IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	9,304.15 Dec 05,2025 EOD
Today's Change( )	-1.40 (-0.02%)
Open( )	9,327.05
Prev Close( )	9,305.55
Volume	146.00
Today's Range( )	9,387.95 - 9,300.05
52-Week Range( )	12,499.95 - 8,000.00
Buy (Size)	N.A
Sell (Size)	N.A

Company Background


Incorporation Year	1971
Registered Office	Nadesar Palace Compound,, Varanasi, Uttar Pradesh-221002
Telephone	91-0542-6660001
Fax	91-0542-2503291
Chairman	Anantnarain Singh
Managing Director	NA
Company Secretary	Vanika Mahajan
Auditor	PKF Sridhar & Santhanam LLP
Face Value	10
Market Lot	1
Listing	BSEBSE
Registrar	Indian Hotels Ltd Share Department,Mandlik House,Mandlik Road,Mumbai 400001

Board of Directors


Chairman & Non Executive Dir.	Anantnarain Singh
Independent Non Exe. Director	Moiz Miyajiwala Puneet Raman ANITA BELANI
Non-Exec & Non-Independent Dir	Rohit Khosla BEEJAL AKSHAYKUMAR DESAI
Company Sec. & Compli. Officer	Vanika Mahajan

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	1.30	1.30	1.30	1.30	1.30	1.30
Reserves Total	171.42	131.70	98.47	76.54	70.93	77.01
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	172.72	133.00	99.77	77.84	72.23	78.31
Secured Loans	0.00	0.00	0.00	0.00	0.00	5.55
Unsecured Loans	3.84	3.78	3.71	3.64	9.07	3.44
Shop Security Deposits	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	3.84	3.78	3.71	3.64	9.07	8.99
Other Liabilities	0.42	0.33	0.33	0.27	0.30	0.35
Total Liabilities	176.98	137.11	103.81	81.75	81.60	87.65
APPLICATION OF FUNDS :
Gross Block	119.94	114.65	111.06	109.99	109.66	109.85
Less: Accumulated Depreciation	49.44	43.48	37.93	32.00	25.66	19.20
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	70.50	71.17	73.13	77.99	84.00	90.65
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	18.93	5.46	0.64	0.23	0.11	0.04
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	1.05	1.34	1.23	0.80	0.82	1.05
Sundry Debtors	4.04	5.07	4.30	1.39	0.78	4.33
Cash and Bank Balance	89.65	50.42	30.15	6.59	1.68	2.33
Loans and Advances	8.51	4.68	3.14	1.51	1.85	3.20
Total Current Assets	103.24	61.51	38.82	10.28	5.13	10.91
Less : Current Liabilities and Provisions
Current Liabilities	13.25	13.27	10.64	7.24	5.25	11.08
Provisions	0.36	0.45	0.28	0.35	0.12	0.40
Total Current Liabilities & Provisions	13.60	13.72	10.92	7.58	5.37	11.48
Net Current Assets	89.64	47.79	27.90	2.70	-0.24	-0.57
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.82	1.60	1.37	0.92	2.72	0.87
Deferred Tax Liability	6.63	6.85	6.96	6.68	6.64	6.53
Net Deferred Tax	-4.81	-5.25	-5.59	-5.76	-3.92	-5.66
Other Assets	2.72	17.94	7.73	6.58	1.65	3.20
Total Assets	176.98	137.11	103.81	81.74	81.60	87.66
Contingent Liabilities	0.36	0.36	0.37	0.37	0.37	0.37

Profit and Loss

Particulars(INCOME)	Mar 2025 ( Cr)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Rooms, Restaurants, Banquets and Other Services	135.47	120.56	93.33	49.84	24.24	63.64
Other Income	5.20	3.24	1.50	0.10	0.57	0.20
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	140.67	123.80	94.83	49.94	24.81	63.84
EXPENDITURE :
Food, Bevarages & Provisions Consumed	0.00	0.00	0.00	0.00	2.75	6.20
Operating Expenses	21.53	21.64	18.41	11.88	3.65	7.54
Employee Cost	16.02	14.28	11.72	9.50	7.99	11.24
Power & Fuel Cost	5.18	5.19	5.08	4.11	2.98	4.67
Selling & Administrative Expenses	24.23	20.55	16.39	7.46	4.47	10.05
Miscellaneous Expenses	9.18	7.77	5.57	2.27	2.01	3.18
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	76.15	69.44	57.17	35.22	23.84	42.88
Operating Profit	64.52	54.37	37.66	14.72	0.97	20.96
Interest	0.38	0.38	0.37	0.65	1.00	1.08
Gross Profit	64.14	53.99	37.29	14.07	-0.03	19.88
Depreciation	6.03	5.90	6.01	6.36	6.93	6.38
Profit Before Tax	58.11	48.09	31.28	7.71	-6.96	13.50
Tax	15.31	12.39	8.07	0.21	0.00	3.12
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.45	-0.34	-0.17	1.84	-1.74	-0.24
Reported Net Profit	43.25	36.04	23.38	5.65	-5.23	10.61
Extraordinary Items	0.00	-0.18	-0.01	0.00	0.00	-0.26
Adjusted Net Profit	43.25	36.22	23.39	5.65	-5.23	10.87
Adjustment below Net Profit	-0.28	-0.22	-0.14	-0.05	0.13	-2.05
P & L Balance brought forward	110.02	76.79	54.86	49.25	55.33	48.72
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	3.25	2.60	1.30	0.00	0.98	1.95
P & L Balance carried down	149.74	110.02	76.79	54.86	49.25	55.33
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 %	250.00	250.00	200.00	100.00	0.00	75.00
Dividend Per Share(Rs)	25.00	25.00	20.00	10.00	0.00	7.50
Earnings Per Share-Unit Curr	332.69	277.25	179.85	43.48	-40.22	81.63
Earnings Per Share(Adj)-Unit Curr	332.69	277.25	179.85	43.48	-40.22	81.63
Book Value-Unit Curr	1328.58	1023.05	767.50	598.75	555.65	602.41
Book Value(Adj)-Unit Curr	1328.58	1023.05	767.50	598.75	555.65	602.41

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	23.90	25.01	49.12
Other Operating Income	0.00	0.00	0.00
Other Income	1.62	1.78	1.38
Total Income	25.52	26.79	50.51
Total Expenditure	15.66	14.99	27.41
PBIDT	9.86	11.80	23.10
Interest	0.10	0.10	0.09
PBDT	9.76	11.71	23.01
Depreciation	1.51	1.51	1.52
Tax	2.03	2.40	5.87
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.15	0.22	-0.43
Reported Profit After Tax	6.08	7.58	16.05
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	6.08	7.58	16.05
EPS (Unit Curr.)	46.76	58.32	123.49
EPS (Adj) (Unit Curr.)	46.76	58.32	123.49
Calculated EPS (Unit Curr.)	46.76	58.32	123.49
Calculated EPS (Adj) (Unit Curr.)	46.76	58.32	123.49
Calculated EPS (Ann.) (Unit Curr.)	187.03	233.28	493.97
Calculated EPS (Adj) (Ann.) (Unit Curr.)	187.03	233.28	493.97
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	1.30	1.30	1.30
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(%)	41.26	47.18	47.03
PBDTM(%)	40.84	46.82	46.84
PATM(%)	25.44	30.31	32.68

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.02	0.03	0.04	0.08	0.12
Long Term Debt-Equity Ratio	0.02	0.03	0.04	0.05	0.05
Current Ratio	4.12	2.69	1.60	0.60	0.48
Fixed Assets	1.15	1.07	0.84	0.45	0.22
Inventory	113.36	93.82	91.95	61.53	25.93
Debtors	29.74	25.73	32.80	45.94	9.49
Interest Cover Ratio	153.92	127.53	85.54	12.86	-5.97
PBIDTM (%)	47.63	45.10	40.35	29.53	4.00
PBITM (%)	43.18	40.20	33.91	16.77	-24.59
PBDTM (%)	47.35	44.78	39.95	28.23	-0.12
CPM (%)	36.38	34.79	31.49	24.10	7.01
APATM (%)	31.93	29.89	25.05	11.34	-21.58
ROCE (%)	37.24	40.23	34.11	10.24	-7.05
RONW (%)	28.29	30.97	26.33	7.53	-6.95

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Nov 2025	9,440.95	9,299.95	9,351.60	28.64	27.92	28.11	1,215.71
Oct 2025	9,801.00	9,300.00	9,340.55	30.28	27.83	28.08	1,214.27
Sep 2025	10,860.00	9,238.95	9,561.30	35.50	27.47	28.74	1,242.97
Aug 2025	9,600.00	8,999.95	9,220.10	29.26	26.11	27.71	1,198.61
Jul 2025	10,100.00	9,401.10	9,474.20	30.93	28.04	28.48	1,231.65
Jun 2025	10,199.00	9,651.00	9,905.90	31.05	28.28	29.77	1,287.77
May 2025	10,778.95	9,600.00	9,872.35	33.46	28.11	29.67	1,283.41
Apr 2025	12,000.00	10,025.00	10,117.80	36.48	29.86	30.41	1,315.31
Mar 2025	12,250.00	10,711.00	11,187.00	38.02	31.07	33.63	1,454.31
Feb 2025	12,499.95	9,316.95	10,907.95	46.67	28.61	39.15	1,418.03
Jan 2025	11,200.00	8,000.00	10,225.30	44.26	27.77	36.70	1,329.29
Share Prices Of 2024
Dec 2024	8,999.95	8,010.20	8,179.65	34.05	28.32	29.36	1,063.35
Nov 2024	8,489.95	7,900.00	8,065.60	31.74	27.68	28.95	1,048.53
Oct 2024	9,350.00	7,810.10	8,256.40	34.00	27.23	29.63	1,073.33
Sep 2024	8,448.00	7,600.15	8,111.85	30.61	26.68	29.11	1,054.54
Aug 2024	8,209.00	7,400.00	7,935.85	29.64	25.48	28.48	1,031.66
Jul 2024	8,995.00	7,900.00	8,039.05	32.77	27.87	28.85	1,045.08
Jun 2024	9,400.00	8,100.00	8,656.00	35.63	27.60	31.07	1,125.28
May 2024	9,900.00	8,581.00	8,640.50	37.00	30.59	31.01	1,123.27
Apr 2024	9,650.00	8,001.00	9,309.45	35.73	26.54	33.41	1,210.23

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
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 & NSDL: 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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 47981.01
109.07 0.23%

S&P 500 6892.33
14.21 0.21%

HANG SENG 26085.09
149.18 0.58%

NIKKEI 225 50440.45
-587.97 -1.15%

FTSE 100 9667.01
-43.86 -0.45%

NIFTY 26186.45
152.70 0.59%

× Ask Your Question