IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	159.75 Apr 09,2026 EOD	159.65 Apr 09,2026 EOD
Today's Change( )	-1.30 (-0.81%)	-1.58 (-0.98%)
Open( )	161.50	161.00
Prev Close( )	161.05	161.23
Volume	28,891.00	636,860.00
Today's Range( )	163.95 - 158.55	164.00 - 158.66
52-Week Range( )	279.80 - 128.90	279.90 - 129.10
Buy (Size)	N.A	159.65(×565)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1975
Registered Office	Floor No 3 DHFLVC,Silicon Towers Kondapur, Hyderabad, Telangana-500084
Telephone	91-40-23117043/7045/23114072
Fax	91-40-23117041
Chairman	Ravi Venkata Siva Ramakrishna
Managing Director	Aditya N Rao
Company Secretary	Mirza Mohammed Ali Baig
Auditor	MSKA & Associates
Face Value	5
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 & Independent Directo	Ravi Venkata Siva Ramakrishna
Vice Chairman / Executive Director / MD	Aditya N Rao
E D & Wholetime Director	K Lavanya Kumar
Non Executive Director	Eric James Brown P V Rao
Independent Non Exe. Director	CHANDRASEKHAR SRIPADA V S Parthasarathy SHARMA VIRGINIA
Company Sec. & Compli. Officer	Mirza Mohammed Ali Baig

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	67.47	67.47	67.47	71.08	71.08	72.62
Reserves Total	810.02	720.70	663.58	652.33	619.81	624.01
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	877.49	788.17	731.05	723.41	690.89	696.63
Secured Loans	774.09	730.64	617.74	583.61	577.17	441.98
Unsecured Loans	30.56	41.16	47.79	40.51	37.66	45.24
Total Debt	804.65	771.80	665.53	624.12	614.83	487.22
Other Liabilities	34.82	18.25	17.87	27.33	23.19	22.65
Total Liabilities	1716.96	1578.22	1414.45	1374.86	1328.91	1206.50
APPLICATION OF FUNDS :
Gross Block	1320.98	1059.45	1039.69	922.29	904.06	886.73
Less : Accumulated Depreciation	492.02	452.95	408.81	354.32	305.16	266.04
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	828.96	606.50	630.88	567.97	598.90	620.69
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	35.57	180.68	10.05	75.56	53.35	33.41
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	97.10	99.44	35.82	53.82	29.91	57.43
Current Assets, Loans & Advances
Inventories	907.70	793.74	736.64	576.51	468.26	437.80
Sundry Debtors	527.21	446.66	363.29	424.20	447.18	392.37
Cash and Bank Balance	64.78	57.96	52.70	65.34	41.81	55.85
Loans and Advances	204.08	188.00	157.88	164.09	197.52	153.26
Total Current Assets	1703.77	1486.36	1310.51	1230.14	1154.77	1039.28
Less : Current Liabilities and Provisions
Current Liabilities	948.33	815.45	686.78	636.21	525.19	579.71
Provisions	23.86	54.26	41.83	36.53	16.81	38.68
Total Current Liabilities & Provisions	972.19	869.71	728.61	672.74	542.00	618.39
Net Current Assets	731.58	616.65	581.90	557.40	612.77	420.89
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	45.49	47.07	44.05	41.08	30.85	24.46
Deferred Tax Liability	53.34	49.99	49.72	48.03	46.10	43.17
Net Deferred Tax	-7.85	-2.92	-5.67	-6.95	-15.25	-18.71
Other Assets	31.60	77.87	161.47	127.06	49.23	92.79
Total Assets	1716.96	1578.22	1414.45	1374.86	1328.91	1206.50
Contingent Liabilities	125.07	82.59	96.47	67.96	0.00	0.00

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	2578.17	2457.73	2288.30	1994.75	1516.54	2097.66
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	2578.17	2457.73	2288.30	1994.75	1516.54	2097.66
Other Income	28.68	37.72	37.27	18.65	37.77	20.29
Stock Adjustments	58.47	57.90	81.10	75.66	27.75	11.61
Total Income	2665.32	2553.35	2406.67	2089.06	1582.06	2129.56
EXPENDITURE :
Raw Materials	1608.35	1594.11	1557.30	1307.90	945.97	1267.18
Power & Fuel Cost	29.23	26.98	23.83	18.99	15.43	23.16
Employee Cost	180.83	160.92	154.28	150.48	130.50	156.87
Other Manufacturing Expenses	396.87	360.60	306.85	273.97	250.00	312.90
Selling & Administrative Expenses	133.61	116.28	99.49	73.50	49.54	58.60
Miscellaneous Expenses	26.16	47.42	60.47	93.15	62.42	122.82
Less : Pre-operative Expenses Capitalised	3.73	2.86	0.54	0.00	0.00	0.00
Total Expenditure	2371.32	2303.45	2201.68	1917.99	1453.86	1941.53
Operating Profit	294.00	249.90	204.99	171.07	128.20	188.03
Interest	116.96	114.02	89.43	75.08	79.46	83.40
Gross Profit	177.04	135.88	115.56	95.99	48.74	104.63
Depreciation	55.70	56.10	55.98	50.34	47.67	42.68
Profit Before Tax	121.34	79.78	59.58	45.65	1.07	61.95
Tax	23.78	22.55	16.89	19.35	3.60	17.40
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.76	-2.04	-1.51	-7.86	-3.42	-7.96
Reported Net Profit	91.80	59.27	44.20	34.16	0.89	52.51
Extraordinary Items	1.62	0.89	0.01	0.03	16.31	0.00
Adjusted Net Profit	90.18	58.38	44.19	34.13	-15.42	52.51
Adjustment below Net Profit	0.00	0.00	0.67	-1.32	0.14	-0.39
P & L Balance brought forward	623.56	564.29	520.09	487.25	486.22	434.10
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	715.36	623.56	564.96	520.09	487.25	486.22
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	6.80	4.39	3.28	2.40	0.06	3.62
Earnings Per Share(Adj)-Unit Curr	6.80	4.39	3.28	2.40	0.06	3.62
Book Value-Unit Curr	65.03	58.41	54.18	50.89	48.60	47.96
Book Value(Adj)-Unit Curr	65.03	58.41	54.18	50.89	48.60	47.96

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	715.71	705.17	655.18
Other Operating Income	0.00	0.00	0.00
Other Income	14.91	11.93	7.14
Total Income	730.62	717.10	662.32
Total Expenditure	652.19	635.34	583.95
PBIDT	78.43	81.76	78.37
Interest	32.10	33.87	34.96
PBDT	46.33	47.89	43.41
Depreciation	15.28	15.60	15.46
Tax	8.39	6.91	5.51
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-1.89	-0.31	-0.15
Reported Profit After Tax	24.55	25.69	22.59
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	24.55	25.69	22.59
EPS (Unit Curr.)	1.82	1.91	1.67
EPS (Adj) (Unit Curr.)	1.82	1.91	1.67
Calculated EPS (Unit Curr.)	1.82	1.90	1.67
Calculated EPS (Adj) (Unit Curr.)	1.82	1.90	1.67
Calculated EPS (Ann.) (Unit Curr.)	7.28	7.62	6.70
Calculated EPS (Adj) (Ann.) (Unit Curr.)	7.28	7.62	6.70
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	67.47	67.47	67.47
Reserve & Surplus	0.00	0.00	0.00
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(%)	10.96	11.59	11.96
PBDTM(%)	6.47	6.79	6.63
PATM(%)	3.43	3.64	3.45

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.95	0.95	0.89	0.88	0.79
Long Term Debt-Equity Ratio	0.23	0.19	0.18	0.19	0.20
Current Ratio	1.05	1.02	1.04	1.08	1.08
Fixed Assets	2.17	2.34	2.33	2.18	1.69
Inventory	3.03	3.21	3.49	3.82	3.35
Debtors	5.29	6.07	5.81	4.58	3.61
Interest Cover Ratio	2.04	1.70	1.67	1.61	0.76
PBIDTM (%)	11.40	10.17	8.96	8.58	7.14
PBITM (%)	9.24	7.89	6.51	6.05	4.00
PBDTM (%)	6.87	5.53	5.05	4.81	1.90
CPM (%)	5.72	4.69	4.38	4.24	2.13
APATM (%)	3.56	2.41	1.93	1.71	-1.02
ROCE (%)	14.46	12.95	10.68	8.93	4.78
RONW (%)	11.02	7.80	6.08	4.83	-2.22

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	152.10	128.90	130.65	23.70	19.03	19.55	1,763.07
Feb 2026	191.95	139.50	149.70	29.73	19.38	22.40	2,020.15
Jan 2026	213.60	153.45	171.20	34.39	22.13	25.62	2,310.28
Share Prices Of 2025
Dec 2025	232.30	190.65	204.20	36.39	28.43	30.56	2,755.60
Nov 2025	279.80	210.65	229.80	42.41	30.59	34.39	3,101.06
Oct 2025	264.95	229.00	261.70	40.14	33.85	39.16	3,531.54
Sep 2025	264.20	230.75	235.10	41.68	33.83	35.18	3,172.59
Aug 2025	269.25	211.55	239.05	41.19	31.47	35.77	3,225.89
Jul 2025	265.00	201.95	239.70	40.06	25.17	35.87	3,234.66
Jun 2025	257.40	213.25	240.40	40.03	28.11	35.97	3,244.11
May 2025	230.05	159.30	212.40	35.23	22.04	31.78	2,866.26
Apr 2025	202.20	146.75	183.20	30.84	18.53	27.41	2,472.21
Mar 2025	194.50	149.95	187.65	30.17	21.28	28.08	2,532.27
Feb 2025	178.75	136.60	156.50	43.05	28.86	36.18	2,111.91
Jan 2025	204.20	148.10	164.95	47.39	32.54	38.13	2,225.94
Share Prices Of 2024
Dec 2024	227.70	187.45	193.55	54.36	41.27	44.74	2,611.88
Nov 2024	214.00	168.15	208.60	50.75	37.75	48.22	2,814.98
Oct 2024	215.00	167.00	194.75	52.30	36.16	45.02	2,628.08
Sep 2024	186.50	162.00	170.45	43.97	36.45	39.40	2,300.16
Aug 2024	201.40	164.30	178.00	47.25	37.71	41.14	2,402.04

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 47935.11
1329.65 2.85%

S&P 500 6804.45
166.60 2.51%

HANG SENG 25752.41
-140.62 -0.54%

NIKKEI 225 55958.99
-349.43 -0.62%

FTSE 100 10579.52
-29.36 -0.28%

NIFTY 23775.10
-222.25 -0.93%

× Ask Your Question