IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	2,364.45 Sep 01,2026 12:03:00	2,360.90 Sep 01,2026 11:59:59
Today's Change( )	0.45 (0.02%)	-38.40 (-1.60%)
Open( )	2,354.90	2,355.00
Prev Close( )	2,364.00	2,399.30
Volume	68,922.00	1,261,344.00
Today's Range( )	2,367.70 - 2,325.30	2,367.90 - 2,325.00
52-Week Range( )	3,336.70 - 1,976.00	3,350.00 - 1,976.80
Buy (Size)	2,363.50(×100)	2,360.60(×12)
Sell (Size)	2,364.45(×31)	2,361.30(×19)

Company Background


Incorporation Year	1995
Registered Office	Nirmal Building,9th Floor Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-22-67789595
Fax	91-22-67789660
Chairman	N Chandrasekaran
Managing Director	K Krithivasan
Company Secretary	Yashaswin Sheth
Auditor	B S R & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	TSR Consultants P Ltd C-101 1st Floor,247 Park Vikhroli W,Lal Bahadur Marg,Mumbai - 400 083

Board of Directors


Chairman(Non Exe)&Dir(Non-Ind)	N Chandrasekaran
Non Independent Executive Director / MD / CEO	K Krithivasan
ED/President/COO	Aarthi Subramanian
Independent Non Exe. Director	Pradeep K Khosla Hanne Birgitte Sorensen Keki M Mistry Al-Noor Ramji Sanjay Bhandarkar
Company Sec. & Compli. Officer	Yashaswin Sheth

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	362.00	362.00	362.00	366.00	366.00	370.00
Reserves Total	84314.00	75255.00	71758.00	74172.00	76807.00	74424.00
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	84676.00	75617.00	72120.00	74538.00	77173.00	74794.00
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	9354.00	7577.00	6145.00	5659.00	5855.00	5077.00
Total Debt	9354.00	7577.00	6145.00	5659.00	5855.00	5077.00
Other Liabilities	1297.00	1301.00	685.00	1077.00	1181.00	620.00
Total Liabilities	95327.00	84495.00	78950.00	81274.00	84209.00	80491.00
APPLICATION OF FUNDS :
Gross Block	41563.00	40979.00	37034.00	35402.00	33803.00	32524.00
Less : Accumulated Depreciation	23853.00	24154.00	22081.00	19712.00	17279.00	16465.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	17710.00	16825.00	14953.00	15690.00	16524.00	16059.00
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	2402.00	1318.00	1450.00	1103.00	1146.00	861.00
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	41090.00	32802.00	32245.00	38143.00	31667.00	30729.00
Current Assets, Loans & Advances
Inventories	29.00	20.00	27.00	27.00	19.00	7.00
Sundry Debtors	56976.00	51767.00	46068.00	42798.00	29852.00	25222.00
Cash and Bank Balance	4786.00	7152.00	6599.00	4543.00	13692.00	3142.00
Loans and Advances	18570.00	15421.00	12384.00	9678.00	21367.00	26465.00
Total Current Assets	80361.00	74360.00	65078.00	57046.00	64930.00	54836.00
Less : Current Liabilities and Provisions
Current Liabilities	34665.00	32521.00	31486.00	29813.00	28798.00	18867.00
Provisions	19018.00	15570.00	10558.00	8550.00	8127.00	9658.00
Total Current Liabilities & Provisions	53683.00	48091.00	42044.00	38363.00	36925.00	28525.00
Net Current Assets	26678.00	26269.00	23034.00	18683.00	28005.00	26311.00
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	5266.00	4273.00	3636.00	2547.00	3099.00	3668.00
Deferred Tax Liability	2072.00	1817.00	1266.00	273.00	449.00	873.00
Net Deferred Tax	3194.00	2456.00	2370.00	2274.00	2650.00	2795.00
Other Assets	4253.00	4825.00	4898.00	5381.00	4217.00	3736.00
Total Assets	95327.00	84495.00	78950.00	81274.00	84209.00	80491.00
Contingent Liabilities	14765.00	14746.00	642.00	716.00	735.00	600.00

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	220938.00	214853.00	202359.00	190354.00	160341.00	135963.00
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	220938.00	214853.00	202359.00	190354.00	160341.00	135963.00
Other Income	10036.00	9642.00	7273.00	5328.00	7486.00	5400.00
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	230974.00	224495.00	209632.00	195682.00	167827.00	141363.00
EXPENDITURE :
Raw Materials	41.00	49.00	42.00	37.00	29.00	14.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	112142.00	107300.00	103139.00	96218.00	81097.00	69046.00
Other Manufacturing Expenses	3435.00	11323.00	3305.00	1379.00	981.00	1216.00
Selling & Administrative Expenses	29712.00	26598.00	28935.00	31422.00	23724.00	18423.00
Miscellaneous Expenses	17426.00	11654.00	12049.00	10301.00	8265.00	8172.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	162756.00	156924.00	147470.00	139357.00	114096.00	96871.00
Operating Profit	68218.00	67571.00	62162.00	56325.00	53731.00	44492.00
Interest	1124.00	703.00	673.00	695.00	486.00	537.00
Gross Profit	67094.00	66868.00	61489.00	55630.00	53245.00	43955.00
Depreciation	4288.00	4220.00	3887.00	3940.00	3522.00	3053.00
Profit Before Tax	62806.00	62648.00	57602.00	51690.00	49723.00	40902.00
Tax	14178.00	14823.00	14178.00	12946.00	11931.00	10300.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-468.00	-232.00	-135.00	-362.00	-395.00	-358.00
Reported Net Profit	49096.00	48057.00	43559.00	39106.00	38187.00	30960.00
Extraordinary Items	-3128.00	24.73	-712.15	19.88	18.51	-894.02
Adjusted Net Profit	52224.00	48032.27	44271.15	39086.12	38168.49	31854.02
Adjustment below Net Profit	205.00	-135.00	-21048.00	42.00	-22096.00	-19765.00
P & L Balance brought forward	73380.00	55173.00	62228.00	68949.00	70928.00	71532.00
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	38352.00	29715.00	29566.00	45869.00	18070.00	11799.00
P & L Balance carried down	84329.00	73380.00	55173.00	62228.00	68949.00	70928.00
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 %	11000.00	12600.00	7300.00	11500.00	4300.00	3800.00
Dividend Per Share(Rs)	110.00	126.00	73.00	115.00	43.00	38.00
Earnings Per Share-Unit Curr	135.62	132.75	120.33	106.85	104.34	83.68
Earnings Per Share(Adj)-Unit Curr	135.62	132.75	120.33	106.85	104.34	83.68
Book Value-Unit Curr	233.95	206.72	198.29	203.28	209.27	199.67
Book Value(Adj)-Unit Curr	233.95	206.72	198.29	203.28	209.27	199.67

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	59553.00	58052.00	55567.00
Other Operating Income	0.00	0.00	0.00
Other Income	3406.00	3516.00	2049.00
Total Income	62959.00	61568.00	57616.00
Total Expenditure	44088.00	41922.00	43090.00
PBIDT	18871.00	19646.00	14526.00
Interest	247.00	238.00	512.00
PBDT	18624.00	19408.00	14014.00
Depreciation	915.00	944.00	1102.00
Tax	4099.00	4178.00	2903.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-32.00	-240.00	-181.00
Reported Profit After Tax	13642.00	14526.00	10190.00
Extra-ordinary Items	-513.38	0.00	-2493.72
Adjusted Profit After Extra-ordinary item	14155.38	14526.00	12683.72
EPS (Unit Curr.)	37.70	40.15	28.16
EPS (Adj) (Unit Curr.)	37.70	40.15	28.16
Calculated EPS (Unit Curr.)	37.69	40.13	28.15
Calculated EPS (Adj) (Unit Curr.)	37.69	40.13	28.15
Calculated EPS (Ann.) (Unit Curr.)	150.74	160.51	112.60
Calculated EPS (Adj) (Ann.) (Unit Curr.)	150.74	160.51	112.60
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	1200.00	0.00	5700.00
Equity	362.00	362.00	362.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
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(%)	31.69	33.84	26.14
PBDTM(%)	31.27	33.43	25.22
PATM(%)	22.91	25.02	18.34

Financial Ratios

Particulars	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022
Debt-Equity Ratio	0.11	0.09	0.08	0.08	0.08
Long Term Debt-Equity Ratio	0.09	0.08	0.07	0.06	0.07
Current Ratio	1.52	1.55	1.53	1.64	1.87
Fixed Assets	5.40	5.59	5.62	5.56	4.95
Inventory	9017.88	9142.68	7494.78	8276.26	12333.92
Debtors	4.06	4.39	4.55	5.24	5.82
Interest Cover Ratio	56.88	90.12	86.59	75.37	103.31
PBIDTM (%)	30.88	31.45	30.72	29.59	33.51
PBITM (%)	28.94	29.49	28.80	27.52	31.31
PBDTM (%)	30.37	31.12	30.39	29.22	33.21
CPM (%)	24.16	24.33	23.45	22.61	26.01
APATM (%)	22.22	22.37	21.53	20.54	23.82
ROCE (%)	71.41	78.06	72.96	63.59	61.22
RONW (%)	61.55	65.56	59.60	51.80	50.76

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jul 2026	2,494.20	1,976.00	2,365.60	17.72	13.65	16.39	855,894.78
Jun 2026	2,457.00	2,018.90	2,034.05	17.08	13.88	14.09	735,937.09
May 2026	2,499.95	2,210.00	2,253.90	17.81	15.07	15.62	815,480.75
Apr 2026	2,613.95	2,377.20	2,473.50	18.13	15.97	17.14	894,933.95
Mar 2026	2,634.80	2,346.35	2,359.05	18.59	16.17	16.34	853,524.94
Feb 2026	3,336.70	2,561.95	2,636.40	26.02	19.20	19.86	953,872.59
Jan 2026	3,300.00	3,082.00	3,125.05	24.90	22.92	23.54	1,130,670.44
Share Prices Of 2025
Dec 2025	3,328.20	3,121.05	3,205.75	25.10	23.40	24.15	1,159,868.41
Nov 2025	3,179.00	2,960.00	3,139.65	24.24	22.06	23.65	1,135,952.85
Oct 2025	3,097.95	2,867.55	3,057.80	23.51	21.26	23.03	1,106,338.80
Sep 2025	3,202.95	2,886.00	2,889.00	24.33	21.72	21.76	1,045,265.48
Aug 2025	3,163.40	2,992.05	3,084.40	23.88	21.93	23.23	1,115,962.91
Jul 2025	3,489.85	3,015.05	3,037.35	26.80	22.54	22.88	1,098,939.81
Jun 2025	3,539.45	3,358.00	3,461.05	27.34	25.09	26.07	1,252,238.18
May 2025	3,630.00	3,380.00	3,464.50	27.42	25.00	26.10	1,253,486.42
Apr 2025	3,588.95	3,060.25	3,429.65	27.33	21.53	25.83	1,240,877.39
Mar 2025	3,708.90	3,463.05	3,604.45	28.33	25.83	27.15	1,304,121.56
Feb 2025	4,161.00	3,457.35	3,483.90	34.59	28.04	28.47	1,260,505.51
Jan 2025	4,321.65	4,011.25	4,109.00	35.56	32.64	33.58	1,486,672.16
Share Prices Of 2024
Dec 2024	4,494.00	4,034.00	4,097.20	37.24	32.46	33.48	1,482,402.82

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