IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	3,282.80 Jul 03,2026 10:32:00	3,280.50 Jul 03,2026 10:29:59
Today's Change( )	9.10 (0.28%)	4.90 (0.15%)
Open( )	3,288.00	3,292.00
Prev Close( )	3,273.70	3,275.60
Volume	2,200.00	32,879.00
Today's Range( )	3,305.90 - 3,260.65	3,309.30 - 3,259.50
52-Week Range( )	4,662.40 - 3,145.00	4,664.90 - 3,141.00
Buy (Size)	3,279.45(×11)	3,280.10(×1)
Sell (Size)	3,282.00(×1)	3,282.00(×1)

Company Background


Incorporation Year	1942
Registered Office	612 Raheja Chambers,Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-22-22851656/22820072/59-60
Fax	91-22-22851657
Chairman	Mahavir Prasad Taparia
Managing Director	Mahavir Prasad Taparia
Company Secretary	Rajendra J Saboo
Auditor	Lodha & Co LLP/MSKA & Associates LLP
Face Value	2
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	Bigshare Services Pvt Ltd Office No S6-2,Pinnacle Busine.Park,Mahakali Caves Road,Mumbai - 400093

Board of Directors


Chairman / Executive Director / M D / Promoter	Mahavir Prasad Taparia
Executive Director	S J Taparia V K Taparia
Non-Exec & Non-Independent Dir	Pulak Prasad
Independent Non Exe. Director	SARTHAK BEHURIA Ameeta A Parpia Vipul Shah JALOTA ONKARNATH RAJIV Sriram Hariharan
VP / Company Secretary / Compliance Officer	Rajendra J Saboo

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	25.41	25.41	25.41	25.41	25.41	25.41
Reserves Total	5426.60	4960.53	4473.09	3819.35	3362.53	2843.76
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	5452.01	4985.94	4498.50	3844.76	3387.94	2869.17
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	90.84	75.80	55.06	51.17	45.68	37.67
Total Debt	90.84	75.80	55.06	51.17	45.68	37.67
Other Liabilities	44.68	47.22	35.98	28.67	28.42	26.72
Total Liabilities	5587.53	5108.96	4589.54	3924.60	3462.04	2933.56
APPLICATION OF FUNDS :
Gross Block	6788.37	5391.23	4705.93	4192.60	3650.15	3382.18
Less : Accumulated Depreciation	3114.88	2722.42	2384.19	2128.36	1882.87	1667.90
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	3673.49	2668.81	2321.74	2064.24	1767.28	1714.28
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	136.34	407.20	149.30	83.71	155.77	51.02
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	44.50	45.25	28.94	22.30	21.87	38.96
Current Assets, Loans & Advances
Inventories	1618.55	1333.65	1358.59	1385.64	1260.16	760.76
Sundry Debtors	487.48	539.92	511.12	491.75	466.76	390.09
Cash and Bank Balance	658.09	952.32	1186.24	745.24	524.90	766.34
Loans and Advances	354.00	279.49	229.92	254.47	221.99	146.79
Total Current Assets	3118.12	3105.38	3285.87	2877.10	2473.81	2063.98
Less : Current Liabilities and Provisions
Current Liabilities	1350.19	1285.47	1242.18	1113.68	980.28	943.23
Provisions	43.86	10.87	17.21	8.50	7.60	13.94
Total Current Liabilities & Provisions	1394.05	1296.34	1259.39	1122.18	987.88	957.17
Net Current Assets	1724.07	1809.04	2026.48	1754.92	1485.93	1106.81
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	41.54	29.49	20.65	22.82	19.54	17.83
Deferred Tax Liability	136.47	117.07	116.66	113.63	109.98	109.75
Net Deferred Tax	-94.93	-87.58	-96.01	-90.81	-90.44	-91.92
Other Assets	104.06	266.24	159.09	90.24	121.63	114.41
Total Assets	5587.53	5108.96	4589.54	3924.60	3462.04	2933.56
Contingent Liabilities	67.87	56.00	67.95	61.12	58.24	78.78

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	11217.67	10446.25	10134.20	9201.49	7772.81	6355.13
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	11217.67	10446.25	10134.20	9201.49	7772.81	6355.13
Other Income	102.66	112.82	117.78	81.86	67.70	28.46
Stock Adjustments	167.17	20.03	5.84	-45.83	212.27	-150.53
Total Income	11487.50	10579.10	10257.82	9237.52	8052.78	6233.06
EXPENDITURE :
Raw Materials	7516.88	6984.99	6708.32	6404.03	5437.72	3791.40
Power & Fuel Cost	374.83	342.46	328.82	266.65	213.43	199.70
Employee Cost	524.39	432.25	383.85	328.23	298.05	265.62
Other Manufacturing Expenses	764.53	675.10	598.74	491.00	405.05	340.70
Selling & Administrative Expenses	591.74	551.29	520.86	421.57	353.54	304.79
Miscellaneous Expenses	58.60	47.45	50.91	44.20	35.10	18.11
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	9830.97	9033.54	8591.50	7955.68	6742.89	4920.32
Operating Profit	1656.53	1545.56	1666.32	1281.84	1309.89	1312.74
Interest	28.98	11.90	16.11	8.02	5.15	22.05
Gross Profit	1627.55	1533.66	1650.21	1273.82	1304.74	1290.69
Depreciation	428.27	358.61	298.38	263.39	229.52	212.78
Profit Before Tax	1199.28	1175.05	1351.83	1010.43	1075.22	1077.91
Tax	280.64	286.68	330.45	245.60	264.81	274.72
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	7.35	-8.43	5.21	0.36	-1.48	1.81
Reported Net Profit	911.29	896.80	1016.17	764.47	811.89	801.38
Extraordinary Items	20.99	37.52	36.10	19.07	6.32	2.86
Adjusted Net Profit	890.30	859.28	980.07	745.40	805.57	798.52
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	304.86	279.46	254.05	228.65	215.96	0.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	898.58	871.40	990.76	739.07	799.20	585.42
P & L Balance carried down	317.57	304.86	279.46	254.05	228.65	215.96
Dividend	139.73	127.03	101.62	76.22	76.22	63.50
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	1800.00	1700.00	1500.00	1300.00	1200.00	1100.00
Dividend Per Share(Rs)	36.00	34.00	30.00	26.00	24.00	22.00
Earnings Per Share-Unit Curr	71.73	70.59	79.98	60.17	63.90	63.08
Earnings Per Share(Adj)-Unit Curr	71.73	70.59	79.98	60.17	63.90	63.08
Book Value-Unit Curr	429.12	392.44	354.07	302.62	266.66	225.83
Book Value(Adj)-Unit Curr	429.12	392.44	354.07	302.62	266.66	225.83

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	3527.65	2686.94	2393.87
Other Operating Income	0.00	0.00	0.00
Other Income	8.57	18.23	58.95
Total Income	3536.22	2705.17	2452.82
Total Expenditure	2904.15	2373.10	2096.46
PBIDT	632.07	332.07	356.36
Interest	9.00	11.39	5.83
PBDT	623.07	320.68	350.53
Depreciation	121.38	109.51	104.35
Tax	119.52	52.70	52.89
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.00	0.00	0.00
Reported Profit After Tax	382.17	158.47	193.29
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	382.17	158.47	193.29
EPS (Unit Curr.)	30.09	12.48	15.22
EPS (Adj) (Unit Curr.)	30.09	12.48	15.22
Calculated EPS (Unit Curr.)	30.08	12.47	15.21
Calculated EPS (Adj) (Unit Curr.)	30.08	12.47	15.21
Calculated EPS (Ann.) (Unit Curr.)	120.32	49.89	60.85
Calculated EPS (Adj) (Ann.) (Unit Curr.)	120.32	49.89	60.85
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	550.00
Equity	25.41	25.41	25.41
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	17.92	12.36	14.89
PBDTM(%)	17.66	11.93	14.64
PATM(%)	10.83	5.90	8.07

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.02	0.01	0.01	0.01	0.01
Long Term Debt-Equity Ratio	0.01	0.01	0.01	0.01	0.01
Current Ratio	2.11	2.28	2.35	2.28	2.09
Fixed Assets	1.84	2.07	2.28	2.35	2.21
Inventory	7.60	7.76	7.39	6.96	7.69
Debtors	21.84	19.88	20.21	19.20	18.14
Interest Cover Ratio	42.38	99.74	84.91	126.99	209.78
PBIDTM (%)	14.77	14.80	16.44	13.93	16.85
PBITM (%)	10.95	11.36	13.50	11.07	13.90
PBDTM (%)	14.51	14.68	16.28	13.84	16.79
CPM (%)	11.94	12.02	12.97	11.17	13.40
APATM (%)	8.12	8.58	10.03	8.31	10.45
ROCE (%)	22.97	24.48	32.13	27.58	33.78
RONW (%)	17.46	18.91	24.36	21.14	25.95

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	3,687.40	3,147.75	3,157.65	53.30	44.77	45.05	40,110.64
May 2026	3,746.65	3,400.05	3,544.40	54.62	47.56	50.57	45,023.40
Apr 2026	3,948.95	3,412.60	3,623.10	58.65	45.58	51.69	46,023.11
Mar 2026	4,064.00	3,477.25	3,759.40	59.65	45.89	53.64	47,754.48
Feb 2026	4,070.00	3,388.25	3,974.25	61.05	48.69	58.75	50,483.65
Jan 2026	3,653.20	3,266.40	3,511.50	54.39	47.10	51.91	44,605.49
Share Prices Of 2025
Dec 2025	3,422.50	3,181.55	3,355.25	50.84	46.26	49.60	42,620.69
Nov 2025	3,986.85	3,382.20	3,390.90	61.10	49.87	50.13	43,073.54
Oct 2025	4,299.95	3,791.00	3,811.70	65.15	55.74	56.35	48,418.83
Sep 2025	4,653.95	4,150.00	4,222.55	69.79	60.30	62.42	53,637.73
Aug 2025	4,662.40	4,105.40	4,469.55	69.41	59.70	66.07	56,775.29
Jul 2025	4,443.35	4,020.00	4,307.25	66.72	56.35	63.67	54,713.65
Jun 2025	4,740.00	4,119.80	4,392.30	71.47	59.65	64.93	55,794.01
May 2025	4,286.00	3,298.70	4,151.85	63.92	46.19	61.38	52,739.65
Apr 2025	3,675.30	3,020.00	3,538.05	55.09	43.29	52.30	44,942.74
Mar 2025	3,745.10	3,285.00	3,424.35	60.04	47.54	50.62	43,498.45
Feb 2025	4,070.35	3,314.40	3,326.50	53.61	42.80	43.11	42,255.49
Jan 2025	4,812.70	3,455.20	3,970.70	65.11	42.76	51.46	50,438.56
Share Prices Of 2024
Dec 2024	5,153.40	4,561.35	4,697.10	67.44	56.53	60.88	59,665.79
Nov 2024	4,784.00	4,165.00	4,654.40	63.99	53.34	60.33	59,123.39

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