IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	3,441.35 May 19,2026 EOD	3,446.30 May 19,2026 EOD
Today's Change( )	-59.00 (-1.69%)	-57.90 (-1.65%)
Open( )	3,510.00	3,500.00
Prev Close( )	3,500.35	3,504.20
Volume	2,519.00	168,782.00
Today's Range( )	3,510.00 - 3,430.00	3,504.20 - 3,429.00
52-Week Range( )	4,740.00 - 3,181.55	4,739.00 - 3,182.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	3,446.30(×148)

Company Background


Incorporation Year	1942
Registered Office	612 Raheja Chambers,Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-22-22851656/22820072/59-60
Fax	91-22-22851657
Chairman	B L Taparia
Managing Director	M P Taparia
Company Secretary	Rajendra J Saboo
Auditor	Lodha & Co LLP/MSKA & Associates
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman (Non-Executive)	B L Taparia
Managing Director	M P Taparia
Executive Director	S J Taparia V K Taparia
Company Sec. & Compli. Officer	Rajendra J Saboo
Independent Director	Rajeev M Pandia R Kannan Sarthak Behuria Ameeta Parpia
Non Executive Director	Pulak Chandan Prasad
Independent Director	Vipul Shah

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	25.41	25.41	25.41	25.41	25.41	25.41
Reserves Total	4960.53	4473.09	3819.35	3362.53	2843.76	2107.18
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	4985.94	4498.50	3844.76	3387.94	2869.17	2132.59
Secured Loans	0.00	0.00	0.00	0.00	0.00	91.29
Unsecured Loans	75.80	55.06	51.17	45.68	37.67	349.48
Total Debt	75.80	55.06	51.17	45.68	37.67	440.77
Other Liabilities	47.22	35.98	28.67	28.42	26.72	22.85
Total Liabilities	5108.96	4589.54	3924.60	3462.04	2933.56	2596.21
APPLICATION OF FUNDS :
Gross Block	5391.23	4705.93	4192.60	3650.15	3382.18	3076.08
Less : Accumulated Depreciation	2722.42	2384.19	2128.36	1882.87	1667.90	1468.34
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	2668.81	2321.74	2064.24	1767.28	1714.28	1607.74
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	407.20	149.30	83.71	155.77	51.02	92.92
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	45.25	28.94	22.30	21.87	38.96	38.82
Current Assets, Loans & Advances
Inventories	1333.65	1358.59	1385.64	1260.16	760.76	890.57
Sundry Debtors	539.92	511.12	491.75	466.76	390.09	312.60
Cash and Bank Balance	952.32	1186.24	745.24	524.90	766.34	229.97
Loans and Advances	279.49	229.92	254.47	221.99	146.79	172.90
Total Current Assets	3105.38	3285.87	2877.10	2473.81	2063.98	1606.04
Less : Current Liabilities and Provisions
Current Liabilities	1285.47	1242.18	1113.68	980.28	943.23	750.83
Provisions	10.87	17.21	8.50	7.60	13.94	11.26
Total Current Liabilities & Provisions	1296.34	1259.39	1122.18	987.88	957.17	762.09
Net Current Assets	1809.04	2026.48	1754.92	1485.93	1106.81	843.95
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	29.49	20.65	22.82	19.54	17.83	20.42
Deferred Tax Liability	117.07	116.66	113.63	109.98	109.75	110.53
Net Deferred Tax	-87.58	-96.01	-90.81	-90.44	-91.92	-90.11
Other Assets	266.24	159.09	90.24	121.63	114.41	102.89
Total Assets	5108.96	4589.54	3924.60	3462.04	2933.56	2596.21
Contingent Liabilities	56.00	67.95	61.12	58.24	78.78	84.89

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	10446.25	10134.20	9201.49	7772.81	6355.13	5511.27
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	10446.25	10134.20	9201.49	7772.81	6355.13	5511.27
Other Income	112.82	117.78	81.86	67.70	28.46	18.79
Stock Adjustments	20.03	5.84	-45.83	212.27	-150.53	175.14
Total Income	10579.10	10257.82	9237.52	8052.78	6233.06	5705.20
EXPENDITURE :
Raw Materials	6984.99	6708.32	6404.03	5437.72	3791.40	3647.50
Power & Fuel Cost	342.46	328.82	266.65	213.43	199.70	217.19
Employee Cost	432.25	383.85	328.23	298.05	265.62	248.43
Other Manufacturing Expenses	675.10	598.74	491.00	405.05	340.70	344.48
Selling & Administrative Expenses	549.87	520.86	421.57	353.54	304.79	333.54
Miscellaneous Expenses	48.87	50.91	44.20	35.10	18.11	60.35
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	9033.54	8591.50	7955.68	6742.89	4920.32	4851.49
Operating Profit	1545.56	1666.32	1281.84	1309.89	1312.74	853.71
Interest	11.90	16.11	8.02	5.15	22.05	20.18
Gross Profit	1533.66	1650.21	1273.82	1304.74	1290.69	833.53
Depreciation	358.61	298.38	263.39	229.52	212.78	205.67
Profit Before Tax	1175.05	1351.83	1010.43	1075.22	1077.91	627.86
Tax	286.68	330.45	245.60	264.81	274.72	161.73
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-8.43	5.21	0.36	-1.48	1.81	-30.26
Reported Net Profit	896.80	1016.17	764.47	811.89	801.38	496.39
Extraordinary Items	37.52	36.10	19.07	6.32	2.86	-0.19
Adjusted Net Profit	859.28	980.07	745.40	805.57	798.52	496.58
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	279.46	254.05	228.65	215.96	0.00	137.83
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	871.40	990.76	739.07	799.20	585.42	634.22
P & L Balance carried down	304.86	279.46	254.05	228.65	215.96	0.00
Dividend	127.03	101.62	76.22	76.22	63.50	214.39
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	1700.00	1500.00	1300.00	1200.00	1100.00	700.00
Dividend Per Share(Rs)	34.00	30.00	26.00	24.00	22.00	14.00
Earnings Per Share-Unit Curr	70.59	79.98	60.17	63.90	63.08	39.07
Earnings Per Share(Adj)-Unit Curr	70.59	79.98	60.17	63.90	63.08	39.07
Book Value-Unit Curr	392.44	354.07	302.62	266.66	225.83	167.85
Book Value(Adj)-Unit Curr	392.44	354.07	302.62	266.66	225.83	167.85

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	3527.65	2686.94	2393.87
Other Operating Income	0.00	0.00	0.00
Other Income	8.57	18.23	58.95
Total Income	3536.22	2705.17	2452.82
Total Expenditure	2904.15	2373.10	2096.46
PBIDT	632.07	332.07	356.36
Interest	9.00	11.39	5.83
PBDT	623.07	320.68	350.53
Depreciation	121.38	109.51	104.35
Tax	119.52	52.70	52.89
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	382.17	158.47	193.29
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	382.17	158.47	193.29
EPS (Unit Curr.)	30.09	12.48	15.22
EPS (Adj) (Unit Curr.)	30.09	12.48	15.22
Calculated EPS (Unit Curr.)	30.08	12.47	15.21
Calculated EPS (Adj) (Unit Curr.)	30.08	12.47	15.21
Calculated EPS (Ann.) (Unit Curr.)	120.32	49.89	60.85
Calculated EPS (Adj) (Ann.) (Unit Curr.)	120.32	49.89	60.85
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	550.00
Equity	25.41	25.41	25.41
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(%)	17.92	12.36	14.89
PBDTM(%)	17.66	11.93	14.64
PATM(%)	10.83	5.90	8.07

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.01	0.01	0.01	0.01	0.10
Long Term Debt-Equity Ratio	0.01	0.01	0.01	0.01	0.01
Current Ratio	2.28	2.35	2.28	2.09	1.57
Fixed Assets	2.07	2.28	2.35	2.21	1.97
Inventory	7.76	7.39	6.96	7.69	7.70
Debtors	19.88	20.21	19.20	18.14	18.09
Interest Cover Ratio	99.74	84.91	126.99	209.78	49.88
PBIDTM (%)	14.80	16.44	13.93	16.85	20.66
PBITM (%)	11.36	13.50	11.07	13.90	17.31
PBDTM (%)	14.68	16.28	13.84	16.79	20.31
CPM (%)	12.02	12.97	11.17	13.40	15.96
APATM (%)	8.58	10.03	8.31	10.45	12.61
ROCE (%)	24.48	32.13	27.58	33.78	39.78
RONW (%)	18.91	24.36	21.14	25.95	32.04

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Apr 2026	3,948.95	3,412.60	3,623.10	60.77	47.22	53.56	46,023.11
Mar 2026	4,064.00	3,477.25	3,759.40	61.80	47.55	55.57	47,754.48
Feb 2026	4,070.00	3,388.25	3,974.25	61.05	48.69	58.75	50,483.65
Jan 2026	3,653.20	3,266.40	3,511.50	54.39	47.10	51.91	44,605.49
Share Prices Of 2025
Dec 2025	3,422.50	3,181.55	3,355.25	50.84	46.26	49.60	42,620.69
Nov 2025	3,986.85	3,382.20	3,390.90	61.10	49.87	50.13	43,073.54
Oct 2025	4,299.95	3,791.00	3,811.70	65.15	55.74	56.35	48,418.83
Sep 2025	4,653.95	4,150.00	4,222.55	69.79	60.30	62.42	53,637.73
Aug 2025	4,662.40	4,105.40	4,469.55	69.41	59.70	66.07	56,775.29
Jul 2025	4,443.35	4,020.00	4,307.25	66.72	56.35	63.67	54,713.65
Jun 2025	4,740.00	4,119.80	4,392.30	71.47	59.65	64.93	55,794.01
May 2025	4,286.00	3,298.70	4,151.85	63.92	46.19	61.38	52,739.65
Apr 2025	3,675.30	3,020.00	3,538.05	55.09	43.29	52.30	44,942.74
Mar 2025	3,745.10	3,285.00	3,424.35	60.04	47.54	50.62	43,498.45
Feb 2025	4,070.35	3,314.40	3,326.50	53.61	42.80	43.11	42,255.49
Jan 2025	4,812.70	3,455.20	3,970.70	65.11	42.76	51.46	50,438.56
Share Prices Of 2024
Dec 2024	5,153.40	4,561.35	4,697.10	67.44	56.53	60.88	59,665.79
Nov 2024	4,784.00	4,165.00	4,654.40	63.99	53.34	60.33	59,123.39
Oct 2024	5,578.00	4,181.70	4,294.95	74.07	49.50	55.67	54,557.41
Sep 2024	5,611.00	5,163.55	5,322.10	73.51	66.10	68.98	67,604.97

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