IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	184.50 Jun 25,2026 EOD	184.63 Jun 25,2026 EOD
Today's Change( )	-4.10 (-2.17%)	-3.88 (-2.06%)
Open( )	186.95	190.29
Prev Close( )	188.60	188.51
Volume	364,914.00	4,204,537.00
Today's Range( )	193.35 - 183.10	193.02 - 183.26
52-Week Range( )	218.00 - 116.95	218.00 - 116.97
Buy (Size)	N.A	N.A
Sell (Size)	N.A	184.63(×4535)

Company Background


Incorporation Year	1919
Registered Office	New India Assurance Building,87 M G Road Fort, Mumbai, Maharashtra-400001
Telephone	91-22-22708263
Fax	91-22-22652811
Chairman	Girija Subramanian
Managing Director	Girija Subramanian
Company Secretary	NA
Auditor	R Devendra Kumar & Associates
Face Value	5
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairman / Executive Director / MD / CEO	Girija Subramanian
Executive Director	Ms. Smita Srivastava Kasturi Sengupta
Non Executive Director / Nominee - Government	PARSHANT KUMAR GOYAL
Independent Non Exe. Director	Akani Devi Nidhu Saxena
Non Executive Director / Nominee - Government	Shwetha Rao B
Dep.GM / CS/CO	Jyoti Rawat
Executive Director	S. Sivasankar

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	824.00	824.00	824.00	824.00	824.00	824.00
Reserves Total	27297.96	27159.03	24820.54	24138.66	23920.59	20013.16
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	28121.96	27983.03	25644.54	24962.66	24744.59	20837.16
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Loan Funds	0.00	0.00	0.00	0.00	0.00	0.00
Other Liabilities	15167.96	16721.24	12722.99	14048.87	12936.52	6864.98
Total Liabilities	43289.92	44704.27	38367.53	39011.53	37681.11	27702.14
APPLICATION OF FUNDS :
Loan / Non-Current Assets	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Assets
Gross Block	1108.79	1360.74	1366.51	1321.57	1262.51	1270.28
Less: Accumulated Depreciation	647.40	961.15	948.46	900.24	855.49	803.90
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	461.39	399.59	418.05	421.33	407.02	466.38
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	3.14	17.71	13.36	17.38	15.66	25.16
Investments	80053.36	81311.10	73510.64	70558.80	66358.22	51378.79
Current Assets, Loans & Advances
Inventories	0.00	0.00	0.00	0.00	0.00	0.00
Sundry Debtors	0.00	0.00	0.00	0.00	0.00	0.00
Cash and Bank Balance	17606.89	14224.89	12264.37	12487.84	11682.60	11171.71
Loans and Advances	10095.72	9872.26	9769.57	10452.02	11155.82	11016.13
Total Current Assets	27702.61	24097.15	22033.94	22939.86	22838.41	22187.85
Less : Current Liabilities and Provisions
Current Liabilities	48072.54	45189.96	42454.18	41085.19	39477.36	35635.55
Provisions	17521.49	16611.62	16191.36	15253.13	14261.21	13002.22
Total Current Liabilities & Provisions	65594.03	61801.58	58645.54	56338.32	53738.58	48637.76
Net Current Assets	-37891.42	-37704.43	-36611.60	-33398.46	-30900.16	-26449.92
Miscellaneous Expenses not written off	0.00	0.00	410.14	820.28	1230.42	1730.57
Deferred Tax Assets	283.70	306.23	291.23	267.20	251.10	238.07
Deferred Tax Liability	5.10	0.00	0.00	0.00	0.00	0.00
Net Deferred Tax	278.60	306.23	291.23	267.20	251.10	238.07
Other Assets	384.85	374.07	335.71	325.01	318.85	313.09
Total Assets	43289.92	44704.27	38367.53	39011.53	37681.11	27702.14
Contingent Liabilities	7688.18	3794.33	5975.54	0.00	5772.48	5244.49

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Operating Income	40855.99	40557.98	40801.49	35641.76	32830.55	30523.18
Other Income	187.50	194.55	67.19	97.58	104.00	60.57
Total Income	41043.49	40752.53	40868.68	35739.34	32934.55	30583.75
EXPENDITURE :
Operating Expenses & Administrative Expenses	36392.54	34654.92	36069.24	32074.40	25806.12	25546.24
Miscellaneous Expenses	955.18	875.42	416.54	443.86	745.37	616.71
Interest	0.00	0.00	0.00	0.00	0.00	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	2612.50	3720.10	3059.21	2977.87	4247.90	2691.29
Total Expenditure	39960.22	39250.44	39544.99	35496.13	30799.39	28854.24
Gross Profit	1083.27	1502.09	1323.70	243.20	2135.17	1729.51
Depreciation	48.79	56.61	78.47	83.29	98.46	90.69
Profit Before Tax	1034.48	1445.48	1245.23	159.91	2036.71	1638.82
Tax	18.78	331.15	213.86	11.73	445.06	242.57
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	27.63	-15.00	-24.03	-16.09	-13.03	-21.50
Reported Net Profit	988.07	1129.33	1055.39	164.27	1604.69	1417.75
Extraordinary Items	-5.28	-4.18	-3.81	-5.27	-1.93	-1.79
Adjusted Net Profit	993.35	1133.51	1059.20	169.54	1606.62	1419.54
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	988.07	1129.33	1055.39	164.27	1604.69	1417.75
P & L Balance carried down	0.00	0.00	0.00	0.00	0.00	0.00
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 %	36.00	41.20	38.00	6.00	0.00	0.00
Dividend Per Share(Rs)	1.80	2.06	1.93	0.30	0.00	0.00
Earnings Per Share-Unit Curr	6.00	6.85	6.40	1.00	9.74	8.60
Earnings Per Share(Adj)-Unit Curr	6.00	6.85	6.40	1.00	9.74	8.60
Book Value-Unit Curr	170.64	169.80	155.61	151.47	150.15	126.44
Book Value(Adj)-Unit Curr	170.64	169.80	155.61	151.47	150.15	126.44

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Operating Income	9968.57	9725.34	9398.91
Total Income	12913.82	12178.85	13520.26
Interest	0.00	0.00	0.00
Employee Expenses	989.42	1303.02	1509.16
Selling & Administrative Expenses	0.00	0.00	0.00
Impairment of Assets	0.00	0.00	0.00
Loss on Forex Transaction	0.00	0.00	0.00
Other Expenses	11481.32	10501.42	11947.62
TOTAL OPERATING EXPENDITURE	12470.74	11804.44	13456.78
Operating Profit Before Prov. & Cont.	443.08	374.41	63.48
Provisions & Write Offs	6.03	7.87	-5.43
Depreciation	0.00	0.00	0.00
TOTAL EXPENDITURE	12476.77	11812.31	13451.35
Tax	-120.69	-5.05	5.66
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	557.74	371.59	63.25
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	557.74	371.59	63.25
EPS (Unit Curr.)	3.38	2.25	0.38
EPS (Adj) (Unit Curr.)	3.38	2.25	0.38
Calculated EPS (Unit Curr.)	3.38	2.25	0.38
Calculated EPS (Adj) (Unit Curr.)	3.38	2.25	0.38
Calculated EPS (Ann.) (Unit Curr.)	13.54	9.02	1.54
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.54	9.02	1.54
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	36.00
Equity	824.00	824.00	824.00
Reserve & Surplus	22795.27	21805.75	21359.00
Face Value	5.00	5.00	5.00
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(%)	4.38	3.77	0.73
PBDTM(%)	4.38	3.77	0.73
PATM(%)	5.59	3.82	0.67
Net Interest Income	0.00	0.00	0.00
Operating Expenses	0.00	0.00	0.00
Loan Losses & Provision	0.00	0.00	0.00
Assets Under Management	0.00	0.00	0.00
Return on Equity(%)	0.00	0.00	0.00
Operating Expenses to Net Interest Income(%)	0.00	0.00	0.00
Cost to Income Ratio	0.00	0.00	0.00
Loan Loss Provision Ratio	0.00	0.00	0.00
Loans Spreads(%)	0.00	0.00	0.00
Net Interest Margin(%)	0.00	0.00	0.00
Provision Coverage Ratio(%)	0.00	0.00	0.00
Capital Adequacy Ratio	0.00	0.00	0.00
Tier I Capital	0.00	0.00	0.00
Tier II Capital	0.00	0.00	0.00
Gross Non Performing Assets	0.00	0.00	0.00
Net Non Performing Assets	0.00	0.00	0.00
(%) Gross Non Performing Assets	0.00	0.00	0.00
(%) Net Non Performing Assets	0.00	0.00	0.00
Return on Assets(Annualised)	0.00	0.00	0.00
Return on Assets	0.00	0.00	0.00
Loans Disbursed(Amt Rs cr)	0.00	0.00	0.00
Loans Sanctioned/Approved(Amt Rs cr)	0.00	0.00	0.00
Loan Book(Amt Rs cr)	0.00	0.00	0.00

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	0.41	0.39	0.40	0.42	0.44
Fixed Assets	33.24	29.89	30.41	27.66	26.01
Inventory	0.00	0.00	0.00	0.00	0.00
Debtors	0.00	0.00	0.00	0.00	0.00
Interest Cover Ratio	0.00	0.00	0.00	0.00	0.00
PBIDTM (%)	2.64	3.69	3.24	0.68	6.48
PBITM (%)	2.52	3.55	3.05	0.45	6.18
PBDTM (%)	2.64	3.69	3.24	0.68	6.48
CPM (%)	2.53	2.91	2.77	0.69	5.17
APATM (%)	2.41	2.77	2.58	0.46	4.87
ROCE (%)	2.76	3.81	3.55	0.51	7.64
RONW (%)	4.59	4.83	4.72	0.86	8.80

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	170.85	154.00	157.50	28.77	23.38	26.13	25,956.00
Apr 2026	180.60	118.15	160.25	31.37	18.81	26.59	26,409.20
Mar 2026	144.05	116.95	117.85	24.16	19.25	19.55	19,421.68
Feb 2026	162.30	142.10	147.30	27.47	22.89	24.44	24,275.04
Jan 2026	158.00	140.60	148.70	26.80	22.99	24.67	24,505.76
Share Prices Of 2025
Dec 2025	175.80	150.00	155.95	29.84	24.77	25.87	25,700.56
Nov 2025	187.45	170.05	170.75	31.58	28.06	28.33	28,139.60
Oct 2025	197.35	185.55	187.10	33.50	30.65	31.04	30,834.08
Sep 2025	212.30	185.90	189.00	37.35	30.57	31.36	31,147.20
Aug 2025	210.80	183.05	188.60	37.11	30.10	31.29	31,081.28
Jul 2025	214.75	168.95	200.75	38.11	27.26	33.31	33,083.60
Jun 2025	208.75	175.40	192.45	36.36	27.68	31.93	31,715.76
May 2025	192.10	151.95	186.20	32.87	23.88	30.89	30,685.76
Apr 2025	181.40	135.05	172.00	32.23	20.19	28.54	28,345.60
Mar 2025	170.25	135.85	154.55	30.35	21.44	25.64	25,469.84
Feb 2025	193.30	140.40	142.05	30.43	20.18	20.65	23,409.84
Jan 2025	210.95	167.35	181.80	31.35	23.89	26.43	29,960.64
Share Prices Of 2024
Dec 2024	221.85	192.40	202.50	33.41	27.61	29.44	33,372.00
Nov 2024	200.80	168.95	194.10	30.20	24.34	28.22	31,987.68
Oct 2024	234.40	187.20	195.90	34.45	26.76	28.48	32,284.32

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