IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	203.50 Jan 28,2026 EOD	202.90 Jan 28,2026 EOD
Today's Change( )	14.05 (7.42%)	13.05 (6.87%)
Open( )	191.90	192.70
Prev Close( )	189.45	189.85
Volume	169,013.00	2,367,728.00
Today's Range( )	214.30 - 182.60	215.00 - 182.40
52-Week Range( )	232.35 - 75.50	232.50 - 77.00
Buy (Size)	N.A	202.90(×9366)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1995
Registered Office	133,133/1 Gandhiji Road, Erode, Tamil Nadu-638001
Telephone	91-424-2351532-34
Fax	91-424-2351530-31
Chairman	MAEILANANDHAN SKM
Managing Director	SKM Shree Shivkumar
Company Secretary	P Sekar
Auditor	N C Rajagopal & Co
Face Value	5
Market Lot	100
Listing	BSE,NSEBSE,NSE
Registrar	SKDC Consultants Ltd Surya 35 Mayflower ,Avenue Sowripalayam ,Road ,Coimbatore - 641 028

Board of Directors


Executive Chairman	MAEILANANDHAN SKM
Managing Director	SKM Shree Shivkumar
Non Executive Director	Shivkumar Kumutaavalli
Company Sec. & Compli. Officer	P Sekar
Independent Director	T N Thirukumar G N Jayaram
Non Executive Director	SK Sharath Ram
Independent Director	RAMASAMY RANGASAMY SATHIYAMURTHI Vikram Ramakrishnan Kaliappan Vivekanandan AHAMED SHEIK MOHIDEEN KHADER MOHIDEEN

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	26.33	26.33	26.33	26.33	26.33	26.33
Reserves Total	272.65	246.24	165.58	91.47	86.24	71.84
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	298.98	272.57	191.91	117.80	112.57	98.17
Secured Loans	122.56	135.53	86.36	79.34	55.17	65.18
Unsecured Loans	26.67	9.95	0.00	0.00	0.00	0.00
Total Debt	149.23	145.48	86.36	79.34	55.17	65.18
Other Liabilities	0.19	0.52	9.63	5.33	7.57	0.59
Total Liabilities	448.40	418.57	287.90	202.47	175.31	163.94
APPLICATION OF FUNDS :
Gross Block	331.03	243.36	196.58	181.29	170.85	157.94
Less : Accumulated Depreciation	143.15	129.59	121.46	110.92	101.47	93.29
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	187.88	113.77	75.12	70.37	69.38	64.65
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.47	34.39	23.66	1.18	2.27	2.57
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	7.47	7.00	5.30	16.74	16.57	1.27
Current Assets, Loans & Advances
Inventories	99.79	110.14	114.64	92.77	77.87	70.41
Sundry Debtors	28.00	25.90	35.92	20.84	12.07	15.02
Cash and Bank Balance	147.51	141.08	58.94	18.37	10.95	21.89
Loans and Advances	11.33	26.10	17.56	4.68	11.43	10.73
Total Current Assets	286.62	303.22	227.06	136.67	112.32	118.05
Less : Current Liabilities and Provisions
Current Liabilities	25.73	29.09	35.84	17.60	20.29	17.31
Provisions	3.57	6.27	4.43	1.76	2.10	0.86
Total Current Liabilities & Provisions	29.31	35.36	40.27	19.36	22.39	18.17
Net Current Assets	257.31	267.87	186.79	117.31	89.93	99.88
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.05	0.00	0.07	0.06	0.11	0.16
Deferred Tax Liability	8.12	7.31	5.48	5.49	5.54	6.73
Net Deferred Tax	-8.07	-7.31	-5.41	-5.43	-5.43	-6.57
Other Assets	3.34	2.84	2.45	2.29	2.59	2.14
Total Assets	448.39	418.56	287.91	202.47	175.31	163.94
Contingent Liabilities	16.29	19.35	28.80	11.08	9.20	14.13

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	493.36	689.95	657.14	290.68	245.53	272.39
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	493.36	689.95	657.14	290.68	245.53	272.39
Other Income	14.04	11.58	1.25	8.89	12.95	20.68
Stock Adjustments	-14.27	4.86	0.27	7.33	1.82	16.73
Total Income	493.13	706.39	658.66	306.90	260.30	309.80
EXPENDITURE :
Raw Materials	26.57	38.34	388.08	204.93	164.16	222.02
Power & Fuel Cost	16.24	17.30	19.92	11.93	9.61	11.89
Employee Cost	33.64	33.41	24.68	16.96	15.53	16.24
Other Manufacturing Expenses	302.31	417.60	35.65	16.98	12.91	16.67
Selling & Administrative Expenses	19.18	32.80	38.73	16.66	12.96	14.43
Miscellaneous Expenses	2.46	4.47	6.65	0.61	0.65	0.27
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	400.41	543.91	513.72	268.06	215.83	281.52
Operating Profit	92.72	162.48	144.95	38.83	44.47	28.27
Interest	11.23	10.29	9.36	3.82	3.75	5.97
Gross Profit	81.49	152.19	135.59	35.01	40.72	22.30
Depreciation	34.55	39.73	33.62	24.22	20.68	14.15
Profit Before Tax	46.94	112.46	101.97	10.79	20.04	8.15
Tax	10.35	27.77	26.56	2.93	5.49	2.93
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	1.47	0.78	-0.02	0.00	-1.14	-0.08
Reported Net Profit	35.12	83.91	75.42	7.87	15.70	5.30
Extraordinary Items	0.37	0.71	0.05	0.53	-0.01	0.00
Adjusted Net Profit	34.75	83.20	75.37	7.34	15.71	5.30
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	-0.27
P & L Balance brought forward	242.11	164.78	90.67	85.44	71.06	67.35
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	6.58	6.58	1.32	2.63	1.32	1.32
P & L Balance carried down	270.64	242.11	164.78	90.67	85.44	71.06
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 %	15.00	25.00	5.00	10.00	10.00	5.00
Dividend Per Share(Rs)	1.50	2.50	0.50	1.00	1.00	0.50
Earnings Per Share-Unit Curr	13.34	31.87	28.65	2.99	5.96	2.01
Earnings Per Share(Adj)-Unit Curr	6.67	15.94	14.33	1.50	2.98	1.01
Book Value-Unit Curr	113.55	103.52	72.89	44.74	42.75	37.29
Book Value(Adj)-Unit Curr	56.78	51.76	36.45	22.37	21.38	18.65

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	200.11	206.21	173.65
Other Operating Income	0.00	0.00	0.00
Other Income	-1.22	0.04	4.30
Total Income	198.89	206.25	177.95
Total Expenditure	152.19	167.47	148.86
PBIDT	46.70	38.78	29.09
Interest	2.73	2.48	3.24
PBDT	43.97	36.30	25.85
Depreciation	3.87	3.86	3.84
Tax	9.49	8.11	5.16
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.49	0.18	0.53
Reported Profit After Tax	30.12	24.15	16.32
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	30.12	24.15	16.32
EPS (Unit Curr.)	11.44	9.17	6.20
EPS (Adj) (Unit Curr.)	5.72	4.59	3.10
Calculated EPS (Unit Curr.)	11.44	9.17	6.20
Calculated EPS (Adj) (Unit Curr.)	5.72	4.59	3.10
Calculated EPS (Ann.) (Unit Curr.)	45.76	36.69	24.79
Calculated EPS (Adj) (Ann.) (Unit Curr.)	22.88	18.35	12.40
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	26.33	26.33	26.33
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(%)	23.34	18.81	16.75
PBDTM(%)	21.97	17.60	14.89
PATM(%)	15.05	11.71	9.40

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.52	0.50	0.54	0.58	0.57
Long Term Debt-Equity Ratio	0.20	0.15	0.06	0.03	0.02
Current Ratio	2.28	2.10	1.67	1.37	1.36
Fixed Assets	1.72	3.14	3.48	1.65	1.49
Inventory	4.70	6.14	6.34	3.41	3.31
Debtors	18.31	22.32	23.16	17.67	18.13
Interest Cover Ratio	5.18	11.93	11.89	3.83	6.35
PBIDTM (%)	18.79	23.55	22.06	13.36	18.11
PBITM (%)	11.79	17.79	16.94	5.03	9.69
PBDTM (%)	16.52	22.06	20.63	12.04	16.58
CPM (%)	14.12	17.92	16.59	11.04	14.82
APATM (%)	7.12	12.16	11.48	2.71	6.39
ROCE (%)	13.42	34.75	45.40	7.74	14.03
RONW (%)	12.29	36.13	48.70	6.83	14.90

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	226.18	185.00	213.43	35.87	26.94	32.34	1,123.90
Nov 2025	232.35	200.18	211.63	38.33	28.83	32.07	1,114.42
Oct 2025	212.50	149.05	209.15	32.72	21.54	31.69	1,101.38
Sep 2025	195.00	144.30	158.33	31.29	19.93	23.99	833.74
Aug 2025	188.18	150.50	187.18	28.67	22.75	28.36	985.66
Jul 2025	160.03	127.83	147.90	24.93	18.45	22.41	778.84
Jun 2025	132.50	96.50	127.83	20.77	14.16	19.37	673.13
May 2025	118.50	90.00	106.10	20.06	13.44	16.08	558.72
Apr 2025	105.00	75.50	97.05	16.52	9.71	14.71	511.07
Mar 2025	94.00	76.50	80.95	14.90	10.79	12.27	426.28
Feb 2025	116.78	84.20	85.73	7.56	5.23	5.43	451.43
Jan 2025	128.00	102.73	112.50	8.83	6.48	7.12	592.43
Share Prices Of 2024
Dec 2024	140.30	113.75	126.15	9.42	7.09	7.98	664.31
Nov 2024	126.48	106.15	115.35	8.15	6.68	7.30	607.43
Oct 2024	132.60	113.70	120.70	8.68	6.89	7.64	635.61
Sep 2024	141.40	125.50	125.93	9.34	7.92	7.97	663.12
Aug 2024	146.00	116.00	137.30	9.44	7.33	8.69	723.02
Jul 2024	139.90	122.48	133.70	9.30	7.61	8.46	704.06
Jun 2024	143.65	108.50	132.50	9.41	6.64	8.39	697.75
May 2024	151.45	117.43	118.95	10.02	7.34	7.53	626.39

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 49020.90
-412.51 -0.83%

S&P 500 6999.25
28.02 0.40%

HANG SENG 27826.91
699.95 2.58%

NIKKEI 225 53273.44
-60.10 -0.11%

FTSE 100 10215.77
66.92 0.66%

NIFTY 25342.75
167.35 0.66%

× Ask Your Question