IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	81.45 Oct 24,2025 EOD	81.33 Oct 24,2025 EOD
Today's Change( )	0.24 (0.30%)	0.06 (0.07%)
Open( )	82.03	82.48
Prev Close( )	81.21	81.27
Volume	7,288.00	253,113.00
Today's Range( )	82.19 - 81.20	82.48 - 81.11
52-Week Range( )	91.74 - 77.45	91.77 - 77.43
Buy (Size)	N.A	81.33(×50)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2016
Registered Office	29 & 30 Flr WTC Brigade Gatewa,26/1 Dr Rajkumar Rd Malleswarm, Bangalore, Karnataka-560055
Telephone	+91 80 4137 9200
Fax	NA
Chairman	NA
Managing Director	NIRUPA SHANKAR
Company Secretary	Akanksha Bijawat
Auditor	S R Batliboi & Associates LLP
Face Value	10
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda ,Hyderabad-500032

Board of Directors


Managing Director	NIRUPA SHANKAR
Non Executive Director	Amar Mysore VINEET VERMA
Independent Director	Bijou Kurien Anup Shah JYOTI ISHWAR CHANDRA NARANG Nakul Anand
Company Sec. & Compli. Officer	Akanksha Bijawat

Balance Sheet

Particulars (Sources Of Funds)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Share Capital	281.43	281.43	1.00	281.43	281.43	281.43
Reserves Total	-237.15	-255.79	-189.48	-181.46	-54.95	-22.46
Equity Share Warrants	0.00	0.00	0.00	0.00	0.00	0.00
Equity Application Money	67.50	67.50	280.43	61.82	0.00	0.00
Total Shareholders Funds	111.78	93.14	91.95	161.79	226.48	258.97
Secured Loans	403.98	438.00	413.43	424.23	409.61	340.77
Unsecured Loans	241.31	177.28	169.28	81.70	93.81	101.35
Shop Security Deposits	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	645.29	615.28	582.71	505.93	503.42	442.12
Other Liabilities	11.39	11.38	68.73	67.90	67.67	29.57
Total Liabilities	768.46	719.80	743.39	735.62	797.57	730.66
APPLICATION OF FUNDS :
Gross Block	1026.74	964.98	961.16	960.04	959.32	773.08
Less: Accumulated Depreciation	470.41	438.35	409.07	361.38	299.02	239.85
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	556.33	526.63	552.09	598.66	660.30	533.23
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	71.68	29.35	23.65	29.98	29.35	99.98
Investments	90.86	90.53	90.23	89.97	118.77	116.19
Current Assets, Loans & Advances
Inventories	5.32	3.89	2.23	2.02	3.17	3.32
Sundry Debtors	16.54	16.84	9.94	10.35	13.46	14.34
Cash and Bank Balance	19.03	29.95	31.47	23.90	22.38	24.24
Loans and Advances	18.10	32.91	33.37	33.74	38.56	19.91
Total Current Assets	58.99	83.59	77.01	70.01	77.57	61.81
Less : Current Liabilities and Provisions
Current Liabilities	68.27	74.53	63.88	92.20	123.48	97.98
Provisions	1.42	1.02	0.64	0.59	1.02	1.11
Total Current Liabilities & Provisions	69.69	75.55	64.52	92.79	124.50	99.09
Net Current Assets	-10.70	8.04	12.49	-22.78	-46.93	-37.28
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	120.26	112.78	87.34	63.16	34.74	8.82
Deferred Tax Liability	71.26	56.55	30.69	35.21	11.88	0.00
Net Deferred Tax	49.00	56.23	56.65	27.95	22.86	8.82
Other Assets	11.29	9.02	8.28	11.84	13.22	9.72
Total Assets	768.46	719.80	743.39	735.62	797.57	730.66
Contingent Liabilities	3.58	4.54	4.27	4.27	4.53	11.36

Profit and Loss

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)
Rooms, Restaurants, Banquets and Other Services	343.01	302.36	123.56	62.91	227.52	204.53
Other Income	3.08	13.36	5.49	1.37	1.04	1.82
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	346.09	315.72	129.05	64.28	228.56	206.35
EXPENDITURE :
Food, Bevarages & Provisions Consumed	0.00	0.00	14.37	0.00	0.00	23.36
Operating Expenses	67.27	59.16	3.98	17.66	38.20	5.83
Employee Cost	67.94	55.57	32.59	26.79	54.80	44.88
Power & Fuel Cost	23.53	21.32	15.45	10.35	18.97	14.45
Selling & Administrative Expenses	61.94	84.16	39.93	19.19	43.78	44.45
Miscellaneous Expenses	3.14	2.18	21.28	39.18	13.03	20.93
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	223.82	222.39	127.60	113.17	168.78	153.90
Operating Profit	122.27	93.33	1.45	-48.89	59.78	52.45
Interest	60.41	59.60	52.90	51.16	52.70	33.24
Gross Profit	61.86	33.73	-51.45	-100.05	7.08	19.21
Depreciation	36.04	40.28	47.69	57.37	53.54	36.84
Profit Before Tax	25.82	-6.55	-99.14	-157.42	-46.46	-17.63
Tax	0.00	0.00	0.00	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	7.22	-1.95	-28.87	-30.61	-14.02	-5.31
Reported Net Profit	18.60	-4.60	-70.27	-126.81	-32.44	-12.32
Extraordinary Items	-1.25	11.00	-9.44	-35.00	-6.00	0.00
Adjusted Net Profit	19.85	-15.60	-60.83	-91.81	-26.44	-12.32
Adjustment below Net Profit	0.04	0.11	0.43	0.30	-0.05	0.15
P & L Balance brought forward	-255.79	-251.30	-181.46	-54.95	-22.46	-10.29
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	-237.15	-255.79	-251.30	-181.46	-54.95	-22.46
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 %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	186.00	-46.00	-702.70	-1268.10	-324.40	-123.20
Earnings Per Share(Adj)-Unit Curr	186.00	-46.00	-702.70	-1268.10	-324.40	-123.20
Book Value-Unit Curr	-2361.50	-2547.90	-1884.80	-1804.60	-539.50	-214.60
Book Value(Adj)-Unit Curr	-2361.50	-2547.90	-1884.80	-1804.60	-539.50	-214.60

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	108.08	108.66	116.14
Other Operating Income	0.00	0.00	0.00
Other Income	4.58	0.73	0.87
Total Income	112.66	109.39	117.01
Total Expenditure	78.34	73.28	73.80
PBIDT	34.32	36.11	43.21
Interest	12.42	17.39	17.40
PBDT	21.90	18.72	25.81
Depreciation	11.86	11.68	12.49
Tax	0.00	0.00	0.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	2.49	1.79	3.72
Reported Profit After Tax	7.55	5.25	9.60
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	7.55	5.25	9.60
EPS (Unit Curr.)	0.22	0.18	0.34
EPS (Adj) (Unit Curr.)	0.22	0.18	0.34
Calculated EPS (Unit Curr.)	0.20	0.19	0.34
Calculated EPS (Adj) (Unit Curr.)	0.20	0.19	0.34
Calculated EPS (Ann.) (Unit Curr.)	0.80	0.75	1.36
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.80	0.75	1.36
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	379.84	281.43	281.43
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(%)	31.75	33.23	37.21
PBDTM(%)	20.26	17.23	22.22
PATM(%)	6.99	4.83	8.27

Financial Ratios

Particulars	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020
Debt-Equity Ratio	6.15	6.47	4.29	2.60	1.95
Long Term Debt-Equity Ratio	5.44	5.47	3.76	2.28	1.72
Current Ratio	0.90	0.87	0.83	0.63	0.53
Fixed Assets	0.34	0.31	0.13	0.07	0.26
Inventory	74.49	98.81	58.15	24.24	70.11
Debtors	20.55	22.58	12.18	5.28	16.37
Interest Cover Ratio	1.43	0.71	-0.87	-1.39	0.23
PBIDTM (%)	35.65	27.23	1.17	-22.08	28.91
PBITM (%)	25.14	13.91	-37.42	-113.27	5.38
PBDTM (%)	18.03	7.52	-41.64	-103.40	5.75
CPM (%)	15.93	8.16	-18.27	-54.74	11.91
APATM (%)	5.42	-5.16	-56.87	-145.94	-11.62
ROCE (%)	10.00	0.00	0.00	0.00	0.00
RONW (%)	-31.32	0.00	0.00	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Sep 2025	89.29	81.86	82.11	177.30	154.85	157.12	3,118.89
Aug 2025	91.74	77.45	87.03	177.23	141.31	166.54	3,305.77
Jul 2025	87.80	81.49	85.40	172.73	148.80	163.42	3,243.86

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 46757.34
145.93 0.31%

S&P 500 6759.46
39.06 0.58%

HANG SENG 26160.16
192.17 0.74%

NIKKEI 225 49325.08
683.47 1.41%

FTSE 100 9645.62
67.05 0.70%

NIFTY 25795.15
-96.25 -0.37%

× Ask Your Question