77	44.43	53.21	7,365.83
Share Prices Of 2024
Dec 2024	1,817.50	1,489.65	1,544.20	90.38	67.34	72.36	10,016.71

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