IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	502.30 Feb 12,2026 10:46:00	505.70 Feb 12,2026 10:43:26
Today's Change( )	-7.25 (-1.42%)	-3.10 (-0.61%)
Open( )	496.85	512.00
Prev Close( )	509.55	508.80
Volume	414.00	4,522.00
Today's Range( )	509.75 - 496.85	512.00 - 501.45
52-Week Range( )	652.80 - 437.65	685.60 - 438.00
Buy (Size)	503.60(×3)	505.75(×6)
Sell (Size)	509.95(×19)	507.90(×1)

Company Background


Incorporation Year	1988
Registered Office	305 3rd Floor Bhanot Corner,Pamposh Enclave Gr Kailash I, New Delhi, New Delhi-110048
Telephone	91-011-26440917/26440925
Fax	91-011-26216922
Chairman	Ashok Chaturvedi
Managing Director	Ashok Chaturvedi
Company Secretary	Ritesh Chaudhry
Auditor	Vijay Sehgal & Co/Lodha & Co LLP
Face Value	10
Market Lot	1
Listing	BSE,Luxembourg,MSEI ,NSE,SingaporeBSE,Luxembourg,MSEI ,NSE,Singapore
Registrar	Beetal Fin.&Computer Ser.P Ltd 99 BeetalHouse 3rd F,Behind Local Shp Cen,Nr Dada Harsukh Das,New Delhi - 110062

Board of Directors


Chairman & Managing Director	Ashok Chaturvedi
Independent Director	Paresh Nath Sharma Sujit Kumar Varma Ghyanendra Nath Bajpai
Senior Vice President & Company Secretary	Ritesh Chaudhry
Independent Director	Rashmi Verma
Whole Time Director	Jeevaraj Gopal Pilla

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	72.21	72.21	72.21	72.21	72.21	72.21
Reserves Total	3175.07	2971.42	2830.93	2609.95	2404.14	2187.39
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	3247.28	3043.63	2903.14	2682.16	2476.35	2259.60
Secured Loans	3282.84	2752.26	2295.69	1570.57	1093.50	1007.69
Unsecured Loans	368.16	332.96	186.38	181.13	195.95	230.90
Total Debt	3651.00	3085.22	2482.07	1751.70	1289.45	1238.59
Other Liabilities	57.42	65.01	45.69	41.23	31.46	30.95
Total Liabilities	6955.70	6193.86	5430.90	4475.09	3797.26	3529.14
APPLICATION OF FUNDS :
Gross Block	6105.94	6054.14	5339.09	4457.49	4228.35	4073.81
Less : Accumulated Depreciation	3094.66	2860.81	2604.55	2449.83	2250.61	2054.74
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	3011.28	3193.33	2734.54	2007.66	1977.74	2019.07
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	348.93	94.45	276.09	495.34	70.85	28.64
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	432.86	442.30	450.62	466.28	463.14	461.86
Current Assets, Loans & Advances
Inventories	877.86	751.18	847.70	712.11	512.43	481.46
Sundry Debtors	2313.29	2144.26	2052.96	1694.45	1338.50	1114.43
Cash and Bank Balance	715.41	430.51	240.95	164.35	200.62	67.12
Loans and Advances	241.73	287.65	232.40	200.38	224.81	172.76
Total Current Assets	4148.30	3613.60	3374.01	2771.29	2276.36	1835.78
Less : Current Liabilities and Provisions
Current Liabilities	1211.43	1182.69	1407.65	1274.70	940.02	784.20
Provisions	23.14	16.57	45.13	57.39	63.76	47.78
Total Current Liabilities & Provisions	1234.57	1199.26	1452.78	1332.09	1003.79	831.98
Net Current Assets	2913.73	2414.33	1921.23	1439.20	1272.57	1003.79
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	36.15	0.00	0.00
Deferred Tax Liability	86.36	91.25	80.76	116.76	118.69	59.14
Net Deferred Tax	-86.36	-91.25	-80.76	-80.61	-118.69	-59.14
Other Assets	335.26	140.71	129.19	147.23	131.66	74.93
Total Assets	6955.70	6193.87	5430.91	4475.10	3797.26	3529.14
Contingent Liabilities	1231.41	1212.08	1174.51	1038.37	934.72	1268.42

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	7724.74	6610.23	6778.89	5673.78	4633.35	4069.71
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	7724.74	6610.23	6778.89	5673.78	4633.35	4069.71
Other Income	84.87	41.32	38.12	46.81	22.05	82.65
Stock Adjustments	4.15	28.31	24.53	82.20	-58.45	81.61
Total Income	7813.76	6679.86	6841.54	5802.79	4596.95	4233.97
EXPENDITURE :
Raw Materials	5032.50	4288.50	4587.64	3786.38	2649.56	2492.50
Power & Fuel Cost	307.27	286.08	255.41	240.01	188.00	196.49
Employee Cost	696.61	619.10	560.60	506.79	459.17	461.93
Other Manufacturing Expenses	397.11	363.89	346.80	306.06	267.12	230.87
Selling & Administrative Expenses	346.29	280.79	279.85	230.97	175.00	175.18
Miscellaneous Expenses	114.52	84.00	61.76	70.32	92.09	72.02
Less : Pre-operative Expenses Capitalised	9.21	12.59	12.27	17.39	0.00	11.44
Total Expenditure	6885.09	5909.76	6079.79	5123.14	3830.94	3617.55
Operating Profit	928.66	770.10	761.75	679.66	766.02	616.42
Interest	334.81	255.83	182.57	155.03	152.28	172.89
Gross Profit	593.85	514.27	579.18	524.63	613.74	443.53
Depreciation	320.04	298.22	262.06	253.21	259.65	261.36
Profit Before Tax	273.81	216.05	317.12	271.42	354.09	182.17
Tax	62.74	44.74	73.02	85.63	64.11	39.12
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.37	10.33	0.37	-36.54	59.54	-0.22
Reported Net Profit	214.45	160.98	243.72	222.32	230.44	143.27
Extraordinary Items	1.10	0.01	1.83	-0.42	-1.53	-0.11
Adjusted Net Profit	213.35	160.97	241.89	222.74	231.97	143.38
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance brought forward	2132.45	1993.12	1771.07	1566.90	1350.90	1224.27
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	7.22	21.66	21.66	18.16	14.44	16.63
P & L Balance carried down	2339.67	2132.45	1993.12	1771.07	1566.90	1350.90
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 %	30.00	10.00	30.00	30.00	25.00	20.00
Dividend Per Share(Rs)	3.00	1.00	3.00	3.00	2.50	2.00
Earnings Per Share-Unit Curr	29.70	22.29	33.75	30.79	31.91	19.84
Earnings Per Share(Adj)-Unit Curr	29.70	22.29	33.75	30.79	31.91	19.84
Book Value-Unit Curr	449.69	421.49	402.03	371.43	342.93	312.91
Book Value(Adj)-Unit Curr	449.69	421.49	402.03	371.43	342.93	312.91

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	1901.94	2032.60	1947.09
Other Operating Income	30.70	25.41	23.01
Other Income	25.29	17.45	41.58
Total Income	1957.93	2075.46	2011.68
Total Expenditure	1762.60	1827.19	1775.20
PBIDT	195.33	248.27	236.48
Interest	90.45	91.37	79.60
PBDT	104.88	156.90	156.88
Depreciation	80.61	79.44	79.06
Tax	-13.16	7.27	7.86
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	15.12	13.04	-1.25
Reported Profit After Tax	22.31	57.15	71.21
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	22.31	57.15	71.21
EPS (Unit Curr.)	3.09	7.91	9.86
EPS (Adj) (Unit Curr.)	3.09	7.91	9.86
Calculated EPS (Unit Curr.)	3.09	7.91	9.86
Calculated EPS (Adj) (Unit Curr.)	3.09	7.91	9.86
Calculated EPS (Ann.) (Unit Curr.)	12.36	31.66	39.45
Calculated EPS (Adj) (Ann.) (Unit Curr.)	12.36	31.66	39.45
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	72.21	72.21	72.21
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(%)	10.27	12.21	12.15
PBDTM(%)	5.51	7.72	8.06
PATM(%)	1.17	2.81	3.66

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	1.07	0.94	0.76	0.59	0.53
Long Term Debt-Equity Ratio	0.59	0.59	0.52	0.37	0.32
Current Ratio	1.38	1.43	1.44	1.38	1.35
Fixed Assets	1.27	1.16	1.38	1.31	1.12
Inventory	9.48	8.27	8.69	9.27	9.32
Debtors	3.47	3.15	3.62	3.74	3.78
Interest Cover Ratio	1.82	1.84	2.74	2.75	3.33
PBIDTM (%)	12.02	11.65	11.24	11.98	16.53
PBITM (%)	7.88	7.14	7.37	7.52	10.93
PBDTM (%)	7.69	7.78	8.54	9.25	13.25
CPM (%)	6.92	6.95	7.46	8.38	10.58
APATM (%)	2.78	2.44	3.60	3.92	4.97
ROCE (%)	9.26	8.12	10.09	10.31	13.82
RONW (%)	6.82	5.41	8.73	8.62	9.73

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jan 2026	504.15	449.70	457.35	17.23	15.11	15.48	3,302.59
Share Prices Of 2025
Dec 2025	507.00	464.00	502.90	17.30	15.54	17.02	3,631.52
Nov 2025	547.30	489.00	490.45	19.00	16.50	16.60	3,541.61
Oct 2025	593.95	539.50	540.80	21.11	18.22	18.30	3,905.20
Sep 2025	600.95	520.00	543.85	22.10	17.29	18.41	3,927.22
Aug 2025	604.70	511.00	516.95	21.32	17.10	17.50	3,732.97
Jul 2025	630.00	582.65	590.65	22.28	19.69	19.99	4,265.17
Jun 2025	647.95	583.00	609.60	22.48	19.65	20.63	4,402.01
May 2025	652.80	510.05	612.90	23.38	16.61	20.74	4,425.84
Apr 2025	577.00	459.25	552.85	19.82	15.16	18.71	3,992.21
Mar 2025	529.00	437.65	497.10	18.35	14.21	16.83	3,589.63
Feb 2025	548.00	447.55	450.25	28.61	19.30	20.20	3,251.32
Jan 2025	540.00	444.00	475.40	24.55	19.65	21.33	3,432.93
Share Prices Of 2024
Dec 2024	610.95	513.75	519.15	29.45	22.81	23.29	3,748.86
Nov 2024	623.85	529.20	535.85	28.41	23.45	24.04	3,869.45
Oct 2024	718.40	541.00	582.90	33.80	23.73	26.15	4,209.21
Sep 2024	811.50	675.00	696.50	36.99	30.11	31.25	5,029.53
Aug 2024	859.90	538.15	761.65	39.31	23.10	34.17	5,499.99
Jul 2024	612.10	517.00	598.90	28.06	22.89	26.87	4,324.75
Jun 2024	550.75	380.05	519.90	26.12	15.97	23.32	3,754.28

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