IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	400.60 Jun 02,2026 EOD	400.70 Jun 02,2026 EOD
Today's Change( )	-4.10 (-1.01%)	-4.15 (-1.03%)
Open( )	402.30	401.00
Prev Close( )	404.70	404.85
Volume	147,953.00	3,873,835.00
Today's Range( )	403.20 - 397.75	403.25 - 397.10
52-Week Range( )	490.03 - 361.00	490.00 - 360.75
Buy (Size)	N.A	400.70(×760)
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,MSEI ,NSEBSE,MSEI ,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	38.07	32.16	28.78	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	99.76	64.78	36.10	16.46	636.07	73.95

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Operating Income	164691.21	125613.36	126479.26
Total Income	279319.63	236228.90	241677.07
Interest	0.00	0.00	0.00
Employee Expenses	8879.26	5826.66	7510.40
Selling & Administrative Expenses	-0.22	23.53	81.82
Impairment of Assets	0.00	0.00	0.00
Loss on Forex Transaction	0.00	0.00	0.00
Other Expenses	256680.36	215874.80	222974.81
TOTAL OPERATING EXPENDITURE	265559.40	221724.99	230567.03
Operating Profit Before Prov. & Cont.	13760.23	14503.91	11110.04
Provisions & Write Offs	-554.19	-338.64	-423.50
Depreciation	0.00	0.00	0.00
TOTAL EXPENDITURE	265005.21	221386.35	230143.53
Tax	-9106.01	1884.33	1480.15
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	23420.43	12958.22	10053.39
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	23420.43	12958.22	10053.39
EPS (Unit Curr.)	37.03	20.49	15.89
EPS (Adj) (Unit Curr.)	18.52	10.25	7.95
Calculated EPS (Unit Curr.)	37.03	20.49	15.89
Calculated EPS (Adj) (Unit Curr.)	18.52	10.25	7.95
Calculated EPS (Ann.) (Unit Curr.)	148.11	81.95	63.58
Calculated EPS (Adj) (Ann.) (Unit Curr.)	74.06	40.98	31.79
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	169925.81	146505.17	133546.23
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(%)	8.69	11.82	9.12
PBDTM(%)	8.69	11.82	9.12
PATM(%)	14.22	10.32	7.95
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.)
May 2026	428.55	388.20	411.45	11.36	10.81	10.88	520,484.06
Apr 2026	428.10	361.00	399.05	11.51	9.38	10.55	504,798.07
Mar 2026	421.60	361.25	362.73	11.16	9.52	9.59	458,846.96
Feb 2026	454.23	394.50	424.68	12.20	10.24	11.23	537,213.68
Jan 2026	431.70	399.00	412.23	11.65	10.42	10.90	521,464.44
Share Prices Of 2025
Dec 2025	449.98	418.23	427.33	12.14	10.92	11.30	540,565.93
Nov 2025	468.30	444.10	447.10	12.56	11.55	11.82	565,581.29
Oct 2025	460.43	442.20	447.35	12.45	11.68	11.83	565,897.54
Sep 2025	457.48	426.13	449.75	12.62	11.20	11.89	568,933.54
Aug 2025	463.95	425.00	426.13	12.42	11.21	11.27	539,047.93
Jul 2025	489.50	440.30	447.50	13.06	11.52	11.84	566,087.29
Jun 2025	490.03	461.25	486.48	13.05	12.14	12.87	615,390.65
May 2025	478.70	379.38	476.78	12.71	9.68	12.61	603,120.16
Apr 2025	414.40	371.33	397.65	11.47	9.51	10.52	503,027.07
Mar 2025	407.50	357.68	399.95	10.98	9.28	10.58	505,936.57
Feb 2025	434.83	364.50	370.18	13.91	11.20	11.55	468,271.20
Jan 2025	458.90	402.30	422.70	14.46	12.33	13.19	534,715.31
Share Prices Of 2024
Dec 2024	503.85	439.33	445.90	16.06	13.23	13.91	564,063.29
Nov 2024	496.08	436.00	492.65	15.58	13.44	15.37	623,202.02
Oct 2024	506.45	444.13	461.30	16.00	13.62	14.39	583,544.29

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