IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	2,431.40 Jul 02,2026 EOD	2,433.20 Jul 02,2026 EOD
Today's Change( )	-50.20 (-2.02%)	-52.40 (-2.11%)
Open( )	2,485.60	2,485.60
Prev Close( )	2,481.60	2,485.60
Volume	79,849.00	217,234.00
Today's Range( )	2,485.60 - 2,424.00	2,504.90 - 2,421.70
52-Week Range( )	3,041.70 - 1,968.54	3,044.00 - 2,050.37
Buy (Size)	N.A	N.A
Sell (Size)	N.A	2,433.20(×2377)

Company Background


Incorporation Year	2004
Registered Office	Plot No 3 (SP) III Main Road,Ambattur Industrial Estate, Chennai, Tamil Nadu-600058
Telephone	91-44-42242000
Fax	91-44-42242009
Chairman	Akash Passey
Managing Director	Paramjit Singh Chadha
Company Secretary	NA
Auditor	B S R & Co LLP
Face Value	5
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar

Board of Directors


Independent Director	Mahesh R Chhabria
Chairman (Non-Executive)	Akash Passey
Independent Director	Amrita Verma chowdhury Rashmi Hemant Urdhwareshe Neeraj Sagar
Non Executive Director	Lars Orlik
Managing Director	Paramjit Singh Chadha
Additional Director	Ivan Brajdic Claudia Christina Jehle

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	9.48	9.48	9.48	9.48	9.48	9.48
Reserves Total	3201.32	2779.17	2399.63	2104.59	1986.92	1885.06
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	3210.80	2788.65	2409.11	2114.07	1996.40	1894.54
Secured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	0.00	0.00	0.00	0.00	0.00	0.00
Other Liabilities	80.37	81.17	77.49	24.14	16.08	22.87
Total Liabilities	3291.17	2869.82	2486.60	2138.21	2012.48	1917.41
APPLICATION OF FUNDS :
Gross Block	1527.69	1360.44	1177.43	1043.80	847.95	788.95
Less : Accumulated Depreciation	798.80	691.73	591.91	508.14	415.70	317.96
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	728.89	668.71	585.52	535.66	432.25	470.99
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	63.27	82.51	76.83	20.26	49.74	29.96
Producing Properties	0.00	0.00	0.00	0.00	0.00	0.00
Investments	31.33	26.04	101.14	399.11	639.97	542.37
Current Assets, Loans & Advances
Inventories	186.45	166.99	155.21	144.77	113.72	112.57
Sundry Debtors	1111.89	934.56	757.86	666.38	585.45	363.54
Cash and Bank Balance	1465.22	1291.81	1168.70	669.10	461.98	461.19
Loans and Advances	38.11	51.05	54.85	76.32	96.88	82.89
Total Current Assets	2801.66	2444.42	2136.62	1556.58	1258.03	1020.18
Less : Current Liabilities and Provisions
Current Liabilities	437.47	471.78	502.40	459.97	443.82	250.85
Provisions	31.84	27.75	30.81	38.49	40.00	12.44
Total Current Liabilities & Provisions	469.31	499.53	533.20	498.46	483.83	263.29
Net Current Assets	2332.35	1944.89	1603.42	1058.12	774.20	756.90
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	31.01	28.99	24.15	26.78	19.04	19.65
Deferred Tax Liability	6.25	0.00	2.11	8.32	12.44	18.85
Net Deferred Tax	24.76	28.99	22.04	18.46	6.60	0.80
Other Assets	110.57	118.68	97.67	106.61	109.73	116.41
Total Assets	3291.17	2869.82	2486.62	2138.22	2012.48	1917.42
Contingent Liabilities	1.86	1.25	13.14	13.15	188.47	188.45

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	3804.09	3783.71	3444.59	2543.35	1863.50	1929.56
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	3804.09	3783.71	3444.59	2543.35	1863.50	1929.56
Other Income	109.75	95.77	67.01	37.53	38.89	63.88
Stock Adjustments	6.14	3.09	-0.30	6.02	1.60	-22.32
Total Income	3919.98	3882.57	3511.30	2586.90	1903.99	1971.12
EXPENDITURE :
Raw Materials	2211.86	2324.15	2196.76	1649.34	1135.83	1126.36
Power & Fuel Cost	26.85	27.06	24.93	19.08	14.80	17.66
Employee Cost	538.54	463.97	376.71	328.69	290.44	265.69
Other Manufacturing Expenses	136.64	140.25	143.19	122.31	102.01	114.89
Selling & Administrative Expenses	246.42	247.84	210.13	156.72	96.17	115.63
Miscellaneous Expenses	24.47	20.39	22.27	20.69	20.08	15.52
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	3184.78	3223.66	2973.98	2296.82	1659.33	1655.76
Operating Profit	735.20	658.92	537.32	290.07	244.65	315.37
Interest	5.70	5.01	5.67	1.90	1.99	1.92
Gross Profit	729.50	653.91	531.65	288.17	242.66	313.45
Depreciation	122.70	109.49	104.76	92.43	90.40	90.11
Profit Before Tax	606.80	544.42	426.89	195.74	152.26	223.34
Tax	142.84	146.43	112.83	64.34	53.61	69.01
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	5.30	-6.80	-3.61	-10.67	-5.15	-4.48
Reported Net Profit	458.66	404.78	317.67	142.07	103.80	158.81
Extraordinary Items	6.14	4.59	4.20	12.63	13.59	22.18
Adjusted Net Profit	452.52	400.19	313.47	129.44	90.21	136.63
Adjustment below Net Profit	-4.26	-0.59	0.13	-3.54	-1.95	6.22
P & L Balance brought forward	2531.35	2151.82	1856.78	1739.11	1637.25	1508.26
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	32.24	24.66	22.76	20.86	0.00	36.04
P & L Balance carried down	2953.51	2531.35	2151.82	1856.78	1739.11	1637.25
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 %	380.00	340.00	260.00	240.00	220.00	200.00
Dividend Per Share(Rs)	19.00	17.00	13.00	12.00	11.00	10.00
Earnings Per Share-Unit Curr	241.81	213.41	167.48	74.90	54.73	83.73
Earnings Per Share(Adj)-Unit Curr	40.30	35.57	27.91	12.48	9.12	13.96
Book Value-Unit Curr	1692.78	1470.22	1270.12	1114.57	1052.53	998.83
Book Value(Adj)-Unit Curr	282.14	245.04	211.69	185.77	175.42	166.48

Quarterly Results

Quarters :

Particulars	Mar 2026 ( Cr)	Dec 2025 ( Cr)	Sep 2025 ( Cr)
Gross Sales	1132.80	1057.65	901.80
Other Operating Income	0.00	0.00	0.00
Other Income	42.39	31.88	44.52
Total Income	1175.18	1089.53	946.31
Total Expenditure	950.19	870.97	769.67
PBIDT	224.99	218.56	176.65
Interest	1.27	1.47	1.24
PBDT	223.72	217.09	175.41
Depreciation	33.34	32.38	31.71
Tax	51.65	48.64	38.31
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-2.62	-2.61	-1.08
Reported Profit After Tax	141.35	138.68	106.47
Extra-ordinary Items	0.00	-5.85	0.00
Adjusted Profit After Extra-ordinary item	141.35	144.53	106.47
EPS (Unit Curr.)	74.52	73.12	56.13
EPS (Adj) (Unit Curr.)	12.42	12.19	9.36
Calculated EPS (Unit Curr.)	74.52	73.12	56.13
Calculated EPS (Adj) (Unit Curr.)	12.42	12.19	9.36
Calculated EPS (Ann.) (Unit Curr.)	298.08	292.46	224.53
Calculated EPS (Adj) (Ann.) (Unit Curr.)	49.68	48.74	37.42
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	9.48	9.48	9.48
Reserve & Surplus	0.00	0.00	0.00
Face Value	5.00	5.00	5.00
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(%)	19.86	20.66	19.59
PBDTM(%)	19.75	20.53	19.45
PATM(%)	12.48	13.11	11.81

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.00	0.00	0.00	0.00	0.00
Current Ratio	5.44	4.48	3.59	2.85	2.98
Fixed Assets	2.63	2.98	3.10	2.69	2.28
Inventory	21.53	23.49	22.97	19.68	16.47
Debtors	3.72	4.47	4.84	4.06	3.93
Interest Cover Ratio	107.46	109.67	76.29	104.02	66.97
PBIDTM (%)	19.33	17.41	15.60	11.41	12.00
PBITM (%)	16.10	14.52	12.56	7.77	7.15
PBDTM (%)	19.18	17.28	15.43	11.33	11.90
CPM (%)	15.28	13.59	12.26	9.22	9.69
APATM (%)	12.06	10.70	9.22	5.59	4.84
ROCE (%)	19.88	20.51	18.71	9.52	6.78
RONW (%)	15.29	15.58	14.05	6.91	4.64

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Jun 2026	3,041.70	2,341.71	2,561.55	69.03	61.65	64.42	29,151.85
May 2026	2,562.82	2,317.05	2,437.82	66.72	57.29	61.28	27,732.03
Apr 2026	2,586.72	2,255.39	2,445.91	66.49	56.17	61.49	27,824.08
Mar 2026	2,506.03	2,162.54	2,319.20	64.54	52.68	58.30	26,382.65
Feb 2026	2,777.56	2,453.88	2,527.38	72.84	61.02	63.54	28,750.94
Jan 2026	2,613.39	2,237.94	2,496.62	67.41	54.02	62.76	28,401.04
Share Prices Of 2025
Dec 2025	2,634.22	2,193.25	2,480.62	67.03	48.97	62.36	28,218.93
Nov 2025	2,238.38	2,055.04	2,200.29	57.62	49.77	55.31	25,029.95
Oct 2025	2,313.38	2,053.38	2,075.22	59.45	51.08	52.17	23,607.19
Sep 2025	2,385.96	2,059.21	2,149.77	60.64	51.31	54.04	24,455.27
Aug 2025	2,509.78	2,142.88	2,343.91	64.37	51.93	58.92	26,663.83
Jul 2025	2,365.45	1,968.54	2,198.69	62.14	45.03	55.27	25,011.84
Jun 2025	2,475.05	2,100.04	2,233.58	66.69	50.92	56.15	25,408.68
May 2025	2,308.38	2,000.04	2,228.04	58.79	48.56	56.01	25,345.73
Apr 2025	2,278.21	2,001.61	2,087.88	58.86	50.05	52.49	23,751.19
Mar 2025	2,260.95	1,737.53	2,165.63	59.34	42.32	54.44	24,635.77
Feb 2025	1,996.71	1,651.95	1,823.90	57.31	46.28	51.85	20,748.31
Jan 2025	2,016.30	1,594.49	1,834.55	57.88	43.89	52.15	20,869.37
Share Prices Of 2024
Dec 2024	2,104.87	1,890.19	2,006.41	61.26	52.44	57.03	22,824.43
Nov 2024	2,547.30	2,032.59	2,080.18	74.31	56.71	59.13	23,663.69

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