IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	716.95 Aug 21,2026 EOD	715.30 Aug 21,2026 EOD
Today's Change( )	-7.30 (-1.01%)	-9.05 (-1.25%)
Open( )	714.75	708.05
Prev Close( )	724.25	724.35
Volume	85,753.00	1,779,084.00
Today's Range( )	727.60 - 699.20	728.00 - 699.00
52-Week Range( )	755.80 - 626.00	757.70 - 625.45
Buy (Size)	N.A	715.30(×694)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2010
Registered Office	The Annexe #98/2 Rustom Bagh,Hal Airport Road, Bangalore, Karnataka-560017
Telephone	+91 80 4936 0300
Fax	NA
Chairman	HEBRI SUDARSHAN BALLAL
Managing Director	Dilip Jose Puthiyidathu
Company Secretary	SATHISH KOLAR RAMAMOORTHY
Auditor	B S R & Co LLP
Face Value	2
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


Chairman & Non Executive Dir.	HEBRI SUDARSHAN BALLAL
Managing Director & CEO	Dilip Jose Puthiyidathu
Non Executive Director	Ranjan Pai RAVI MAHINDER LAMBAH Ved Kalanoria Puneet Bhatia
Independent Non Exe. Director	Vineshkumar Jairath Subramaniam Somasundaram Revathy Ashok
Company Sec. & Compli. Officer	SATHISH KOLAR RAMAMOORTHY

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	77.06	75.63	75.63	75.63	68.69	68.69
Reserves Total	5137.51	3822.21	3299.61	3099.62	1700.94	1741.13
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	-24.13
Total Shareholders Funds	5214.57	3897.84	3375.24	3175.25	1769.63	1785.69
Secured Loans	1671.54	1160.65	1144.12	0.00	0.00	1062.12
Unsecured Loans	844.64	481.67	156.75	1199.11	1073.05	64.38
Total Debt	2516.18	1642.32	1300.87	1199.11	1073.05	1126.50
Other Liabilities	1.60	0.00	295.09	307.61	324.56	304.05
Total Liabilities	7732.35	5540.16	4971.20	4681.97	3167.24	3216.24
APPLICATION OF FUNDS :
Gross Block	2832.41	2670.21	2523.72	2418.91	2352.86	2678.73
Less : Accumulated Depreciation	1180.13	1081.30	980.02	877.47	780.28	729.65
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1652.28	1588.91	1543.70	1541.44	1572.58	1949.08
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1305.84	377.51	374.11	388.47	381.43	84.60
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	4635.67	3390.91	3202.12	2937.15	1114.61	1030.27
Current Assets, Loans & Advances
Inventories	27.65	30.95	16.06	37.45	13.84	27.15
Sundry Debtors	190.74	133.38	127.64	158.40	84.85	96.04
Cash and Bank Balance	149.57	227.93	28.61	20.47	15.51	37.52
Loans and Advances	54.48	67.49	102.35	89.09	64.48	45.15
Total Current Assets	422.44	459.75	274.66	305.41	178.68	205.86
Less : Current Liabilities and Provisions
Current Liabilities	523.07	502.61	517.66	889.94	441.39	388.19
Provisions	25.77	41.44	38.45	55.78	21.34	33.34
Total Current Liabilities & Provisions	548.84	544.05	556.11	945.72	462.73	421.53
Net Current Assets	-126.40	-84.30	-281.45	-640.31	-284.05	-215.67
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	120.38	116.22	0.00	0.00
Deferred Tax Liability	88.17	131.13	222.07	226.78	119.39	110.45
Net Deferred Tax	-88.17	-131.13	-101.69	-110.56	-119.39	-110.45
Other Assets	353.13	398.26	234.41	565.78	502.06	478.41
Total Assets	7732.35	5540.16	4971.20	4681.97	3167.24	3216.24
Contingent Liabilities	82.51	73.51	980.16	1071.95	884.39	860.56

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	3162.65	2753.60	2408.19	2119.56	1406.76	1672.18
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3162.65	2753.60	2408.19	2119.56	1406.76	1672.18
Other Income	100.66	80.82	65.11	175.58	72.38	50.93
Stock Adjustments	-3.30	14.89	-21.39	23.61	-13.31	1.06
Total Income	3260.01	2849.31	2451.91	2318.75	1465.83	1724.17
EXPENDITURE :
Raw Materials	604.46	546.75	478.51	587.35	305.22	358.82
Power & Fuel Cost	32.09	31.53	30.21	28.33	26.95	29.60
Employee Cost	493.16	415.59	351.14	305.54	239.95	254.03
Other Manufacturing Expenses	821.72	692.00	572.90	454.28	45.61	51.06
Selling & Administrative Expenses	326.85	272.29	238.18	211.86	390.21	413.59
Miscellaneous Expenses	35.07	78.72	185.10	79.43	174.92	200.36
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	-5.09	0.00	0.00
Total Expenditure	2313.35	2036.88	1856.04	1671.88	1182.86	1307.46
Operating Profit	946.66	812.43	595.87	646.87	282.97	416.71
Interest	149.02	168.41	171.65	185.40	150.82	157.29
Gross Profit	797.64	644.02	424.22	461.47	132.15	259.42
Depreciation	148.99	139.13	139.35	125.45	128.16	122.76
Profit Before Tax	648.65	504.89	284.87	336.02	3.99	136.66
Tax	155.47	138.87	99.78	80.83	11.48	20.14
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-42.12	29.66	-9.25	-8.53	8.90	22.22
Reported Net Profit	535.30	336.36	194.34	263.72	-16.39	94.30
Extraordinary Items	0.00	-42.10	-73.25	101.83	361.65	-24.39
Adjusted Net Profit	535.30	378.46	267.59	161.89	-378.04	118.69
Adjustment below Net Profit	-2.51	-34.80	1.11	-0.85	0.14	0.00
P & L Balance brought forward	1153.77	852.21	545.24	282.37	298.62	204.41
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	1686.56	1153.77	740.69	545.24	282.37	298.71
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	69.47	44.47	25.70	34.87	-2.39	13.73
Earnings Per Share(Adj)-Unit Curr	69.47	44.47	25.70	34.87	-2.39	13.73
Book Value-Unit Curr	676.69	515.38	446.28	419.84	257.63	263.48
Book Value(Adj)-Unit Curr	676.69	515.38	446.28	419.84	257.63	263.48

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Jun 2025 ( Cr)
Gross Sales	1048.30	966.93	818.02
Other Operating Income	0.00	0.00	0.00
Other Income	40.87	26.10	34.52
Total Income	1089.17	993.03	852.54
Total Expenditure	811.68	755.02	594.89
PBIDT	277.49	238.01	257.65
Interest	61.59	58.42	43.10
PBDT	215.90	179.59	214.55
Depreciation	64.14	61.23	46.54
Tax	22.15	-38.97	43.51
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	14.08	65.31	-1.43
Reported Profit After Tax	115.53	92.02	125.93
Extra-ordinary Items	-10.22	-4.86	0.00
Adjusted Profit After Extra-ordinary item	125.75	96.88	125.93
EPS (Unit Curr.)	0.98	0.79	1.09
EPS (Adj) (Unit Curr.)	0.98	0.79	1.09
Calculated EPS (Unit Curr.)	0.98	0.78	1.09
Calculated EPS (Adj) (Unit Curr.)	0.98	0.78	1.09
Calculated EPS (Ann.) (Unit Curr.)	3.92	3.12	4.36
Calculated EPS (Adj) (Ann.) (Unit Curr.)	3.92	3.12	4.36
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	235.95	235.95	231.19
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(%)	26.47	24.62	31.50
PBDTM(%)	20.60	18.57	26.23
PATM(%)	11.02	9.52	15.39

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.46	0.40	0.38	0.46	0.62
Long Term Debt-Equity Ratio	0.42	0.36	0.31	0.37	0.57
Current Ratio	0.53	0.48	0.34	0.28	0.30
Fixed Assets	1.15	1.06	0.97	0.89	0.56
Inventory	107.94	117.15	90.01	82.65	68.64
Debtors	19.52	21.10	16.84	17.43	15.55
Interest Cover Ratio	5.35	4.37	3.32	2.09	1.61
PBIDTM (%)	29.93	31.80	29.43	24.19	26.37
PBITM (%)	25.22	26.75	23.64	18.27	17.26
PBDTM (%)	25.22	25.68	22.30	15.45	15.65
CPM (%)	21.64	18.80	16.90	13.56	-17.76
APATM (%)	16.93	13.74	11.11	7.64	-26.87
ROCE (%)	12.02	14.01	11.79	9.87	7.61
RONW (%)	11.75	10.41	8.17	6.55	-21.27

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
No Data Found

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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 53294.39
514.18 0.97%

S&P 500 7693.51
31.35 0.41%

HANG SENG 26009.46
310.96 1.21%

NIKKEI 225 65893.13
-323.66 -0.49%

FTSE 100 10809.01
60.85 0.57%

NIFTY 24252.00
20.15 0.08%

× Ask Your Question