IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	897.60 May 22,2026 EOD	898.75 May 22,2026 EOD
Today's Change( )	-57.05 (-5.98%)	-55.15 (-5.78%)
Open( )	959.35	953.90
Prev Close( )	954.65	953.90
Volume	12,270.00	304,367.00
Today's Range( )	960.00 - 892.00	972.00 - 892.35
52-Week Range( )	1,052.05 - 731.95	1,045.30 - 732.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	898.75(×2492)

Company Background


Incorporation Year	2006
Registered Office	707 7th Floor 5-9-13 Saifabad,Taramandal Commercial Complex, Hyderabad, Telangana-500004
Telephone	91-040-6724 6724
Fax	NA
Chairman	GANGADI MADHUKAR REDDY
Managing Director	GANGADI MADHUKAR REDDY
Company Secretary	NA
Auditor	B S R & Co
Face Value	2
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


Chairman, MD & CEO	GANGADI MADHUKAR REDDY
Whole Time Director & COO	CHERUKUPALLI BHASKAR REDDY
Independent Non Exe. Director	Murali Sivaraman Madhavan Ganesan Aparna Surabhi Muralidharan Thyagarajanm
CS / Compliance Officer / Corporate Head	MANOJ KUMAR SRIVASTAVA

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	23.94	23.91	23.86	23.86	0.45	0.19
Reserves Total	1216.41	1163.74	1117.42	1088.92	146.23	395.41
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	370.81	0.00
Total Shareholders Funds	1240.35	1187.65	1141.28	1112.78	517.49	395.60
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	94.51	88.84	85.80	44.42	7.31	2.56
Total Debt	94.51	88.84	85.80	44.42	7.31	2.56
Other Liabilities	1.67	1.58	1.84	0.71	0.88	1.10
Total Liabilities	1336.53	1278.07	1228.92	1157.91	525.68	399.26
APPLICATION OF FUNDS :
Gross Block	251.88	237.83	201.27	88.58	25.00	8.83
Less : Accumulated Depreciation	67.92	46.32	21.85	3.56	2.32	1.66
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	183.96	191.51	179.42	85.02	22.68	7.17
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1.23	0.35	17.91	15.52	2.01	0.95
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	928.23	922.52	917.16	418.45	408.50	381.09
Current Assets, Loans & Advances
Inventories	18.32	13.96	6.69	3.90	4.79	3.94
Sundry Debtors	121.62	69.62	37.61	21.29	11.51	8.60
Cash and Bank Balance	57.02	63.15	90.16	7.44	86.68	10.74
Loans and Advances	78.30	33.78	16.12	624.71	3.52	1.63
Total Current Assets	275.27	180.50	150.58	657.34	106.49	24.90
Less : Current Liabilities and Provisions
Current Liabilities	60.62	29.98	41.99	28.81	22.10	15.50
Provisions	2.31	1.93	1.03	0.74	0.66	0.45
Total Current Liabilities & Provisions	62.93	31.91	43.03	29.54	22.76	15.95
Net Current Assets	212.34	148.59	107.56	627.80	83.73	8.95
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	6.41	6.22	0.00	0.00	0.00	0.00
Deferred Tax Liability	2.81	2.64	0.00	0.00	0.00	0.00
Net Deferred Tax	3.60	3.58	0.00	0.00	0.00	0.00
Other Assets	7.16	11.52	6.88	11.13	8.75	1.12
Total Assets	1336.52	1278.08	1228.92	1157.92	525.66	399.28
Contingent Liabilities	0.00	0.00	0.00	0.00	185.00	177.50

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	774.77	505.16	213.93	145.71	68.31	61.11
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	774.77	505.16	213.93	145.71	68.31	61.11
Other Income	8.94	7.31	23.18	9.54	2.11	1.92
Stock Adjustments	1.09	0.88	0.40	-2.00	0.66	-0.73
Total Income	784.80	513.35	237.51	153.25	71.08	62.30
EXPENDITURE :
Raw Materials	547.64	351.92	157.27	116.57	50.90	42.80
Power & Fuel Cost	5.31	4.70	2.57	0.57	0.18	0.06
Employee Cost	47.22	43.69	28.15	13.73	22.58	6.91
Other Manufacturing Expenses	7.99	6.19	1.45	0.51	0.32	1.45
Selling & Administrative Expenses	88.47	65.35	17.63	8.33	3.55	1.94
Miscellaneous Expenses	1.43	2.00	1.00	0.70	0.26	32.41
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	698.06	473.86	208.07	140.42	77.78	85.56
Operating Profit	86.74	39.49	29.44	12.84	-6.68	-23.26
Interest	8.63	8.44	6.55	2.63	0.57	0.27
Gross Profit	78.11	31.05	22.89	10.21	-7.25	-23.53
Depreciation	26.94	24.11	15.31	4.63	1.32	0.84
Profit Before Tax	51.17	6.94	7.58	5.58	-8.57	-24.37
Tax	10.92	0.97	2.04	0.00	0.00	0.51
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.09	-3.47	0.00	0.00	0.00	0.00
Reported Net Profit	40.34	9.44	5.54	5.58	-8.57	-24.87
Extraordinary Items	0.02	0.12	0.15	0.18	0.00	0.00
Adjusted Net Profit	40.32	9.32	5.39	5.40	-8.57	-24.87
Adjustment below Net Profit	0.20	15.59	-0.36	0.12	0.29	-0.33
P & L Balance brought forward	-101.82	-126.85	-132.05	-137.74	-129.47	-104.26
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	-61.29	-101.82	-126.86	-132.05	-137.74	-129.47
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	3.37	0.79	0.46	0.47	-191.23	-1282.16
Earnings Per Share(Adj)-Unit Curr	3.37	0.79	0.46	0.47	-191.23	-1282.16
Book Value-Unit Curr	103.63	99.36	95.66	93.28	3273.97	20392.16
Book Value(Adj)-Unit Curr	103.63	99.36	95.66	93.28	3273.97	20392.16

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	248.04	223.00	205.65
Other Operating Income	0.00	0.00	0.00
Other Income	2.49	2.70	2.94
Total Income	250.52	225.70	208.59
Total Expenditure	220.63	194.28	178.57
PBIDT	29.89	31.41	30.02
Interest	1.40	2.40	2.37
PBDT	28.49	29.02	27.65
Depreciation	5.44	7.19	7.04
Tax	6.80	5.75	5.38
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.41	-0.50	-0.40
Reported Profit After Tax	16.67	16.58	15.63
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	16.67	16.58	15.63
EPS (Unit Curr.)	1.39	1.38	1.31
EPS (Adj) (Unit Curr.)	1.39	1.38	1.31
Calculated EPS (Unit Curr.)	1.39	1.38	1.30
Calculated EPS (Adj) (Unit Curr.)	1.39	1.38	1.30
Calculated EPS (Ann.) (Unit Curr.)	5.55	5.53	5.22
Calculated EPS (Adj) (Ann.) (Unit Curr.)	5.55	5.53	5.22
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	24.01	23.96	23.96
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(%)	12.05	14.09	14.60
PBDTM(%)	11.49	13.01	13.45
PATM(%)	6.72	7.43	7.60

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.08	0.07	0.06	0.03	0.01
Long Term Debt-Equity Ratio	0.07	0.07	0.05	0.03	0.01
Current Ratio	4.19	3.83	10.06	13.67	3.30
Fixed Assets	3.16	2.30	1.48	2.57	4.04
Inventory	48.00	48.93	40.40	33.54	15.65
Debtors	8.10	9.42	7.26	8.88	6.79
Interest Cover Ratio	6.93	1.82	2.16	3.12	-14.04
PBIDTM (%)	11.20	7.82	13.76	8.81	-9.78
PBITM (%)	7.72	3.04	6.60	5.63	-11.71
PBDTM (%)	10.08	6.15	10.70	7.01	-10.61
CPM (%)	8.68	6.64	9.75	7.01	-10.61
APATM (%)	5.21	1.87	2.59	3.83	-12.55
ROCE (%)	4.31	1.12	1.07	0.90	0.00
RONW (%)	3.11	0.74	0.44	0.63	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	914.75	815.00	870.15	274.70	236.12	259.09	10,446.55
Mar 2026	854.35	794.70	837.75	255.04	235.71	249.44	10,057.58
Feb 2026	903.70	800.90	847.30	272.00	232.32	252.29	10,172.23
Jan 2026	854.35	759.60	800.85	256.33	214.52	238.46	9,614.58
Share Prices Of 2025
Dec 2025	830.25	786.00	806.20	249.73	229.39	239.59	9,660.10
Nov 2025	880.45	750.00	808.30	280.24	219.95	240.21	9,685.26
Oct 2025	795.95	731.95	762.90	240.16	213.51	226.72	9,141.26
Sep 2025	857.70	748.90	756.75	262.46	220.25	224.89	9,067.57
Aug 2025	936.90	800.00	841.85	285.93	236.46	250.18	10,087.26
Jul 2025	944.50	843.50	929.90	288.93	247.69	276.16	11,134.94
Jun 2025	967.70	850.00	899.00	293.92	246.82	266.99	10,764.93
May 2025	1,052.05	787.45	968.35	339.92	220.21	287.58	11,595.35
Apr 2025	837.65	603.00	801.10	254.08	153.71	237.81	9,588.67
Mar 2025	766.00	684.40	759.55	230.75	197.46	225.48	9,091.34
Feb 2025	825.90	703.30	716.50	0.00	0.00	0.00	8,576.06
Jan 2025	856.75	653.15	724.60	0.00	0.00	0.00	8,673.01
Share Prices Of 2024
Dec 2024	876.75	779.05	831.75	0.00	0.00	0.00	9,955.53
Nov 2024	786.00	651.30	781.75	0.00	0.00	0.00	9,345.60
Oct 2024	698.70	635.00	668.10	927.55	808.72	856.97	7,986.95
Sep 2024	744.80	652.60	670.40	972.92	818.03	859.92	8,014.44

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 50600.73
294.06 0.58%

S&P 500 7493.73
27.01 0.36%

HANG SENG 25606.04
219.51 0.86%

NIKKEI 225 63328.42
1644.28 2.67%

FTSE 100 10474.02
30.55 0.29%

NIFTY 23719.30
64.60 0.27%

× Ask Your Question