IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	192.85 Dec 11,2025 EOD	191.50 Dec 11,2025 15:59:58
Today's Change( )	9.10 (4.95%)	9.11 (4.99%)
Open( )	192.50	191.50
Prev Close( )	183.75	182.39
Volume	102,869.00	479,512.00
Today's Range( )	192.90 - 176.00	191.50 - 175.20
52-Week Range( )	337.65 - 54.00	339.45 - 53.76
Buy (Size)	N.A	191.50(×11409)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1986
Registered Office	Coromandel House 1-2-10 Sardar,Patel Road Secunderabad, Hyderabad, Telangana-500003
Telephone	NA
Fax	NA
Chairman	NATARAJAN SRINIVASAN
Managing Director	Raghuram Devarakonda
Company Secretary	Satish Kumar Subudhi
Auditor	B S R & Co/S R Batliboi & Associates LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	XL Softech Systems Ltd Plot No 3 Sagar Soci,Road No 2 ,Banjara Hills ,Hyderabad - 500034

Board of Directors


Chairman	NATARAJAN SRINIVASAN
Managing Director & CEO	Raghuram Devarakonda
Director	SANKARASUBRAMANIAN
Independent Non Exe. Director	Subramanian Suresh Sanjiv Lal Mr. Raghavendra Rao Balakrishna Lakshmi Kantam
SVP / Company Secretary / Compliance Officer	Satish Kumar Subudhi

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	20.12	19.92	19.88	19.83	19.62	19.26
Reserves Total	441.36	506.55	557.53	464.12	390.32	331.27
Equity Share Warrants	0.00	0.00	0.00	0.00	1.54	0.00
Equity Application Money	0.00	0.00	0.00	0.00	0.00	0.00
Total Shareholders Funds	461.48	526.47	577.41	483.95	411.48	350.53
Secured Loans	212.08	519.06	528.95	411.02	184.12	246.43
Unsecured Loans	68.51	129.24	50.84	34.80	17.89	21.26
Total Debt	280.59	648.30	579.79	445.82	202.01	267.69
Other Liabilities	22.59	15.41	14.19	12.15	19.25	18.27
Total Liabilities	764.66	1190.18	1171.39	941.92	632.74	636.49
APPLICATION OF FUNDS :
Gross Block	586.53	603.75	560.31	554.11	523.05	504.72
Less : Accumulated Depreciation	346.06	365.79	347.95	344.87	332.35	314.10
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	240.47	237.96	212.36	209.24	190.70	190.62
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	28.40	26.26	39.59	21.34	35.47	42.33
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	114.37	114.37	106.52	77.76	30.22	8.58
Current Assets, Loans & Advances
Inventories	254.92	332.43	484.18	410.71	228.30	164.50
Sundry Debtors	353.82	780.92	770.54	528.97	335.82	359.39
Cash and Bank Balance	59.21	65.56	71.90	77.38	74.84	117.68
Loans and Advances	66.52	87.64	53.40	78.46	53.42	49.39
Total Current Assets	734.47	1266.55	1380.02	1095.52	692.38	690.96
Less : Current Liabilities and Provisions
Current Liabilities	395.89	471.68	554.46	456.52	317.50	306.49
Provisions	8.09	7.13	16.84	6.79	6.95	4.02
Total Current Liabilities & Provisions	403.98	478.81	571.30	463.31	324.45	310.51
Net Current Assets	330.49	787.74	808.72	632.21	367.93	380.45
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	56.03	27.11	0.00	0.00	5.47	19.07
Deferred Tax Liability	25.15	20.72	9.15	10.13	16.23	20.08
Net Deferred Tax	30.88	6.39	-9.15	-10.13	-10.76	-1.01
Other Assets	20.05	17.46	13.35	11.50	19.18	15.52
Total Assets	764.66	1190.18	1171.39	941.92	632.74	636.49
Contingent Liabilities	123.81	198.26	21.49	19.55	9.38	10.07

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	1251.89	1780.84	2116.00	1633.35	1191.37	1014.89
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	1251.89	1780.84	2116.00	1633.35	1191.37	1014.89
Other Income	39.14	9.90	12.55	16.40	15.36	7.49
Stock Adjustments	-74.99	-50.04	37.78	101.17	27.08	-63.19
Total Income	1216.04	1740.70	2166.33	1750.92	1233.81	959.19
EXPENDITURE :
Raw Materials	814.15	1276.67	1551.32	1237.69	809.68	606.89
Power & Fuel Cost	31.80	49.54	57.42	47.84	31.47	29.61
Employee Cost	139.93	125.96	119.94	99.93	93.94	86.27
Other Manufacturing Expenses	91.45	128.67	124.73	110.90	78.93	76.00
Selling & Administrative Expenses	107.97	110.18	82.95	73.79	62.57	76.01
Miscellaneous Expenses	58.46	33.36	22.20	23.52	29.16	8.34
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	1243.76	1724.38	1958.56	1593.67	1105.75	883.12
Operating Profit	-27.72	16.32	207.77	157.25	128.06	76.07
Interest	49.48	60.10	44.09	29.84	28.80	29.16
Gross Profit	-77.20	-43.78	163.68	127.41	99.26	46.91
Depreciation	19.30	18.35	25.94	24.95	25.30	23.97
Profit Before Tax	-96.50	-62.13	137.74	102.46	73.96	22.94
Tax	0.00	0.00	35.73	26.91	26.06	4.23
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-23.42	-15.17	-0.78	-0.49	-2.39	2.94
Reported Net Profit	-73.08	-46.96	102.79	76.04	50.29	15.77
Extraordinary Items	28.64	-0.06	-0.66	-0.03	-0.35	-0.19
Adjusted Net Profit	-101.72	-46.90	103.45	76.07	50.64	15.96
Adjustment below Net Profit	-3.03	-1.04	-0.84	-1.07	-0.21	-2.16
P & L Balance brought forward	327.59	380.56	290.52	226.43	180.56	169.27
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	4.97	11.91	10.88	4.87	2.32
P & L Balance carried down	251.48	327.59	380.56	290.52	225.77	180.56
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	70.00	55.00	40.00	10.00
Dividend Per Share(Rs)	0.00	0.00	0.70	0.55	0.40	0.10
Earnings Per Share-Unit Curr	-3.63	-2.36	5.17	3.83	2.56	0.82
Earnings Per Share(Adj)-Unit Curr	-3.63	-2.36	5.17	3.83	2.56	0.82
Book Value-Unit Curr	22.94	26.43	29.04	24.40	20.89	18.20
Book Value(Adj)-Unit Curr	22.94	26.43	29.04	24.40	20.89	18.20

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	446.34	438.50	203.24
Other Operating Income	0.00	0.00	0.00
Other Income	1.21	2.27	31.58
Total Income	447.55	440.77	234.82
Total Expenditure	415.30	406.24	274.95
PBIDT	32.25	34.53	-40.13
Interest	10.18	10.26	9.42
PBDT	22.07	24.27	-49.55
Depreciation	4.96	4.93	5.42
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	4.51	5.04	-13.86
Reported Profit After Tax	12.60	14.30	-41.11
Extra-ordinary Items	-7.57	0.00	29.26
Adjusted Profit After Extra-ordinary item	20.17	14.30	-70.37
EPS (Unit Curr.)	0.63	0.71	-2.06
EPS (Adj) (Unit Curr.)	0.63	0.71	-2.06
Calculated EPS (Unit Curr.)	0.63	0.71	-2.04
Calculated EPS (Adj) (Unit Curr.)	0.63	0.71	-2.04
Calculated EPS (Ann.) (Unit Curr.)	2.50	2.84	-8.17
Calculated EPS (Adj) (Ann.) (Unit Curr.)	2.50	2.84	-8.17
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	20.14	20.12	20.12
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	7.23	7.87	-19.75
PBDTM(%)	4.94	5.53	-24.38
PATM(%)	2.82	3.26	-20.23

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.94	1.11	0.97	0.72	0.62
Long Term Debt-Equity Ratio	0.05	0.11	0.16	0.18	0.13
Current Ratio	1.15	1.22	1.30	1.38	1.35
Fixed Assets	2.10	3.06	3.80	3.03	2.32
Inventory	4.26	4.36	4.73	5.11	6.07
Debtors	2.21	2.30	3.26	3.78	3.43
Interest Cover Ratio	-1.53	-0.03	4.12	4.43	3.57
PBIDTM (%)	-4.50	0.92	9.82	9.63	10.75
PBITM (%)	-6.04	-0.11	8.59	8.10	8.63
PBDTM (%)	-8.45	-2.46	7.74	7.80	8.33
CPM (%)	-6.58	-1.61	6.08	6.18	6.34
APATM (%)	-8.13	-2.64	4.86	4.66	4.22
ROCE (%)	-7.74	-0.17	17.21	16.80	16.19
RONW (%)	-20.59	-8.51	19.37	16.98	13.20

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	205.95	176.25	190.65	0.00	0.00	0.00	3,841.82
Oct 2025	227.45	190.15	204.70	0.00	0.00	0.00	4,124.94
Sep 2025	288.95	198.60	198.60	0.00	0.00	0.00	4,000.30
Aug 2025	337.65	235.45	281.50	0.00	0.00	0.00	5,670.11
Jul 2025	331.45	220.30	321.60	0.00	0.00	0.00	6,477.82
Jun 2025	218.15	166.10	218.15	0.00	0.00	0.00	4,389.25
May 2025	210.00	157.25	175.90	0.00	0.00	0.00	3,539.16
Apr 2025	220.10	102.05	188.30	0.00	0.00	0.00	3,788.66
Mar 2025	116.00	55.72	101.77	0.00	0.00	0.00	2,047.64
Feb 2025	73.11	54.00	58.31	0.00	0.00	0.00	1,162.93
Jan 2025	71.93	58.00	70.40	0.00	0.00	0.00	1,404.05
Share Prices Of 2024
Dec 2024	69.90	50.67	66.96	0.00	0.00	0.00	1,335.44
Nov 2024	55.04	48.60	51.23	0.00	0.00	0.00	1,021.45
Oct 2024	57.00	50.34	53.41	0.00	0.00	0.00	1,064.91
Sep 2024	60.85	53.62	55.59	0.00	0.00	0.00	1,108.38
Aug 2024	69.05	53.60	55.24	0.00	0.00	0.00	1,101.40
Jul 2024	76.48	63.95	68.62	0.00	0.00	0.00	1,368.17
Jun 2024	79.56	62.36	73.75	0.00	0.00	0.00	1,470.46
May 2024	72.75	62.95	67.54	0.00	0.00	0.00	1,346.64
Apr 2024	72.00	56.55	70.15	0.00	0.00	0.00	1,398.68

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
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 & NSDL: 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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 48074.52
493.22 1.04%

S&P 500 6906.36
44.85 0.65%

HANG SENG 25530.52
-10.26 -0.04%

NIKKEI 225 50166.54
-436.26 -0.86%

FTSE 100 9661.39
19.38 0.20%

NIFTY 25898.55
140.55 0.55%

× Ask Your Question