IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	15,950.00 Jul 23,2026 EOD	15,934.00 Jul 23,2026 EOD
Today's Change( )	-123.95 (-0.77%)	-162.00 (-1.01%)
Open( )	16,014.70	16,065.00
Prev Close( )	16,073.95	16,096.00
Volume	42.00	2,240.00
Today's Range( )	16,014.70 - 15,830.30	16,065.00 - 15,821.00
52-Week Range( )	17,173.75 - 11,729.45	16,957.00 - 11,920.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	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/Brahmayya & 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


CMD & Executive Director	Sanjay Jayavarthanavelu
Non-Exec & Non-Independent Dir	S Pathy
Independent Non Exe. Director	Arun Alagappan Aroon Raman A Venkataramani Pushya Sitaraman Deepali Pant Joshi
Non-Exec & Non-Independent Dir	Jaidev Jayavarthanavelu
Executive Director / Whole Time Director	M. Sankar
Independent Director	Narayanan Vellayan
Company Sec. & Compli. Officer	C R Shiv Kumaran

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	10.68	10.68	10.68	10.68	10.68	10.68
Reserves Total	2959.96	2861.15	2651.61	2289.31	1974.54	1769.58
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	2970.64	2871.83	2662.29	2299.99	1985.22	1780.26
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	193.44	171.95	222.55	334.22	426.64	134.80
Total Liabilities	3164.08	3043.78	2884.84	2634.21	2411.86	1915.06
APPLICATION OF FUNDS :
Gross Block	1521.19	1459.77	1343.33	1194.63	949.52	883.81
Less : Accumulated Depreciation	613.57	508.71	413.08	331.79	268.30	225.14
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	907.62	951.06	930.25	862.84	681.22	658.67
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.00	4.16	9.31	22.78	5.37	10.52
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	1074.52	900.94	705.75	581.11	521.09	350.90
Current Assets, Loans & Advances
Inventories	535.28	527.88	558.24	644.02	497.46	324.28
Sundry Debtors	278.97	194.93	180.86	307.60	322.51	184.94
Cash and Bank Balance	1006.50	1291.19	897.71	691.64	461.37	762.63
Loans and Advances	181.48	176.90	216.45	226.79	229.48	181.87
Total Current Assets	2002.23	2190.90	1853.26	1870.05	1510.81	1453.73
Less : Current Liabilities and Provisions
Current Liabilities	1048.65	969.27	1033.76	1363.57	1174.65	790.60
Provisions	11.98	11.21	18.08	18.12	12.07	12.39
Total Current Liabilities & Provisions	1060.63	980.48	1051.84	1381.69	1186.72	803.00
Net Current Assets	941.60	1210.42	801.42	488.36	324.10	650.73
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	8.89	7.95	10.98	12.17	15.27	0.00
Deferred Tax Liability	57.99	60.46	58.46	60.60	38.50	24.19
Net Deferred Tax	-49.10	-52.51	-47.48	-48.43	-23.23	-24.19
Other Assets	288.44	29.71	485.59	727.55	903.33	268.43
Total Assets	3164.08	3043.78	2884.84	2634.21	2411.88	1915.05
Contingent Liabilities	63.65	80.79	98.88	105.94	95.79	82.42

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	3081.84	2909.40	4597.14	4533.23	3071.59	1689.65
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3081.84	2909.40	4597.14	4533.23	3071.59	1689.65
Other Income	139.56	256.00	141.80	156.03	81.01	79.20
Stock Adjustments	15.94	-28.61	-29.27	57.41	50.98	4.77
Total Income	3237.34	3136.79	4709.67	4746.67	3203.58	1773.62
EXPENDITURE :
Raw Materials	1930.84	1769.10	2905.35	2974.45	2014.42	1041.21
Power & Fuel Cost	34.37	34.07	48.29	51.38	30.28	19.95
Employee Cost	355.31	355.20	394.99	365.94	320.50	251.95
Other Manufacturing Expenses	235.42	249.04	368.36	330.42	246.12	138.81
Selling & Administrative Expenses	225.41	231.58	300.09	343.83	220.27	140.71
Miscellaneous Expenses	133.68	103.67	120.97	121.81	79.14	55.16
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	2915.03	2742.66	4138.05	4187.83	2910.74	1647.79
Operating Profit	322.31	394.13	571.62	558.84	292.86	125.83
Interest	0.00	0.00	0.00	0.00	0.09	0.08
Gross Profit	322.31	394.13	571.62	558.84	292.77	125.75
Depreciation	114.43	107.26	91.74	73.43	55.82	51.56
Profit Before Tax	207.88	286.87	479.88	485.41	236.95	74.19
Tax	58.74	43.62	109.45	110.00	58.22	16.50
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-4.78	5.01	-0.95	25.20	-0.95	10.23
Reported Net Profit	153.92	238.24	371.38	350.21	179.68	47.46
Extraordinary Items	16.26	133.08	20.42	27.37	-5.65	-6.05
Adjusted Net Profit	137.66	105.16	350.96	322.84	185.33	53.51
Adjustment below Net Profit	4.08	0.05	1.40	1.99	-6.46	2.49
P & L Balance brought forward	2312.34	2154.17	1923.62	1649.15	1504.63	1470.36
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	32.05	80.12	142.23	77.73	28.68	15.68
P & L Balance carried down	2438.29	2312.34	2154.17	1923.62	1649.16	1504.63
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 %	350.00	300.00	750.00	985.00	400.00	100.00
Dividend Per Share(Rs)	35.00	30.00	75.00	98.50	40.00	10.00
Earnings Per Share-Unit Curr	144.12	223.07	347.73	327.91	168.19	44.43
Earnings Per Share(Adj)-Unit Curr	144.12	223.07	347.73	327.91	168.19	44.43
Book Value-Unit Curr	2781.50	2688.98	2492.78	2153.55	1858.30	1666.44
Book Value(Adj)-Unit Curr	2781.50	2688.98	2492.78	2153.55	1858.30	1666.44

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	853.69	766.75	776.03
Other Operating Income	0.00	0.00	0.00
Other Income	35.68	28.17	39.35
Total Income	889.37	794.92	815.38
Total Expenditure	789.33	721.26	727.51
PBIDT	100.04	73.66	87.87
Interest	0.00	0.00	0.00
PBDT	100.04	73.66	87.87
Depreciation	28.63	28.86	28.73
Tax	17.04	14.86	14.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	54.37	29.94	45.14
Extra-ordinary Items	-0.30	-7.69	0.00
Adjusted Profit After Extra-ordinary item	54.67	37.63	45.14
EPS (Unit Curr.)	50.89	28.03	42.25
EPS (Adj) (Unit Curr.)	50.89	28.03	42.25
Calculated EPS (Unit Curr.)	50.91	28.03	42.27
Calculated EPS (Adj) (Unit Curr.)	50.91	28.03	42.27
Calculated EPS (Ann.) (Unit Curr.)	203.63	112.13	169.06
Calculated EPS (Adj) (Ann.) (Unit Curr.)	203.63	112.13	169.06
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(%)	11.72	9.61	11.32
PBDTM(%)	11.72	9.61	11.32
PATM(%)	6.37	3.90	5.82

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	1.95	1.89	1.47	1.28	1.45
Fixed Assets	2.07	2.08	3.62	4.23	3.35
Inventory	5.80	5.36	7.65	7.94	7.48
Debtors	13.01	15.48	18.82	14.39	12.11
Interest Cover Ratio	0.00	0.00	0.00	0.00	2633.78
PBIDTM (%)	9.72	8.04	12.43	12.33	9.53
PBITM (%)	6.01	4.35	10.44	10.71	7.72
PBDTM (%)	9.72	8.04	12.43	12.33	9.53
CPM (%)	8.18	7.30	10.07	9.35	7.67
APATM (%)	4.47	3.61	8.08	7.73	5.85
ROCE (%)	5.97	4.27	17.39	19.24	10.96
RONW (%)	4.71	3.80	14.97	16.35	9.54

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	17,173.75	15,269.00	15,731.00	185.06	150.88	159.81	16,805.43
May 2026	16,207.95	14,051.00	15,704.15	167.21	138.50	159.54	16,776.74
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

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