IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	9,533.80 Jun 25,2026 EOD	9,531.00 Jun 25,2026 EOD
Today's Change( )	-155.80 (-1.61%)	-161.50 (-1.67%)
Open( )	9,789.45	9,700.00
Prev Close( )	9,689.60	9,692.50
Volume	9,627.00	407,574.00
Today's Range( )	9,789.45 - 9,514.50	9,753.50 - 9,516.50
52-Week Range( )	10,128.60 - 6,345.30	10,126.00 - 6,346.00
Buy (Size)	N.A	N.A
Sell (Size)	N.A	9,531.00(×43)

Company Background


Incorporation Year	1996
Registered Office	Unit 4 Plot No 105 Nurpura,Halol Vadodar Road Tal Halol, panchmahal, Gujarat-389350
Telephone	NA
Fax	NA
Chairman	Inder Thakurdas Jaisinghani
Managing Director	Inder Thakurdas Jaisinghani
Company Secretary	NA
Auditor	BSR & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


CMD & Executive Director	Inder Thakurdas Jaisinghani
Non Independent Executive Director / Joint MD	Bharat Ajay Jaisinghani Nikhil R. Jaisinghani
Executive Non Independent Dir.	Vijay Pandey
Independent Non Exe. Director	TILOKCHAND PUNAMCHAND OSTWAL Sutapa Banerjee Manju Agarwal Bhaskar Sharma Sumit Malhotra
VP / CS / Compliance Officer / Head - Legal	MANITA CARMEN ALBERT GONSALVES

Balance Sheet

Particulars (Sources Of Funds)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Share Capital	150.55	150.43	150.24	149.77	149.44	149.12
Reserves Total	11691.61	9584.58	7993.31	6455.39	5370.66	4557.62
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	2.04	0.11	0.87	0.28	0.80	0.50
Total Shareholders Funds	11844.20	9735.12	8144.42	6605.44	5520.90	4707.24
Secured Loans	0.00	0.00	0.00	0.00	0.00	3.52
Unsecured Loans	89.21	75.94	51.24	35.85	110.87	121.88
Total Debt	89.21	75.94	51.24	35.85	110.87	125.40
Other Liabilities	202.46	135.20	94.51	61.59	46.27	45.42
Total Liabilities	12135.87	9946.26	8290.17	6702.88	5678.04	4878.06
APPLICATION OF FUNDS :
Gross Block	5586.31	4557.13	3670.65	3200.26	2601.32	2388.59
Less : Accumulated Depreciation	1982.99	1653.02	1395.16	1173.96	982.20	807.94
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	3603.32	2904.11	2275.49	2026.30	1619.12	1580.65
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	1130.26	700.63	536.88	249.27	374.48	98.47
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	3365.03	1717.38	1824.34	1381.68	813.20	696.98
Current Assets, Loans & Advances
Inventories	5363.44	3298.73	3253.10	2866.91	2147.30	1951.18
Sundry Debtors	3733.22	2849.43	2299.37	1220.92	1292.54	1431.22
Cash and Bank Balance	765.29	709.71	307.95	645.90	390.52	487.89
Loans and Advances	1101.27	534.40	848.10	655.32	472.21	224.30
Total Current Assets	10963.23	7392.26	6708.52	5389.05	4302.57	4094.58
Less : Current Liabilities and Provisions
Current Liabilities	7561.27	3265.78	3357.53	2427.71	1564.65	1764.83
Provisions	209.28	77.08	58.49	55.07	40.55	50.26
Total Current Liabilities & Provisions	7770.55	3342.86	3416.02	2482.78	1605.20	1815.09
Net Current Assets	3192.68	4049.40	3292.50	2906.27	2697.37	2279.50
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	70.63	37.97	33.46	38.20	41.18	29.19
Deferred Tax Liability	117.89	127.43	85.26	79.11	65.24	62.96
Net Deferred Tax	-47.26	-89.46	-51.80	-40.91	-24.06	-33.77
Other Assets	891.85	664.20	412.76	180.26	197.93	256.22
Total Assets	12135.88	9946.25	8290.17	6702.87	5678.04	4878.05
Contingent Liabilities	77.58	62.34	182.84	79.04	78.70	499.72

Profit and Loss

Particulars(INCOME)	Mar 2026 ( Cr)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)
Sales Turnover	28185.18	22051.55	18050.85	13913.52	12097.91	8736.36
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	28185.18	22051.55	18050.85	13913.52	12097.91	8736.36
Other Income	227.29	207.40	219.83	135.79	214.83	119.72
Stock Adjustments	954.15	517.22	93.27	-59.45	468.62	-70.19
Total Income	29366.62	22776.17	18363.95	13989.86	12781.36	8785.89
EXPENDITURE :
Raw Materials	21115.50	15903.28	13018.31	10200.64	9776.54	6322.20
Power & Fuel Cost	303.85	253.06	215.53	181.49	142.18	115.19
Employee Cost	813.64	695.40	586.61	444.00	394.84	349.30
Other Manufacturing Expenses	1627.85	1815.61	954.83	456.88	418.66	351.40
Selling & Administrative Expenses	1012.32	794.35	767.62	650.95	524.05	376.76
Miscellaneous Expenses	419.06	245.13	164.76	109.13	70.27	60.46
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	25292.22	19706.83	15707.65	12043.09	11326.54	7575.31
Operating Profit	4074.39	3069.33	2656.29	1946.77	1454.81	1210.59
Interest	232.62	161.29	100.44	56.08	33.42	41.12
Gross Profit	3841.77	2908.04	2555.85	1890.69	1421.39	1169.47
Depreciation	373.36	288.06	237.14	205.66	196.56	174.01
Profit Before Tax	3468.41	2619.98	2318.71	1685.03	1224.83	995.46
Tax	909.39	586.72	535.87	395.86	303.77	153.16
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-41.92	46.68	13.17	20.17	-10.20	10.97
Reported Net Profit	2600.95	1986.57	1769.67	1269.01	931.27	831.33
Extraordinary Items	154.76	145.26	67.10	56.41	109.72	12.35
Adjusted Net Profit	2446.19	1841.31	1702.57	1212.60	821.55	818.98
Adjustment below Net Profit	-2.45	-6.95	-6.78	2.62	1.44	3.54
P & L Balance brought forward	8556.15	7027.61	5576.64	4514.46	3732.03	2897.16
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	526.77	451.08	299.73	209.45	149.16	0.00
P & L Balance carried down	10627.87	8556.15	7039.80	5576.64	4515.59	3732.03
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 %	470.00	350.00	300.00	200.00	140.00	100.00
Dividend Per Share(Rs)	47.00	35.00	30.00	20.00	14.00	10.00
Earnings Per Share-Unit Curr	172.76	132.06	117.79	84.73	62.32	55.75
Earnings Per Share(Adj)-Unit Curr	172.76	132.06	117.79	84.73	62.32	55.75
Book Value-Unit Curr	786.59	647.16	542.05	441.03	369.38	315.64
Book Value(Adj)-Unit Curr	786.59	647.16	542.05	441.03	369.38	315.64

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	8585.10	7519.16	6339.96
Other Operating Income	0.00	0.00	0.00
Other Income	58.07	43.23	50.69
Total Income	8643.16	7562.39	6390.65
Total Expenditure	7474.08	6573.08	5355.23
PBIDT	1169.08	989.31	1035.43
Interest	71.81	65.80	45.93
PBDT	1097.27	923.51	989.50
Depreciation	94.35	102.51	93.27
Tax	276.90	226.28	216.25
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-24.46	-19.73	5.19
Reported Profit After Tax	750.48	614.44	674.80
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	750.48	614.44	674.80
EPS (Unit Curr.)	49.85	40.82	44.83
EPS (Adj) (Unit Curr.)	49.85	40.82	44.83
Calculated EPS (Unit Curr.)	49.85	40.82	44.83
Calculated EPS (Adj) (Unit Curr.)	49.85	40.82	44.83
Calculated EPS (Ann.) (Unit Curr.)	199.40	163.27	179.31
Calculated EPS (Adj) (Ann.) (Unit Curr.)	199.40	163.27	179.31
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	150.55	150.54	150.53
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
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(%)	13.62	13.16	16.33
PBDTM(%)	12.78	12.28	15.61
PATM(%)	8.74	8.17	10.64

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.01	0.01	0.01	0.01	0.02
Long Term Debt-Equity Ratio	0.01	0.00	0.00	0.00	0.00
Current Ratio	1.62	2.02	1.99	2.26	2.27
Fixed Assets	5.56	5.36	5.25	4.80	4.85
Inventory	6.51	6.73	5.90	5.55	5.90
Debtors	8.56	8.57	10.26	11.07	8.88
Interest Cover Ratio	15.91	17.24	24.09	31.05	33.28
PBIDTM (%)	14.46	13.92	14.72	13.99	10.82
PBITM (%)	13.13	12.61	13.40	12.51	9.19
PBDTM (%)	13.63	13.19	14.16	13.59	10.54
CPM (%)	10.55	10.32	11.12	10.60	8.42
APATM (%)	9.23	9.01	9.80	9.12	6.79
ROCE (%)	33.52	30.50	32.27	28.13	21.08
RONW (%)	24.11	22.22	24.00	20.93	16.06

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	9,741.70	8,063.55	9,486.90	78.72	61.32	74.66	142,834.62
Apr 2026	8,339.95	6,700.00	8,110.90	67.21	51.40	63.83	122,115.40
Mar 2026	8,695.75	6,745.60	6,841.05	69.61	52.72	53.83	102,993.82
Feb 2026	8,724.35	6,726.80	8,610.15	69.56	52.05	67.75	129,625.31
Jan 2026	7,947.35	6,660.50	7,012.60	64.08	51.59	55.18	105,572.68
Share Prices Of 2025
Dec 2025	7,688.45	6,930.40	7,627.60	60.97	52.52	60.02	114,824.73
Nov 2025	7,815.25	7,337.35	7,466.55	62.23	56.95	58.75	112,400.19
Oct 2025	7,899.50	7,250.00	7,704.95	63.73	55.64	60.63	115,988.87
Sep 2025	7,711.30	7,066.60	7,287.45	61.08	54.99	57.34	109,699.55
Aug 2025	7,205.00	6,622.00	7,085.10	57.09	50.71	55.75	106,651.97
Jul 2025	7,080.00	6,565.00	6,820.40	56.87	50.87	53.66	102,658.62
Jun 2025	6,583.40	5,786.00	6,548.65	52.47	45.25	51.52	98,561.22
May 2025	6,173.70	5,450.00	5,991.80	49.81	42.74	47.12	90,147.18
Apr 2025	5,691.00	4,574.55	5,523.15	45.73	33.37	43.43	83,083.31
Mar 2025	5,459.30	4,582.30	5,148.35	43.06	33.91	40.48	77,444.52
Feb 2025	6,092.45	4,557.45	4,710.65	54.36	38.96	41.62	70,859.67
Jan 2025	7,449.45	5,484.25	6,034.95	67.90	46.84	53.32	90,777.97
Share Prices Of 2024
Dec 2024	7,595.50	7,022.20	7,271.55	67.57	61.45	64.24	109,378.41
Nov 2024	7,317.65	6,258.85	7,297.45	64.82	53.67	64.47	109,759.75
Oct 2024	7,607.15	6,303.15	6,482.30	68.25	54.92	57.26	97,489.10

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