IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	798.55 Apr 10,2026 EOD	798.35 Apr 10,2026 EOD
Today's Change( )	4.95 (0.62%)	4.95 (0.62%)
Open( )	800.70	800.55
Prev Close( )	793.60	793.40
Volume	157,774.00	2,509,399.00
Today's Range( )	814.30 - 796.30	814.40 - 796.10
52-Week Range( )	980.05 - 722.00	980.00 - 721.50
Buy (Size)	N.A	798.35(×3355)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1956
Registered Office	Yogakshema,Jeevan Bima Road Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-22-66598732
Fax	NA
Chairman	NA
Managing Director	Sat Pal Bhanoo
Company Secretary	Anshul Kumar
Auditor	Chokshi & Chokshi LLP/V Sankar Aiyar & Co
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


Independent Director	Vinod Kumar Verma Anil Kumar Anjuly Chib Duggal G.Mahalingam Raj Kamal V S Parthasarathy M P Vijay Kumar
Managing Director	Sat Pal Bhanoo
Company Sec. & Compli. Officer	Anshul Kumar
Managing Director & Chief Executive Officer	Doraiswamy Ramchandran
Nominee (Govt)	PARSHANT KUMAR GOYAL
Managing Director	Dinesh Pant
Nominee (Govt)	Ratnakar Patnaik
Independent Director	Ranjan Sharma

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	6325.00	6325.00	6325.00	6325.00	100.00	100.00
Reserves Total	119862.74	75613.16	39344.39	4084.14	6260.69	639.53
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	126187.74	81938.16	45669.39	10409.14	6360.69	739.53
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 Loan Funds	0.00	0.00	0.00	0.00	0.00	0.00
Other Liabilities	5448966.82	5140100.12	4445462.04	4148936.03	3722541.75	3122992.95
Total Liabilities	5575154.56	5222038.28	4491131.43	4159345.17	3728902.44	3123732.48
APPLICATION OF FUNDS :
Loan / Non-Current Assets	0.00	0.00	0.00	0.00	0.00	107822.67
Fixed Assets
Gross Block	26060.90	25067.97	24602.10	21624.17	21215.16	20310.59
Less: Accumulated Depreciation	4769.51	4433.38	4156.25	3880.32	3521.83	3172.53
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	21291.39	20634.59	20445.85	17743.85	17693.33	17138.06
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	325.60	402.22	331.06	198.49	148.06	246.35
Investments	5271460.77	4958534.35	4227893.54	3911653.96	3506929.92	2906127.72
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	0.00	0.00	0.00	0.00	0.00	0.00
Cash and Bank Balance	62300.45	34521.05	38353.46	37432.14	30293.25	28581.23
Loans and Advances	140986.14	151182.25	147925.87	153685.70	148907.78	143583.99
Total Current Assets	203286.59	185703.30	186279.33	191117.84	179201.03	172165.22
Less : Current Liabilities and Provisions
Current Liabilities	33746.63	48551.40	44437.72	56301.54	67910.18	62126.73
Provisions	14943.06	14943.06	14943.06	14943.06	14943.06	17640.80
Total Current Liabilities & Provisions	48689.69	63494.46	59380.78	71244.60	82853.23	79767.53
Net Current Assets	154596.90	122208.84	126898.55	119873.24	96347.80	92397.68
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.00	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Other Assets	127479.90	120258.28	115562.43	109875.64	107783.34	0.00
Total Assets	5575154.56	5222038.28	4491131.43	4159345.18	3728902.45	3123732.48
Contingent Liabilities	27118.48	18397.89	15448.22	21696.22	0.00	23107.30

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Operating Income	886763.26	842708.13	781542.54	720514.89	681605.49	615920.26
Other Income	3304.60	14661.34	7660.84	788.90	623.40	2697.74
Total Income	890067.86	857369.47	789203.38	721303.79	682228.89	618618.00
EXPENDITURE :
Operating Expenses & Administrative Expenses	803572.57	772820.42	720711.43	679346.58	638783.70	573086.21
Miscellaneous Expenses	3171.68	-2111.42	-13766.50	-732.07	5382.57	10464.61
Interest	0.00	0.00	0.00	0.00	0.00	57.53
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	26896.00	39583.59	40093.90	30310.58	26755.18	25089.77
Total Expenditure	833640.25	810292.59	747038.83	708925.09	670921.45	608698.12
Gross Profit	56427.61	47076.88	42164.55	12378.71	11307.43	9919.89
Depreciation	503.95	464.51	464.93	433.36	412.90	375.21
Profit Before Tax	55923.66	46612.37	41699.62	11945.35	10894.53	9544.68
Tax	7772.49	5936.58	5302.23	7902.23	7993.97	6831.97
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00	0.00	0.00	0.00
Reported Net Profit	48151.17	40675.79	36397.39	4043.12	2900.57	2712.71
Extraordinary Items	319.66	123.91	69.09	13.63	0.00	0.00
Adjusted Net Profit	47831.51	40551.88	36328.30	4029.49	2900.57	2712.71
Adjustment below Net Profit	0.00	0.00	0.00	-28.79	0.00	0.00
P & L Balance brought forward	75711.26	39462.97	4014.33	0.00	0.00	0.00
Appropriations	3795.00	4427.50	948.75	0.00	2900.57	2712.71
P & L Balance carried down	120067.43	75711.26	39462.97	4014.33	0.00	0.00
Dividend	3795.00	4427.50	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	120.00	100.00	30.00	15.00	0.00	42.70
Dividend Per Share(Rs)	12.00	10.00	3.00	1.50	0.00	4.27
Earnings Per Share-Unit Curr	76.13	64.31	57.55	6.39	290.06	271.27
Earnings Per Share(Adj)-Unit Curr	76.13	64.31	57.55	6.39	290.06	271.27
Book Value-Unit Curr	199.51	129.55	72.20	16.46	636.07	73.95
Book Value(Adj)-Unit Curr	199.51	129.55	72.20	16.46	636.07	73.95

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Operating Income	125613.36	126479.26	119200.39
Total Income	236228.90	241677.07	224650.34
Interest	0.00	0.00	0.00
Employee Expenses	5826.66	7510.40	5673.09
Selling & Administrative Expenses	23.53	81.82	43.63
Impairment of Assets	0.00	0.00	0.00
Loss on Forex Transaction	0.00	0.00	0.00
Other Expenses	215874.80	222974.81	206758.46
TOTAL OPERATING EXPENDITURE	221724.99	230567.03	212475.18
Operating Profit Before Prov. & Cont.	14503.91	11110.04	12175.16
Provisions & Write Offs	-338.64	-423.50	-414.70
Depreciation	0.00	0.00	0.00
TOTAL EXPENDITURE	221386.35	230143.53	212060.48
Tax	1884.33	1480.15	1603.35
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	12958.22	10053.39	10986.51
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	12958.22	10053.39	10986.51
EPS (Unit Curr.)	20.49	15.89	17.37
EPS (Adj) (Unit Curr.)	20.49	15.89	17.37
Calculated EPS (Unit Curr.)	20.49	15.89	17.37
Calculated EPS (Adj) (Unit Curr.)	20.49	15.89	17.37
Calculated EPS (Ann.) (Unit Curr.)	81.95	63.58	69.48
Calculated EPS (Adj) (Ann.) (Unit Curr.)	81.95	63.58	69.48
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	6325.00	6325.00	6325.00
Reserve & Surplus	146505.17	133546.23	131082.27
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(%)	11.82	9.12	10.56
PBDTM(%)	11.82	9.12	10.56
PATM(%)	10.32	7.95	9.22
Net Interest Income	0.00	0.00	0.00
Operating Expenses	0.00	0.00	0.00
Loan Losses & Provision	0.00	0.00	0.00
Assets Under Management	0.00	0.00	0.00
Return on Equity(%)	0.00	0.00	0.00
Operating Expenses to Net Interest Income(%)	0.00	0.00	0.00
Cost to Income Ratio	0.00	0.00	0.00
Loan Loss Provision Ratio	0.00	0.00	0.00
Loans Spreads(%)	0.00	0.00	0.00
Net Interest Margin(%)	0.00	0.00	0.00
Provision Coverage Ratio(%)	0.00	0.00	0.00
Capital Adequacy Ratio	0.00	0.00	0.00
Tier I Capital	0.00	0.00	0.00
Tier II Capital	0.00	0.00	0.00
Gross Non Performing Assets	0.00	0.00	0.00
Net Non Performing Assets	0.00	0.00	0.00
(%) Gross Non Performing Assets	0.00	0.00	0.00
(%) Net Non Performing Assets	0.00	0.00	0.00
Return on Assets(Annualised)	0.00	0.00	0.00
Return on Assets	0.00	0.00	0.00
Loans Disbursed(Amt Rs cr)	0.00	0.00	0.00
Loans Sanctioned/Approved(Amt Rs cr)	0.00	0.00	0.00
Loan Book(Amt Rs cr)	0.00	0.00	0.00

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	3.47	3.03	2.89	2.40	2.82
Fixed Assets	34.82	34.52	34.15	33.67	32.86
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	0.00	0.00	0.00	0.00	0.00
Interest Cover Ratio	0.00	0.00	0.00	0.00	0.00
PBIDTM (%)	6.34	5.49	5.34	1.72	1.66
PBITM (%)	6.28	5.44	5.28	1.66	1.60
PBDTM (%)	6.34	5.49	5.34	1.72	1.66
CPM (%)	5.47	4.80	4.67	0.62	0.49
APATM (%)	5.41	4.74	4.61	0.56	0.43
ROCE (%)	1.04	0.96	0.96	0.30	0.32
RONW (%)	46.19	63.61	129.56	48.44	82.32

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	843.20	722.50	725.45	11.16	9.52	9.59	458,846.96
Feb 2026	908.45	789.00	849.35	12.20	10.24	11.23	537,213.68
Jan 2026	863.40	798.00	824.45	11.65	10.42	10.90	521,464.44
Share Prices Of 2025
Dec 2025	899.95	836.45	854.65	12.14	10.92	11.30	540,565.93
Nov 2025	936.60	888.20	894.20	12.56	11.55	11.82	565,581.29
Oct 2025	920.85	884.40	894.70	12.45	11.68	11.83	565,897.54
Sep 2025	914.95	852.25	899.50	12.62	11.20	11.89	568,933.54
Aug 2025	927.90	850.00	852.25	12.42	11.21	11.27	539,047.93
Jul 2025	979.00	880.60	895.00	13.06	11.52	11.84	566,087.29
Jun 2025	980.05	922.50	972.95	13.05	12.14	12.87	615,390.65
May 2025	957.40	758.75	953.55	12.71	9.68	12.61	603,120.16
Apr 2025	828.80	742.65	795.30	11.47	9.51	10.52	503,027.07
Mar 2025	815.00	715.35	799.90	10.98	9.28	10.58	505,936.57
Feb 2025	869.65	729.00	740.35	13.91	11.20	11.55	468,271.20
Jan 2025	917.80	804.60	845.40	14.46	12.33	13.19	534,715.31
Share Prices Of 2024
Dec 2024	1,007.70	878.65	891.80	16.06	13.23	13.91	564,063.29
Nov 2024	992.15	872.00	985.30	15.58	13.44	15.37	623,202.02
Oct 2024	1,012.90	888.25	922.60	16.00	13.62	14.39	583,544.29
Sep 2024	1,079.00	991.00	1,007.50	16.99	15.31	15.71	637,243.52
Aug 2024	1,221.50	1,004.85	1,064.65	19.74	15.35	16.61	673,390.88

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