IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	14,440.05 May 20,2026 09:15:00	14,642.00 May 19,2026 EOD
Today's Change( )	-64.80 (-0.45%)	0.00 (0.00%)
Open( )	14,440.00	14,590.00
Prev Close( )	14,504.85	14,642.00
Volume	6.00	2,144.00
Today's Range( )	14,440.05 - 14,440.00	14,773.00 - 14,441.00
52-Week Range( )	17,850.00 - 11,729.45	17,886.00 - 11,920.00
Buy (Size)	14,200.25(×1)	N.A
Sell (Size)	14,680.25(×8)	N.A

Company Background


Incorporation Year	1962
Registered Office	Perianaickenpalayam,SRK Vidyalaya Post, Coimbatore, Tamil Nadu-641020
Telephone	91-422-3022255/2692371-72
Fax	91-422-2692541-42
Chairman	Sanjay Jayavarthanavelu
Managing Director	Sanjay Jayavarthanavelu
Company Secretary	C R Shiv Kumaran
Auditor	S Krishnamoorthy & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	SKDC Consultants Ltd Surya 35 Mayflower ,Avenue Sowripalayam ,Road ,Coimbatore - 641 028

Board of Directors


Non Executive Director	S Pathy
Chairman & Managing Director	Sanjay Jayavarthanavelu
Independent Director	Arun Alagappan
Company Sec. & Compli. Officer	C R Shiv Kumaran
Independent Director	Aroon Raman
Non Executive Director	Jaidev Jayavarthanavelu
Director (Operation)	M. Sankar
Independent Director	A Venkataramani Pushya Sitaraman Deepali Pant Joshi

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	10.68	10.68	10.68	10.68	10.68	10.68
Reserves Total	2861.15	2651.61	2289.31	1974.54	1769.58	1645.63
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	2871.83	2662.29	2299.99	1985.22	1780.26	1656.31
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	0.00	0.00	0.00	0.00	0.00	0.00
Other Liabilities	171.95	222.55	334.22	426.64	134.80	68.06
Total Liabilities	3043.78	2884.84	2634.21	2411.86	1915.06	1724.37
APPLICATION OF FUNDS :
Gross Block	1459.77	1343.33	1194.63	949.52	883.81	875.88
Less : Accumulated Depreciation	508.71	413.08	331.79	268.30	225.14	211.67
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	951.06	930.25	862.84	681.22	658.67	664.21
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	4.16	9.31	22.78	5.37	10.52	29.81
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	900.94	705.75	581.11	521.09	350.90	201.10
Current Assets, Loans & Advances
Inventories	527.88	558.24	644.02	497.46	324.28	274.16
Sundry Debtors	194.93	180.86	307.60	322.51	184.94	119.32
Cash and Bank Balance	1291.19	897.71	691.64	461.37	762.63	619.02
Loans and Advances	176.90	216.45	226.79	229.48	181.87	162.25
Total Current Assets	2190.90	1853.26	1870.05	1510.81	1453.73	1174.75
Less : Current Liabilities and Provisions
Current Liabilities	969.27	1033.76	1363.57	1174.65	790.60	590.94
Provisions	11.21	18.08	18.12	12.07	12.39	11.62
Total Current Liabilities & Provisions	980.48	1051.84	1381.69	1186.72	803.00	602.56
Net Current Assets	1210.42	801.42	488.36	324.10	650.73	572.20
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	7.95	10.98	12.17	15.27	0.00	0.00
Deferred Tax Liability	60.46	58.46	60.60	38.50	24.19	14.86
Net Deferred Tax	-52.51	-47.48	-48.43	-23.23	-24.19	-14.86
Other Assets	29.71	485.59	727.55	903.33	268.43	271.92
Total Assets	3043.78	2884.84	2634.21	2411.88	1915.05	1724.38
Contingent Liabilities	80.79	98.88	105.94	95.79	82.42	57.36

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	2909.40	4597.14	4533.23	3071.59	1689.65	1570.10
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2909.40	4597.14	4533.23	3071.59	1689.65	1570.10
Other Income	256.00	141.80	156.03	81.01	79.20	93.63
Stock Adjustments	-28.61	-29.27	57.41	50.98	4.77	-12.90
Total Income	3136.79	4709.67	4746.67	3203.58	1773.62	1650.83
EXPENDITURE :
Raw Materials	1769.10	2905.35	2974.45	2014.42	1041.21	925.13
Power & Fuel Cost	34.07	48.29	51.38	30.28	19.95	20.72
Employee Cost	355.20	394.99	365.94	320.50	251.95	232.74
Other Manufacturing Expenses	249.04	368.36	330.42	246.12	138.81	137.20
Selling & Administrative Expenses	231.58	300.09	343.83	220.27	140.71	140.57
Miscellaneous Expenses	103.67	120.97	121.81	79.14	55.16	79.39
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2742.66	4138.05	4187.83	2910.74	1647.79	1535.75
Operating Profit	394.13	571.62	558.84	292.86	125.83	115.09
Interest	0.00	0.00	0.00	0.09	0.08	0.42
Gross Profit	394.13	571.62	558.84	292.77	125.75	114.67
Depreciation	107.26	91.74	73.43	55.82	51.56	50.26
Profit Before Tax	286.87	479.88	485.41	236.95	74.19	64.41
Tax	43.62	109.45	110.00	58.22	16.50	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.01	-0.95	25.20	-0.95	10.23	19.41
Reported Net Profit	238.24	371.38	350.21	179.68	47.46	45.00
Extraordinary Items	133.08	20.42	27.37	-5.65	-6.05	5.80
Adjusted Net Profit	105.16	350.96	322.84	185.33	53.51	39.20
Adjustment below Net Profit	0.05	1.40	1.99	-6.46	2.49	-5.70
P & L Balance brought forward	2154.17	1923.62	1649.15	1504.63	1470.36	1472.94
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	80.12	142.23	77.73	28.68	15.68	41.89
P & L Balance carried down	2312.34	2154.17	1923.62	1649.16	1504.63	1470.36
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 %	300.00	750.00	985.00	400.00	100.00	100.00
Dividend Per Share(Rs)	30.00	75.00	98.50	40.00	10.00	10.00
Earnings Per Share-Unit Curr	223.07	347.73	327.91	168.19	44.43	42.12
Earnings Per Share(Adj)-Unit Curr	223.07	347.73	327.91	168.19	44.43	42.12
Book Value-Unit Curr	2688.98	2492.78	2153.55	1858.30	1666.44	1550.42
Book Value(Adj)-Unit Curr	2688.98	2492.78	2153.55	1858.30	1666.44	1550.42

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	766.75	776.03	685.37
Other Operating Income	0.00	0.00	0.00
Other Income	28.17	39.35	36.36
Total Income	794.92	815.38	721.73
Total Expenditure	721.26	727.51	660.99
PBIDT	73.66	87.87	60.74
Interest	0.00	0.00	0.00
PBDT	73.66	87.87	60.74
Depreciation	28.86	28.73	28.21
Tax	14.86	14.00	8.06
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	29.94	45.14	24.47
Extra-ordinary Items	-7.69	0.00	-0.97
Adjusted Profit After Extra-ordinary item	37.63	45.14	25.44
EPS (Unit Curr.)	28.03	42.25	22.91
EPS (Adj) (Unit Curr.)	28.03	42.25	22.91
Calculated EPS (Unit Curr.)	28.03	42.27	22.91
Calculated EPS (Adj) (Unit Curr.)	28.03	42.27	22.91
Calculated EPS (Ann.) (Unit Curr.)	112.13	169.06	91.65
Calculated EPS (Adj) (Ann.) (Unit Curr.)	112.13	169.06	91.65
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	10.68	10.68	10.68
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(%)	9.61	11.32	8.86
PBDTM(%)	9.61	11.32	8.86
PATM(%)	3.90	5.82	3.57

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.89	1.47	1.28	1.45	1.82
Fixed Assets	2.08	3.62	4.23	3.35	1.92
Inventory	5.36	7.65	7.94	7.48	5.65
Debtors	15.48	18.82	14.39	12.11	11.11
Interest Cover Ratio	0.00	0.00	0.00	2633.78	1044.63
PBIDTM (%)	8.04	12.43	12.33	9.53	8.00
PBITM (%)	4.35	10.44	10.71	7.72	4.95
PBDTM (%)	8.04	12.43	12.33	9.53	7.99
CPM (%)	7.30	10.07	9.35	7.67	6.22
APATM (%)	3.61	8.08	7.73	5.85	3.17
ROCE (%)	4.27	17.39	19.24	10.96	4.59
RONW (%)	3.80	14.97	16.35	9.54	3.11

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	14,999.45	11,999.00	14,562.30	154.99	118.76	147.94	15,556.91
Mar 2026	15,549.00	11,729.45	11,944.70	175.48	117.01	121.34	12,760.52
Feb 2026	16,690.00	14,300.15	14,794.00	182.68	142.49	150.29	15,804.43
Jan 2026	15,560.00	13,532.20	14,879.55	168.82	135.48	151.16	15,895.82
Share Prices Of 2025
Dec 2025	15,684.30	14,610.05	14,976.00	161.95	141.97	152.14	15,998.86
Nov 2025	16,269.00	14,918.00	15,100.40	171.38	148.82	153.40	16,131.76
Oct 2025	16,100.00	14,300.00	15,739.90	166.99	143.72	159.90	16,814.94
Sep 2025	15,731.45	14,000.05	14,431.70	161.06	141.27	146.61	15,417.39
Aug 2025	16,100.00	14,017.45	14,092.90	171.39	141.64	143.17	15,055.45
Jul 2025	17,179.95	14,400.20	15,127.55	178.40	139.26	153.68	16,160.76
Jun 2025	17,043.30	15,688.55	16,784.90	177.56	156.98	170.51	17,931.31
May 2025	18,190.00	15,529.00	16,706.00	187.03	150.58	169.71	17,847.02
Apr 2025	17,169.30	14,330.25	16,323.35	179.66	142.17	165.83	17,438.23
Mar 2025	16,601.00	13,630.00	15,985.10	174.65	131.15	162.39	17,076.88
Feb 2025	15,999.95	13,456.85	13,646.70	49.24	40.39	41.54	14,578.77
Jan 2025	17,809.00	14,791.75	15,596.40	54.37	44.46	47.47	16,661.63
Share Prices Of 2024
Dec 2024	17,981.15	16,019.20	17,647.40	56.01	48.06	53.72	18,852.72
Nov 2024	16,959.90	14,995.15	16,243.70	53.41	45.49	49.44	17,353.14
Oct 2024	18,650.00	14,500.00	16,745.25	57.94	37.71	50.97	17,888.95
Sep 2024	19,031.15	15,000.65	18,428.60	61.47	44.50	56.10	19,687.27

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