IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	27.24 Jun 25,2026 EOD	27.13 Jun 25,2026 EOD
Today's Change( )	-0.72 (-2.58%)	-0.85 (-3.04%)
Open( )	28.51	28.26
Prev Close( )	27.96	27.98
Volume	158,836.00	4,288,641.00
Today's Range( )	28.51 - 26.93	28.34 - 26.60
52-Week Range( )	105.26 - 19.43	105.42 - 19.40
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1981
Registered Office	6th Floor Dallas Center 83/1,Plot No A1 Knowledge City, Hyderabad, Telangana-500032
Telephone	NA
Fax	NA
Chairman	NA
Managing Director	Jagan Mohan Reddy Thumma
Company Secretary	Sameer Lalwani
Auditor	SGCO & Co LLP/Bhuta Shah & Co LLP
Face Value	2
Market Lot	1
Listing	BSE,Kolkata,MSEI ,NSEBSE,Kolkata,MSEI ,NSE
Registrar	Niche Technologies Pvt Ltd 3A Auckland Place,7th Floor,Room No 7A & 7B,Kolkata - 700017

Board of Directors


ED / MD / Promoter	Jagan Mohan Reddy Thumma
ED / MD / CEO - Group	Joseph Sudheer Reddy Thumma
Independent Non Exe. Director	Nikitha Tiparnapally
Executive Non Independent Dir.	Carwin Heierman
Independent Non Exe. Director	Robert Alan Forbes Jr Elisha Thatisetty
Independent Director	Amita Karia Priyanka Dharmesh Pandey Mayank Mahendra Shukla
Company Sec. & Compli. Officer	Sameer Lalwani
Additional Director	JANARTHANAN RAVI

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	116.88	116.88	116.88	25.17	25.17	25.17
Reserves Total	89.79	78.04	61.21	14.32	13.31	12.04
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	206.67	194.92	178.09	39.49	38.48	37.21
Secured Loans	39.28	35.78	39.37	7.18	6.69	0.72
Unsecured Loans	191.80	149.23	51.30	6.32	10.14	3.75
Total Debt	231.08	185.01	90.67	13.50	16.83	4.47
Other Liabilities	0.94	0.46	0.78	0.67	0.35	0.29
Total Liabilities	438.69	380.39	269.54	53.66	55.66	41.97
APPLICATION OF FUNDS :
Gross Block	24.67	23.71	22.87	21.27	19.09	6.42
Less : Accumulated Depreciation	12.33	9.36	6.91	4.11	1.50	1.30
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	12.34	14.35	15.96	17.16	17.59	5.12
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	354.59	354.59	366.41	26.88	26.00	26.00
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.66	0.00
Sundry Debtors	22.53	31.81	21.21	0.66	2.12	0.74
Cash and Bank Balance	5.40	3.50	0.37	15.47	0.99	0.24
Loans and Advances	6.49	15.72	12.05	5.85	10.55	10.48
Total Current Assets	34.42	51.04	33.62	21.98	14.33	11.46
Less : Current Liabilities and Provisions
Current Liabilities	5.26	65.05	147.15	13.45	4.40	0.69
Provisions	5.21	0.04	0.94	0.27	0.03	0.30
Total Current Liabilities & Provisions	10.47	65.09	148.08	13.71	4.42	0.99
Net Current Assets	23.95	-14.05	-114.46	8.27	9.90	10.47
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.17	0.16	0.00	0.00	0.00	0.00
Deferred Tax Liability	0.56	0.79	0.34	0.31	0.17	0.04
Net Deferred Tax	-0.39	-0.63	-0.34	-0.31	-0.17	-0.04
Other Assets	48.20	26.13	1.97	1.66	2.35	0.41
Total Assets	438.69	380.38	269.54	53.66	55.67	41.96
Contingent Liabilities	0.13	2.06	2.03	0.06	0.00	0.00

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	81.50	74.56	54.71	16.26	27.36	12.23
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	81.50	74.56	54.71	16.26	27.36	12.23
Other Income	3.26	2.78	1.39	1.41	1.18	0.80
Stock Adjustments	0.00	0.00	0.00	0.00	0.27	0.00
Total Income	84.76	77.34	56.10	17.67	28.81	13.03
EXPENDITURE :
Raw Materials	8.96	0.00	0.00	0.00	12.17	0.00
Power & Fuel Cost	0.05	0.10	0.03	0.00	0.04	0.27
Employee Cost	18.04	9.17	8.01	5.70	5.61	7.05
Other Manufacturing Expenses	7.04	22.32	10.15	0.89	0.36	0.30
Selling & Administrative Expenses	6.16	2.73	10.93	3.19	5.27	0.82
Miscellaneous Expenses	0.97	2.11	1.65	0.29	0.31	0.06
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	41.22	36.42	30.76	10.07	23.76	8.51
Operating Profit	43.55	40.91	25.35	7.60	5.06	4.52
Interest	21.45	14.41	6.85	1.01	0.63	0.16
Gross Profit	22.10	26.50	18.50	6.59	4.43	4.36
Depreciation	2.97	2.88	2.79	2.34	1.12	1.10
Profit Before Tax	19.13	23.62	15.71	4.25	3.31	3.26
Tax	5.69	5.22	5.09	1.39	0.71	0.85
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.19	0.18	0.00	0.14	0.13	0.03
Reported Net Profit	13.64	18.23	10.62	2.72	2.46	2.38
Extraordinary Items	0.00	-0.11	0.00	0.00	0.00	0.00
Adjusted Net Profit	13.64	18.34	10.62	2.72	2.46	2.38
Adjustment below Net Profit	0.00	0.00	0.07	-0.22	0.00	0.05
P & L Balance brought forward	31.99	15.52	6.06	4.82	3.87	2.96
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1.75	1.75	1.40	1.26	1.26	1.52
P & L Balance carried down	43.87	31.99	15.34	6.06	5.08	3.87
Dividend	0.00	0.00	0.00	0.00	1.26	1.26
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	1.50	1.50	1.50	5.00	5.00	5.00
Dividend Per Share(Rs)	0.03	0.15	0.15	0.50	0.50	0.50
Earnings Per Share-Unit Curr	0.23	1.56	0.91	1.08	0.98	0.95
Earnings Per Share(Adj)-Unit Curr	0.23	0.31	0.18	0.05	0.05	0.05
Book Value-Unit Curr	3.54	16.68	15.24	15.69	15.29	14.79
Book Value(Adj)-Unit Curr	3.54	3.34	3.05	0.78	0.76	0.74

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	23.70	24.59	23.97
Other Operating Income	0.00	0.00	0.00
Other Income	2.31	0.58	1.23
Total Income	26.01	25.17	25.20
Total Expenditure	8.59	10.22	10.39
PBIDT	17.42	14.96	14.81
Interest	7.25	6.81	7.02
PBDT	10.17	8.15	7.79
Depreciation	1.92	1.45	1.16
Tax	1.29	1.19	2.06
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.80	0.71	-0.14
Reported Profit After Tax	6.17	4.80	4.71
Extra-ordinary Items	0.00	-0.23	0.00
Adjusted Profit After Extra-ordinary item	6.17	5.03	4.71
EPS (Unit Curr.)	0.11	0.08	0.08
EPS (Adj) (Unit Curr.)	0.11	0.08	0.08
Calculated EPS (Unit Curr.)	0.10	0.08	0.08
Calculated EPS (Adj) (Unit Curr.)	0.10	0.08	0.08
Calculated EPS (Ann.) (Unit Curr.)	0.42	0.33	0.32
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.42	0.33	0.32
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	117.81	116.88	116.88
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	73.50	60.84	61.79
PBDTM(%)	42.91	33.14	32.50
PATM(%)	26.03	19.52	19.65

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.04	0.74	0.48	0.39	0.28
Long Term Debt-Equity Ratio	1.01	0.71	0.42	0.31	0.19
Current Ratio	0.97	0.38	0.32	1.46	2.01
Fixed Assets	3.37	3.20	2.48	0.81	2.15
Inventory	0.00	0.00	0.00	49.27	82.91
Debtors	3.00	2.81	5.00	11.70	19.13
Interest Cover Ratio	1.89	2.64	3.29	5.21	6.24
PBIDTM (%)	53.44	54.87	46.34	46.74	18.49
PBITM (%)	49.79	51.01	41.24	32.35	14.40
PBDTM (%)	27.12	35.54	33.81	40.53	16.19
CPM (%)	20.38	28.31	24.51	31.12	13.08
APATM (%)	16.74	24.45	19.41	16.73	8.99
ROCE (%)	9.91	11.70	13.96	9.62	8.05
RONW (%)	6.79	9.77	9.76	6.98	6.50

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	28.70	24.06	26.76	129.73	101.13	115.57	1,576.34
Apr 2026	27.95	20.10	27.19	124.95	82.53	117.42	1,601.67
Mar 2026	24.70	19.43	19.66	110.71	82.93	84.91	1,158.11
Feb 2026	29.19	21.95	25.05	129.20	90.55	108.18	1,475.61
Jan 2026	26.16	21.17	22.44	115.09	91.04	96.91	1,321.87
Share Prices Of 2025
Dec 2025	31.31	23.15	26.05	141.55	90.52	112.50	1,534.52
Nov 2025	68.64	29.97	29.97	379.82	129.43	129.43	1,765.43
Oct 2025	78.90	53.65	60.82	345.17	224.42	260.58	3,554.29
Sep 2025	86.96	74.15	77.05	380.63	313.00	330.11	4,502.76
Aug 2025	94.42	74.17	78.68	412.00	305.98	337.10	4,598.02
Jul 2025	105.26	70.80	84.34	538.70	288.93	361.35	4,928.79
Jun 2025	84.38	71.51	75.13	382.08	290.15	321.89	4,390.56
May 2025	83.93	64.00	76.68	383.73	255.89	328.53	4,481.14
Apr 2025	74.50	54.31	70.05	336.49	223.59	300.12	4,093.69
Mar 2025	68.88	42.60	60.42	316.77	168.29	258.86	3,530.92
Feb 2025	79.03	52.98	54.70	262.04	143.59	174.30	3,196.64
Jan 2025	82.00	63.15	71.10	267.15	188.59	226.56	4,155.05
Share Prices Of 2024
Dec 2024	89.40	65.00	72.94	312.44	190.04	232.42	4,262.58
Nov 2024	92.15	77.78	87.86	313.21	245.73	279.96	5,134.50
Oct 2024	109.75	67.50	86.10	366.58	164.70	274.35	5,031.64

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
SEBI SCORES 2.0
Voluntary Freezing/Blocking Policy
Client Collateral Segregation & Monitoring
Online Account Closure
Valid UPI Handle
Vernacular Client Registration Documents -
Equity | Commodity

KRA Status and Validation

Contact

	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

Risk Disclosure on Derivatives

9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
On an average, loss makers registered net trading loss close to ₹ 50,000.
Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source: SEBI study dated January 25, 2023 on "Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment", wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.

ATTENTION INVESTORS

The Stock Exchange, Mumbai is not in any manner answerable, responsible or liable to any person or persons for any acts of omission or commission, errors, mistakes and/or violation, actual or perceived, by us or our partners, agents, associates etc., of any of the Rules, Regulations, Bye-laws of the Stock Exchange, Mumbai, SEBI Act or any other laws in force from time to time.
The Stock Exchange, Mumbai is not answerable, responsible or liable for any information on this Website or for any services rendered by our employees, our servants, and us.

ATTENTION INVESTORS

URGENT !!

All clients are requested to update below 6 mandatory KYC at-tributes before 31st March, 2022 to avoid blocking of Trading Account and freezing of Demat Account

NAME
MOBILE NUMBER
COMPLETE ADDRESS (including Pin code if resident of India)
VALID EMAIL ID
PAN NUMBER
INCOME DETAILS

UPDATE NOW!

ATTENTION INVESTORS

URGENT !!

All clients are requested to ensure that their PAN Numbers are mapped with the Aadhar card for seamless Trading. As per Circular Ref No: NSE/ISC/49477 clients who do not have their PAN linked with Aadhar won't be able to trade post September 30,2021.

Know More

Integrated Master Securities Pvt Ltd: Member of NSE & BSE- SEBI Registration No-INZ000175931 | CDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-CDSL-97-2000 | NDSL: Depository Services through Integrated Master Securities Pvt Ltd- SEBI Registration No: IN-DP-499-2020 | MCX - SEBI Registration No-INZ000175931

Please read the Risk Disclosure Document prescribed by the Stock Exchanges carefully before investing. There is no assurance or guarantee of the returns. Investment in securities market are subject to market risk, read all the related documents carefully before investing.

ATTENTION INVESTORS:
1. Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w. e. f. September 01, 2020.
2. Update your email id and mobile number with your stock broker / depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge.
3. Check your securities / MF / bonds in the consolidated account statement issued by NSDL/CDSL every month
4. Prevent Unauthorized Transactions in your demat account. Update your Mobile Number / Email ID with Integrated Master Securities Pvt. Ltd. To receive alerts on your Registered Mobile for all debit and other important transactions in your demat account and information of your transactions directly from NSDL\CDSL on the same day. Issued in the interest of investors.
5. No need to issue cheques by investors while subscribing to IPO. Just write the bank account number and sign in the application form to authorise your bank to make payment in case of allotment. No worries for refund as the money remains in investor's account.

Designed, Developed and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 51867.48
179.64 0.35%

S&P 500 7378.60
-7.86 -0.11%

HANG SENG 23076.92
-335.27 -1.43%

NIKKEI 225 72467.78
3292.81 4.76%

FTSE 100 10453.87
25.02 0.24%

NIFTY 24056.00
34.35 0.14%

× Ask Your Question