IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	108.05 Mar 19,2026 EOD	108.32 Mar 19,2026 EOD
Today's Change( )	-4.95 (-4.38%)	-4.34 (-3.85%)
Open( )	112.10	112.65
Prev Close( )	113.00	112.66
Volume	19,741.00	414,017.00
Today's Range( )	113.65 - 107.50	113.34 - 107.20
52-Week Range( )	173.15 - 105.35	173.20 - 105.13
Buy (Size)	N.A	N.A
Sell (Size)	N.A	108.32(×50)

Company Background


Incorporation Year	1987
Registered Office	# 17 Park Street,, Kolkata, West Bengal-700016
Telephone	91-33-2249 9000
Fax	NA
Chairman	PRIYA PAUL
Managing Director	VIJAY DEWAN
Company Secretary	SHALINI KESHAN
Auditor	S R Batliboi & Co LLP
Face Value	1
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	MUFG Intime India Pvt Ltd C-101 247 Park,L B S Marg,Vikhroli West,Mumbai-400083

Board of Directors


Chairperson	PRIYA PAUL
Executive Director & MD	VIJAY DEWAN
Non Executive Director	Karan Paul
Independent Director	Ragini Chopra SURESH KUMAR Ranjit Kumar Pachnanda
Company Sec. & Compli. Officer	SHALINI KESHAN

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	21.34	21.34	17.47	17.47	17.47	17.47
Reserves Total	1259.31	1171.75	536.29	489.50	519.04	592.89
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	1280.65	1193.09	553.76	506.97	536.51	610.36
Secured Loans	72.14	30.71	543.13	597.76	500.02	509.83
Unsecured Loans	85.76	62.33	67.03	48.45	107.76	42.27
Shop Security Deposits	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	157.90	93.04	610.16	646.21	607.78	552.10
Other Liabilities	29.18	21.99	6.76	7.03	7.35	8.23
Total Liabilities	1467.73	1308.12	1170.68	1160.21	1151.64	1170.69
APPLICATION OF FUNDS :
Gross Block	1469.13	1447.01	1392.91	1326.91	1299.69	1287.67
Less: Accumulated Depreciation	277.69	242.27	211.38	195.90	154.05	124.22
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	1191.44	1204.74	1181.53	1131.01	1145.64	1163.45
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	53.71	40.97	31.80	28.51	27.45	28.26
Investments	54.12	0.05	0.05	0.05	0.05	0.04
Current Assets, Loans & Advances
Inventories	111.10	14.91	13.06	9.69	9.56	11.24
Sundry Debtors	35.51	32.06	24.94	17.60	17.90	20.46
Cash and Bank Balance	20.00	53.87	14.18	6.93	6.97	9.95
Loans and Advances	40.71	34.43	34.36	26.99	31.27	47.07
Total Current Assets	207.32	135.27	86.54	61.21	65.70	88.72
Less : Current Liabilities and Provisions
Current Liabilities	90.31	94.75	131.71	70.41	71.53	100.53
Provisions	8.64	13.61	10.22	8.61	8.75	7.79
Total Current Liabilities & Provisions	98.95	108.36	141.93	79.02	80.28	108.32
Net Current Assets	108.37	26.91	-55.39	-17.81	-14.58	-19.60
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	66.57	78.03	83.01	0.00	79.59	49.37
Deferred Tax Liability	142.36	115.84	115.36	20.01	112.76	93.04
Net Deferred Tax	-75.79	-37.81	-32.35	-20.01	-33.17	-43.67
Other Assets	135.88	73.26	45.04	38.46	26.25	42.21
Total Assets	1467.73	1308.12	1170.68	1160.21	1151.64	1170.69
Contingent Liabilities	153.47	161.45	87.91	170.33	138.28	117.20

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	605.33	555.29	492.05	243.45	174.86	414.94
Other Income	25.34	13.00	14.07	11.17	6.65	11.96
Stock Adjustments	0.23	0.05	0.07	0.00	0.10	-1.06
Total Income	630.90	568.34	506.19	254.62	181.61	425.84
EXPENDITURE :
Food, Bevarages & Provisions Consumed	0.00	0.00	0.00	34.33	0.00	0.00
Operating Expenses	127.30	123.60	114.63	11.98	40.83	93.84
Employee Cost	137.78	112.65	96.88	62.72	53.62	90.04
Power & Fuel Cost	40.29	36.85	34.40	22.58	17.38	34.84
Selling & Administrative Expenses	95.69	90.17	77.66	44.43	40.15	93.08
Miscellaneous Expenses	7.84	6.76	9.14	24.08	22.81	21.75
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	408.90	370.03	332.71	200.12	174.79	333.55
Operating Profit	222.00	198.31	173.48	54.50	6.82	92.29
Interest	15.11	65.41	61.78	59.33	56.14	51.04
Gross Profit	206.89	132.90	111.70	-4.83	-49.32	41.25
Depreciation	58.64	48.34	47.46	38.31	36.16	33.31
Profit Before Tax	148.25	84.56	64.24	-43.14	-85.48	7.94
Tax	25.02	12.64	3.80	0.00	0.00	0.04
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	38.30	6.14	12.72	-13.27	-10.49	-15.53
Reported Net Profit	84.93	65.78	47.72	-29.87	-74.99	23.43
Extraordinary Items	-0.01	-0.30	-0.15	-0.82	-15.32	-1.02
Adjusted Net Profit	84.94	66.08	47.87	-29.05	-59.67	24.45
Adjustment below Net Profit	-1.00	-1.71	-0.93	0.33	1.14	-1.27
P & L Balance brought forward	336.40	272.33	225.54	255.08	328.94	306.77
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	420.33	336.40	272.33	225.54	255.09	328.93
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 %	50.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.50	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	3.98	3.08	2.73	-1.71	-4.29	1.34
Earnings Per Share(Adj)-Unit Curr	3.98	3.08	2.73	-1.71	-4.29	1.34
Book Value-Unit Curr	60.01	55.91	31.70	29.02	30.71	34.94
Book Value(Adj)-Unit Curr	60.01	55.91	31.70	29.02	30.71	34.94

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	187.61	159.39	148.26
Other Operating Income	0.00	0.00	0.00
Other Income	1.94	1.42	3.27
Total Income	189.55	160.81	151.53
Total Expenditure	121.68	112.01	103.41
PBIDT	67.87	48.80	48.12
Interest	7.64	5.69	5.57
PBDT	60.23	43.11	42.55
Depreciation	17.77	16.28	16.70
Tax	7.59	4.69	4.46
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	10.20	6.64	4.30
Reported Profit After Tax	24.67	15.50	17.09
Extra-ordinary Items	-0.32	0.00	0.00
Adjusted Profit After Extra-ordinary item	24.99	15.50	17.09
EPS (Unit Curr.)	1.16	0.73	0.80
EPS (Adj) (Unit Curr.)	1.16	0.73	0.80
Calculated EPS (Unit Curr.)	1.16	0.73	0.80
Calculated EPS (Adj) (Unit Curr.)	1.16	0.73	0.80
Calculated EPS (Ann.) (Unit Curr.)	4.62	2.91	3.20
Calculated EPS (Adj) (Ann.) (Unit Curr.)	4.62	2.91	3.20
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	21.34	21.34	21.34
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(%)	36.18	30.62	32.46
PBDTM(%)	32.10	27.05	28.70
PATM(%)	13.15	9.72	11.53

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.10	0.40	1.18	1.20	1.01
Long Term Debt-Equity Ratio	0.07	0.34	0.98	0.94	0.81
Current Ratio	0.88	0.65	0.40	0.36	0.45
Fixed Assets	0.42	0.39	0.36	0.19	0.14
Inventory	9.61	39.71	43.26	25.29	16.81
Debtors	17.92	19.48	23.13	13.72	9.12
Interest Cover Ratio	10.81	2.29	2.04	0.27	-0.25
PBIDTM (%)	36.67	35.71	35.26	22.39	12.66
PBITM (%)	26.99	27.01	25.61	6.65	-8.02
PBDTM (%)	34.18	23.93	22.70	-1.98	-19.44
CPM (%)	23.72	20.55	19.34	3.47	-13.45
APATM (%)	14.03	11.85	9.70	-12.27	-34.12
ROCE (%)	11.77	12.10	10.81	1.40	-1.21
RONW (%)	6.87	7.53	9.00	-5.73	-10.41

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Feb 2026	136.40	119.65	125.85	35.43	29.55	31.61	2,685.31
Jan 2026	140.50	116.70	121.50	36.56	29.14	30.52	2,592.50
Share Prices Of 2025
Dec 2025	139.95	127.30	134.15	35.29	30.85	33.70	2,862.42
Nov 2025	152.50	135.50	138.60	38.60	33.58	34.82	2,957.37
Oct 2025	158.00	144.40	151.10	40.89	35.64	37.96	3,224.08
Sep 2025	163.95	143.60	144.20	42.27	35.92	36.22	3,076.86
Aug 2025	160.45	144.60	151.15	41.28	36.09	37.97	3,225.15
Jul 2025	168.45	147.10	154.95	43.31	36.35	38.92	3,306.23
Jun 2025	173.15	147.60	165.50	44.28	36.15	41.57	3,531.34
May 2025	170.00	135.75	150.90	44.92	33.13	37.91	3,219.82
Apr 2025	167.55	128.75	151.30	42.99	31.03	38.01	3,228.35
Mar 2025	165.00	138.50	146.40	48.64	34.27	36.78	3,123.80
Feb 2025	200.90	143.15	145.60	68.14	45.45	47.01	3,106.73
Jan 2025	208.40	163.55	177.85	69.07	50.42	57.43	3,794.86
Share Prices Of 2024
Dec 2024	200.40	174.00	184.60	67.33	51.70	59.61	3,938.89
Nov 2024	177.50	138.20	175.65	57.92	42.33	56.72	3,747.92
Oct 2024	169.10	143.65	158.95	55.79	46.24	51.33	3,391.58
Sep 2024	178.75	163.70	169.00	58.69	51.72	54.57	3,606.02
Aug 2024	189.00	172.10	173.10	61.57	54.84	55.89	3,693.51
Jul 2024	204.20	175.00	187.55	67.88	53.14	60.56	4,001.83

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 46241.86
-772.41 -1.64%

S&P 500 6644.85
-92.24 -1.37%

HANG SENG 25500.59
-524.84 -2.02%

NIKKEI 225 53297.18
-1942.22 -3.52%

FTSE 100 10057.93
-247.36 -2.40%

NIFTY 23002.15
-775.65 -3.26%

× Ask Your Question