IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	451.95 Jul 24,2026 EOD	440.00 Jul 24,2026 EOD
Today's Change( )	0.00 (0.00%)	-3.05 (-0.69%)
Open( )	440.25	443.00
Prev Close( )	451.95	443.05
Volume	650.00	2,182.00
Today's Range( )	457.65 - 440.25	447.90 - 430.30
52-Week Range( )	519.00 - 280.00	508.00 - 330.30
Buy (Size)	N.A	N.A
Sell (Size)	N.A	440.00(×100)

Company Background


Incorporation Year	1983
Registered Office	1st Floor Surya Towers,105 Sardar Patel Road, Secunderabad, Telangana-500003
Telephone	91-040-27774200
Fax	91-040-27846859
Chairman	K Harishchandra Prasad
Managing Director	Mahender Kumar Agarwal
Company Secretary	S VENKATARAO
Auditor	K S Rao & Co
Face Value	10
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


Non-Exec & Non-Independent Dir	K R Suresh Reddy
Chairman & Independent Directo	K Harishchandra Prasad
Independent Non Exe. Director	Meka Yugandhar Ramasahayam Raghuram Reddy
ED / Joint MD / Promoter	Mahender Kumar Agarwal
ED / MD / Promoter	Vithaldas Agarwal
E D & Wholetime Director	Madhavi Agarwal
Company Sec. & Compli. Officer	S VENKATARAO
Independent Director	Gautam Damodar Sawang

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	8.41	8.41	8.41	8.41	8.41	9.58
Reserves Total	243.72	233.69	221.81	190.90	143.92	124.75
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	0.29
Total Shareholders Funds	252.13	242.10	230.22	199.31	152.33	134.62
Secured Loans	59.44	88.24	57.10	53.20	70.19	87.50
Unsecured Loans	5.42	6.67	7.98	19.83	8.93	8.12
Total Debt	64.86	94.91	65.08	73.03	79.12	95.62
Other Liabilities	1.10	1.47	1.84	2.21	2.58	2.94
Total Liabilities	318.09	338.48	297.14	274.55	234.03	233.18
APPLICATION OF FUNDS :
Gross Block	407.92	385.67	324.29	318.44	296.16	293.11
Less : Accumulated Depreciation	158.03	142.87	129.82	118.08	107.70	96.75
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	249.89	242.80	194.47	200.36	188.46	196.36
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.06	25.98	10.20	0.63	0.57	0.18
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.98	0.98	0.98	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	25.93	24.78	23.65	38.24	44.80	25.36
Sundry Debtors	26.52	20.25	21.61	29.57	16.75	24.71
Cash and Bank Balance	2.87	1.86	11.73	17.44	2.23	2.14
Loans and Advances	14.50	15.71	8.45	11.62	11.67	12.71
Total Current Assets	69.83	62.60	65.44	96.87	75.45	64.93
Less : Current Liabilities and Provisions
Current Liabilities	14.20	15.44	14.58	19.23	14.66	12.76
Provisions	2.82	2.26	1.93	3.98	1.83	1.64
Total Current Liabilities & Provisions	17.02	17.70	16.51	23.21	16.49	14.40
Net Current Assets	52.81	44.90	48.93	73.66	58.96	50.53
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	31.01	28.68	26.11	23.66	26.58	23.48
Net Deferred Tax	-31.01	-28.68	-26.11	-23.66	-26.58	-23.48
Other Assets	45.36	52.50	68.66	23.56	12.61	9.60
Total Assets	318.10	338.48	297.14	274.55	234.02	233.18
Contingent Liabilities	3.60	6.24	50.16	42.64	0.13	0.11

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	537.03	491.99	530.78	527.58	307.17	408.89
Excise Duty	54.07	50.98	51.52	47.23	30.65	38.74
Net Sales	482.96	441.01	479.26	480.35	276.52	370.15
Other Income	8.10	4.50	3.84	1.69	1.05	1.45
Stock Adjustments	2.11	2.22	-0.81	-17.38	16.61	-1.06
Total Income	493.17	447.73	482.29	464.66	294.18	370.54
EXPENDITURE :
Raw Materials	320.76	291.52	299.73	272.37	159.75	225.57
Power & Fuel Cost	59.69	47.36	48.37	39.79	32.57	43.77
Employee Cost	39.04	36.35	34.02	31.40	27.30	29.29
Other Manufacturing Expenses	21.26	20.03	21.18	17.95	12.98	14.35
Selling & Administrative Expenses	15.70	13.58	16.34	21.03	11.48	14.04
Miscellaneous Expenses	1.10	1.74	2.01	1.32	0.93	1.10
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	457.56	410.59	421.65	383.86	245.03	328.11
Operating Profit	35.62	37.14	60.64	80.79	49.15	42.41
Interest	7.34	6.87	5.28	8.78	11.49	11.45
Gross Profit	28.28	30.27	55.36	72.01	37.66	30.96
Depreciation	15.15	13.13	12.07	11.43	11.19	11.06
Profit Before Tax	13.13	17.14	43.29	60.58	26.47	19.90
Tax	1.13	2.75	10.10	15.36	4.83	3.57
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	2.17	2.46	2.16	-2.53	2.88	2.23
Reported Net Profit	9.82	11.93	31.03	47.75	18.77	14.11
Extraordinary Items	0.00	-0.64	-0.03	0.03	-0.01	0.06
Adjusted Net Profit	9.82	12.57	31.06	47.72	18.78	14.05
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.31	0.00
P & L Balance brought forward	34.15	32.60	31.95	14.45	10.50	11.67
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	10.25	10.38	30.38	30.25	15.13	15.27
P & L Balance carried down	33.72	34.15	32.60	31.95	14.45	10.50
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 %	20.00	20.00	30.00	30.00	20.00	10.00
Dividend Per Share(Rs)	2.00	2.00	3.00	3.00	2.00	1.00
Earnings Per Share-Unit Curr	23.01	27.96	72.73	111.91	43.99	33.06
Earnings Per Share(Adj)-Unit Curr	23.01	27.96	72.73	111.91	43.99	33.06
Book Value-Unit Curr	581.18	557.66	529.82	457.40	347.29	302.37
Book Value(Adj)-Unit Curr	581.18	557.66	529.82	457.40	347.29	302.37

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	120.55	101.22	123.15
Other Operating Income	0.00	0.00	0.00
Other Income	0.78	2.21	13.93
Total Income	121.33	103.43	137.08
Total Expenditure	109.82	86.74	116.32
PBIDT	11.51	16.69	20.76
Interest	1.67	0.92	1.03
PBDT	9.84	15.77	19.73
Depreciation	4.21	3.77	3.80
Tax	1.18	4.44	2.57
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.32	-0.86	1.44
Reported Profit After Tax	4.13	8.42	11.92
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	4.13	8.42	11.92
EPS (Unit Curr.)	9.68	19.72	27.94
EPS (Adj) (Unit Curr.)	9.68	19.72	27.94
Calculated EPS (Unit Curr.)	9.67	19.72	27.94
Calculated EPS (Adj) (Unit Curr.)	9.67	19.72	27.94
Calculated EPS (Ann.) (Unit Curr.)	38.69	78.88	111.74
Calculated EPS (Adj) (Ann.) (Unit Curr.)	38.69	78.88	111.74
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	4.27	4.27	4.27
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(%)	9.55	16.49	16.86
PBDTM(%)	8.16	15.58	16.02
PATM(%)	3.43	8.32	9.68

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.32	0.34	0.32	0.43	0.61
Long Term Debt-Equity Ratio	0.18	0.17	0.17	0.27	0.39
Current Ratio	0.80	0.76	1.04	1.16	0.98
Fixed Assets	1.35	1.39	1.65	1.72	1.04
Inventory	21.18	20.32	17.15	12.71	8.76
Debtors	22.96	23.51	20.74	22.78	14.82
Interest Cover Ratio	2.79	3.49	9.20	7.90	3.30
PBIDTM (%)	6.63	7.55	11.42	15.31	16.00
PBITM (%)	3.81	4.88	9.15	13.15	12.36
PBDTM (%)	5.27	6.15	10.43	13.65	12.26
CPM (%)	4.65	5.09	8.12	11.22	9.75
APATM (%)	1.83	2.42	5.85	9.05	6.11
ROCE (%)	6.23	7.55	16.99	27.28	16.25
RONW (%)	4.04	5.14	14.73	27.81	13.53

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	519.00	416.40	445.00	25.44	17.99	19.34	189.88
May 2026	496.00	330.30	458.65	23.31	12.99	19.93	195.71
Apr 2026	388.75	297.00	345.30	17.79	12.52	15.00	147.34
Mar 2026	349.00	282.50	293.90	16.91	11.80	12.77	125.41
Feb 2026	391.95	302.50	326.10	18.00	12.58	14.17	139.15
Jan 2026	350.00	280.00	318.00	17.00	11.39	13.82	135.69
Share Prices Of 2025
Dec 2025	347.90	311.20	326.90	16.47	12.74	14.20	139.49
Nov 2025	388.80	314.90	330.00	18.77	13.55	14.34	140.81
Oct 2025	369.75	315.25	329.85	17.61	13.52	14.33	140.75
Sep 2025	364.85	312.35	320.15	17.39	13.53	13.91	136.61
Aug 2025	346.45	297.05	308.25	15.61	12.30	13.39	131.53
Jul 2025	366.00	335.00	338.75	16.12	14.40	14.72	144.54
Jun 2025	390.00	325.00	342.40	17.48	13.81	14.88	146.10
May 2025	366.80	280.00	351.05	16.65	11.76	15.25	149.79
Apr 2025	329.50	250.00	294.15	16.11	9.96	12.78	125.51
Mar 2025	319.35	260.00	265.40	14.68	11.02	11.53	113.25
Feb 2025	390.00	291.00	311.50	13.68	9.49	10.57	132.92
Jan 2025	390.00	310.00	314.50	13.56	10.37	10.68	134.20
Share Prices Of 2024
Dec 2024	397.00	312.20	344.85	15.24	10.21	11.71	147.15
Nov 2024	370.70	297.70	316.75	13.15	9.74	10.75	135.16

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 51969.87
237.22 0.46%

S&P 500 7434.30
5.00 0.07%

HANG SENG 24963.24
-247.58 -0.98%

NIKKEI 225 64397.99
-2024.61 -3.05%

FTSE 100 10738.51
99.34 0.93%

NIFTY 23767.45
-102.15 -0.43%

× Ask Your Question