IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	1,586.00 Jul 30,2026 EOD	1,589.00 Jul 30,2026 EOD
Today's Change( )	7.00 (0.44%)	12.30 (0.78%)
Open( )	1,578.95	1,576.70
Prev Close( )	1,579.00	1,576.70
Volume	944.00	18,958.00
Today's Range( )	1,598.00 - 1,571.45	1,601.10 - 1,570.10
52-Week Range( )	2,096.95 - 1,218.60	2,048.00 - 1,222.10
Buy (Size)	N.A	1,589.00(×296)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1956
Registered Office	6/16/13 Krishnarayapuram Road,Ganapathy, Coimbatore, Tamil Nadu-641006
Telephone	91-0422-2532325
Fax	91-0422-2532333
Chairman	B Vijayakumar
Managing Director	P Prabakaran
Company Secretary	Lakshmi Kanth Joshi
Auditor	Suri & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Cameo Corporate Services Ltd Subramanian Building,1ST Floor No 1,Club House Road,Chennai - 600002

Board of Directors


Executive Chairman	B Vijayakumar
Managing Director	P Prabakaran
Executive Director	Rajiv Parthasarathy
Non Executive Director	Rajsri Vijayakumar S Sivakumar
Independent Non Exe. Director	Kanchana Manavalan G D Rajkumar Vinay Balaji Naidu
Company Sec. & Compli. Officer	Lakshmi Kanth Joshi
Independent Non Exe. Director	Dinesh Kumar Sadhana Vidhya Shankar

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	31.89	31.39	31.39	31.39	31.39	31.39
Reserves Total	1837.51	1570.51	1312.87	1084.43	837.60	649.11
Equity Share Warrants	0.00	16.15	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	1869.40	1618.05	1344.26	1115.82	868.99	680.50
Secured Loans	82.82	60.00	58.20	55.00	35.16	82.98
Unsecured Loans	30.96	40.40	34.93	39.34	35.37	35.41
Total Debt	113.78	100.40	93.13	94.34	70.53	118.39
Other Liabilities	16.03	15.16	14.92	14.38	10.86	13.25
Total Liabilities	1999.21	1733.61	1452.31	1224.54	950.38	812.14
APPLICATION OF FUNDS :
Gross Block	1302.98	996.50	865.65	817.27	784.21	738.14
Less : Accumulated Depreciation	569.53	490.19	421.36	355.07	281.42	208.21
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	733.45	506.31	444.29	462.20	502.79	529.93
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	12.00	32.49	27.88	14.24	4.18	7.60
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	236.72	245.19	166.24	136.87	95.51	46.17
Current Assets, Loans & Advances
Inventories	392.94	363.94	377.07	413.54	288.27	269.13
Sundry Debtors	291.84	279.85	253.45	276.79	229.17	158.33
Cash and Bank Balance	395.06	353.09	346.39	289.22	144.31	3.98
Loans and Advances	73.69	61.95	33.84	36.46	37.87	26.54
Total Current Assets	1153.53	1058.83	1010.75	1016.00	699.62	457.98
Less : Current Liabilities and Provisions
Current Liabilities	440.36	417.77	345.10	416.93	361.24	237.68
Provisions	0.59	1.00	1.30	1.35	0.39	0.46
Total Current Liabilities & Provisions	440.95	418.77	346.40	418.28	361.63	238.13
Net Current Assets	712.58	640.06	664.35	597.72	337.99	219.85
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	3.40	3.06	6.13	7.90	5.39	7.30
Deferred Tax Liability	24.95	22.55	22.96	21.30	19.52	19.75
Net Deferred Tax	-21.55	-19.49	-16.83	-13.40	-14.13	-12.45
Other Assets	326.02	329.06	166.37	26.91	24.03	21.06
Total Assets	1999.21	1733.62	1452.30	1224.54	950.37	812.16
Contingent Liabilities	27.43	51.58	96.93	30.40	54.23	51.18

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	2390.74	2231.04	2085.65	2007.98	1531.47	1444.27
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2390.74	2231.04	2085.65	2007.98	1531.47	1444.27
Other Income	77.56	55.92	46.21	32.48	20.59	28.91
Stock Adjustments	11.80	-14.19	-2.13	71.78	-6.81	-8.23
Total Income	2480.10	2272.77	2129.73	2112.24	1545.25	1464.95
EXPENDITURE :
Raw Materials	1042.23	995.16	956.72	973.39	684.09	639.52
Power & Fuel Cost	110.92	97.64	89.90	81.22	66.26	67.69
Employee Cost	385.46	331.70	295.23	277.14	227.29	238.73
Other Manufacturing Expenses	338.84	298.96	272.58	265.90	199.16	218.30
Selling & Administrative Expenses	97.96	89.24	83.09	95.24	83.02	83.12
Miscellaneous Expenses	20.36	16.92	16.16	8.32	2.48	1.83
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1995.77	1829.62	1713.69	1701.21	1262.30	1249.18
Operating Profit	484.34	443.16	416.04	411.02	282.95	215.77
Interest	8.87	7.88	7.02	8.63	9.98	15.04
Gross Profit	475.47	435.28	409.02	402.39	272.97	200.73
Depreciation	84.94	72.70	73.55	77.34	77.49	74.18
Profit Before Tax	390.53	362.58	335.47	325.05	195.48	126.55
Tax	96.29	95.67	86.85	90.49	49.51	31.47
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	3.58	-2.60	0.92	-4.56	-2.23	-6.76
Reported Net Profit	290.66	269.50	247.70	239.11	148.21	101.83
Extraordinary Items	17.18	5.09	15.23	16.70	10.48	20.04
Adjusted Net Profit	273.48	264.41	232.47	222.41	137.73	81.79
Adjustment below Net Profit	-2.48	1.22	-1.05	1.19	2.91	0.00
P & L Balance brought forward	129.01	108.51	107.23	98.32	47.21	59.89
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	256.51	250.23	245.36	231.39	100.00	112.85
P & L Balance carried down	160.69	129.01	108.51	107.23	98.32	48.88
Dividend	0.00	0.00	0.00	0.00	0.00	18.92
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	200.00	180.00	160.00	150.00	100.00	50.00
Dividend Per Share(Rs)	20.00	18.00	16.00	15.00	10.00	5.00
Earnings Per Share-Unit Curr	91.14	85.85	78.90	76.17	47.21	32.44
Earnings Per Share(Adj)-Unit Curr	91.14	85.85	78.90	76.17	47.21	32.44
Book Value-Unit Curr	586.16	510.28	428.21	355.44	276.82	216.77
Book Value(Adj)-Unit Curr	586.16	510.28	428.21	355.44	276.82	216.77

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	732.46	734.14	714.42
Other Operating Income	0.00	0.00	0.00
Other Income	15.59	15.75	14.03
Total Income	748.06	749.89	728.46
Total Expenditure	614.27	612.95	584.05
PBIDT	133.78	136.94	144.41
Interest	2.68	2.72	2.06
PBDT	131.10	134.22	142.35
Depreciation	29.32	27.83	25.94
Tax	30.73	28.71	29.55
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.02	-6.84	2.87
Reported Profit After Tax	71.03	84.52	83.99
Extra-ordinary Items	0.72	-5.38	0.40
Adjusted Profit After Extra-ordinary item	70.31	89.90	83.59
EPS (Unit Curr.)	22.27	26.50	26.34
EPS (Adj) (Unit Curr.)	22.27	26.50	26.34
Calculated EPS (Unit Curr.)	22.27	26.50	26.34
Calculated EPS (Adj) (Unit Curr.)	22.27	26.50	26.34
Calculated EPS (Ann.) (Unit Curr.)	89.09	106.01	105.34
Calculated EPS (Adj) (Ann.) (Unit Curr.)	89.09	106.01	105.34
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	31.89	31.89	31.89
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(%)	18.26	18.65	20.21
PBDTM(%)	17.90	18.28	19.93
PATM(%)	9.70	11.51	11.76

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.06	0.07	0.08	0.08	0.12
Long Term Debt-Equity Ratio	0.01	0.01	0.01	0.02	0.07
Current Ratio	2.06	2.14	2.13	1.84	1.62
Fixed Assets	2.08	2.40	2.48	2.51	2.01
Inventory	6.32	6.02	5.28	5.72	5.50
Debtors	8.36	8.37	7.87	7.94	7.90
Interest Cover Ratio	45.03	47.01	48.79	38.67	20.59
PBIDTM (%)	20.26	19.86	19.95	20.47	18.48
PBITM (%)	16.71	16.60	16.42	16.62	13.42
PBDTM (%)	19.89	19.51	19.61	20.04	17.82
CPM (%)	15.71	15.34	15.40	15.76	14.74
APATM (%)	12.16	12.08	11.88	11.91	9.68
ROCE (%)	21.40	23.26	25.59	30.68	23.31
RONW (%)	16.67	18.20	20.14	24.09	19.13

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	1,620.60	1,454.00	1,593.70	19.27	16.91	18.59	5,082.69
May 2026	1,776.30	1,503.50	1,512.05	21.84	17.43	17.63	4,822.29
Apr 2026	1,840.80	1,646.15	1,765.20	22.39	18.54	20.59	5,629.65
Mar 2026	1,960.80	1,635.75	1,645.80	23.62	18.96	19.19	5,248.85
Feb 2026	2,046.00	1,646.50	1,944.15	24.33	18.60	22.67	6,200.36
Jan 2026	1,948.50	1,616.00	1,708.95	22.98	18.67	19.93	5,450.25
Share Prices Of 2025
Dec 2025	2,096.95	1,753.25	1,789.75	27.70	19.99	20.87	5,707.95
Nov 2025	1,971.60	1,511.05	1,964.40	23.08	16.52	22.91	6,264.95
Oct 2025	1,640.00	1,319.30	1,418.25	22.88	15.08	16.54	4,523.14
Sep 2025	1,462.80	1,247.10	1,375.55	17.31	14.19	16.04	4,386.96
Aug 2025	1,326.40	1,218.60	1,270.85	15.61	14.08	14.82	4,053.05
Jul 2025	1,352.20	1,255.70	1,259.05	16.34	14.60	14.68	4,015.41
Jun 2025	1,394.50	1,210.00	1,305.45	17.59	13.83	15.22	4,163.40
May 2025	1,379.90	1,183.75	1,286.00	16.87	13.44	15.00	4,101.36
Apr 2025	1,295.95	1,080.00	1,192.90	15.54	12.28	13.91	3,804.45
Mar 2025	1,287.95	1,153.85	1,184.95	15.59	13.08	13.82	3,779.09
Feb 2025	1,379.95	1,166.30	1,202.30	18.40	13.65	14.50	3,834.43
Jan 2025	1,413.00	1,150.65	1,362.75	17.67	13.42	16.44	4,346.14
Share Prices Of 2024
Dec 2024	1,382.15	1,227.30	1,256.20	17.05	14.46	15.15	4,006.33
Nov 2024	1,386.15	1,193.25	1,295.00	17.17	14.35	15.62	4,130.07

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