IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	209.95 Jun 11,2026 09:16:00
Today's Change( )	4.05 (1.97%)
Open( )	209.95
Prev Close( )	205.90
Volume	20.00
Today's Range( )	209.95 - 209.95
52-Week Range( )	620.00 - 191.00
Buy (Size)	196.00(×15)
Sell (Size)	209.95(×11)

Company Background


Incorporation Year	1991
Registered Office	Shop No 1 Country Inn,Mehragaon, Bhimtal, Uttarakhand-248179
Telephone	91-011-2618 4535/2618 4411
Fax	91-011-2619 3448
Chairman	NA
Managing Director	Akhil Arora
Company Secretary	SUMEER NARAIN MATHUR
Auditor	Bansal & Co LLP
Face Value	10
Market Lot	100
Listing	BSEBSE
Registrar	Skyline Financial Services Pvt D-153/A 1st Flr,Okhla Industrial Are,Phase-I,New Delhi-110020

Board of Directors


Managing Director & CEO	Akhil Arora
Non-Exec & Non-Independent Dir	Gagan Oberoi Leela Rani Bisht Amit Rai
Independent Non Exe. Director	Pramod Bhatnagar Dileep Kumar Amit Kumar Jain
Company Sec. & Compli. Officer	SUMEER NARAIN MATHUR

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	14.92	13.50	13.50	13.50	13.50	13.50
Reserves Total	28.58	-10.19	-12.75	-12.97	-12.89	-12.23
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	43.50	3.31	0.75	0.53	0.61	1.27
Secured Loans	36.92	19.52	0.00	3.16	0.00	0.00
Unsecured Loans	73.61	34.21	17.66	0.00	0.00	0.00
Shop Security Deposits	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	110.53	53.73	17.66	3.16	0.00	0.00
Other Liabilities	3.48	2.48	1.16	1.49	0.00	0.02
Total Liabilities	157.51	59.52	19.57	5.18	0.61	1.29
APPLICATION OF FUNDS :
Gross Block	99.12	61.23	15.80	2.93	0.01	0.01
Less: Accumulated Depreciation	10.40	8.01	2.95	0.31	0.00	0.00
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	88.72	53.22	12.85	2.62	0.01	0.01
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	17.44	0.52	5.53	0.74	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00
Current Assets, Loans & Advances
Inventories	0.32	0.04	0.08	0.30	0.00	0.00
Sundry Debtors	1.17	0.74	0.67	0.25	0.20	0.05
Cash and Bank Balance	2.52	1.00	0.12	0.16	0.03	0.02
Loans and Advances	68.70	12.54	5.12	0.83	0.28	0.00
Total Current Assets	72.71	14.31	6.00	1.54	0.51	0.07
Less : Current Liabilities and Provisions
Current Liabilities	21.25	9.81	6.61	2.10	0.02	0.03
Provisions	2.04	0.44	0.25	0.00	0.00	0.00
Total Current Liabilities & Provisions	23.29	10.25	6.85	2.10	0.02	0.03
Net Current Assets	49.41	4.06	-0.85	-0.57	0.50	0.04
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.00	2.10	2.34	0.82	0.10	0.12
Deferred Tax Liability	0.39	1.83	2.18	0.83	0.00	0.00
Net Deferred Tax	-0.39	0.27	0.16	-0.01	0.10	0.12
Other Assets	2.34	1.45	1.90	2.41	0.00	1.11
Total Assets	157.51	59.53	19.58	5.18	0.61	1.28
Contingent Liabilities	0.00	0.00	0.00	0.87	0.00	0.00

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	119.55	35.76	18.65	1.69	0.11	0.09
Other Income	0.61	0.60	0.18	0.62	0.00	0.00
Stock Adjustments	0.28	-0.04	-0.22	0.30	0.00	0.00
Total Income	120.44	36.32	18.61	2.61	0.11	0.09
EXPENDITURE :
Food, Bevarages & Provisions Consumed	9.85	3.83	2.15	0.65	0.00	0.00
Operating Expenses	4.67	1.75	0.41	0.01	0.00	0.00
Employee Cost	29.85	7.34	5.88	0.82	0.04	0.14
Power & Fuel Cost	6.61	2.38	1.08	0.14	0.00	0.00
Selling & Administrative Expenses	38.48	10.60	4.69	0.31	0.07	0.08
Miscellaneous Expenses	7.90	2.88	0.64	0.23	0.65	0.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	97.37	28.77	14.85	2.15	0.75	0.22
Operating Profit	23.09	7.55	3.76	0.45	-0.64	-0.13
Interest	6.85	1.31	0.65	0.10	0.00	0.00
Gross Profit	16.24	6.24	3.11	0.35	-0.64	-0.13
Depreciation	5.42	3.61	2.64	0.31	0.00	0.00
Profit Before Tax	10.82	2.63	0.47	0.04	-0.64	-0.13
Tax	1.87	0.20	0.36	0.00	0.00	0.00
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.67	-0.12	-0.17	0.11	0.01	-0.03
Reported Net Profit	8.27	2.56	0.28	-0.08	-0.65	-0.10
Extraordinary Items	0.00	0.00	0.00	0.00	0.00	0.00
Adjusted Net Profit	8.27	2.56	0.28	-0.08	-0.65	-0.10
Adjustment below Net Profit	30.50	0.01	-0.06	0.00	-0.01	0.01
P & L Balance brought forward	-10.19	-12.75	-12.97	-12.89	-12.23	-12.14
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	28.58	-10.19	-12.75	-12.97	-12.89	-12.23
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	5.54	1.89	0.21	-0.06	-0.48	-0.07
Earnings Per Share(Adj)-Unit Curr	5.54	1.89	0.21	-0.06	-0.48	-0.07
Book Value-Unit Curr	29.15	2.46	0.56	0.39	0.45	0.94
Book Value(Adj)-Unit Curr	29.15	2.46	0.56	0.39	0.45	0.94

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	40.97	18.90	31.71
Other Operating Income	0.00	0.00	0.00
Other Income	0.52	0.20	0.03
Total Income	41.49	19.10	31.74
Total Expenditure	26.34	20.93	24.13
PBIDT	15.16	-1.83	7.61
Interest	1.89	1.24	3.41
PBDT	13.26	-3.07	4.20
Depreciation	2.10	2.79	2.30
Tax	2.81	-0.35	0.35
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.17	0.21	0.13
Reported Profit After Tax	8.19	-5.71	1.43
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	8.19	-5.71	1.43
EPS (Unit Curr.)	6.07	-3.81	1.04
EPS (Adj) (Unit Curr.)	6.07	-3.81	1.04
Calculated EPS (Unit Curr.)	5.49	-3.83	1.06
Calculated EPS (Adj) (Unit Curr.)	5.49	-3.83	1.06
Calculated EPS (Ann.) (Unit Curr.)	21.95	-15.31	4.23
Calculated EPS (Adj) (Ann.) (Unit Curr.)	21.95	-15.31	4.23
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	14.92	14.92	13.50
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(%)	37.00	-9.68	24.00
PBDTM(%)	32.37	-16.24	13.25
PATM(%)	19.99	-30.21	4.51

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	3.51	17.59	16.27	2.77	0.00
Long Term Debt-Equity Ratio	3.31	15.73	13.41	2.77	0.00
Current Ratio	1.98	0.86	0.68	1.01	15.91
Fixed Assets	1.49	0.93	1.99	1.15	11.00
Inventory	664.17	596.00	98.16	11.27	0.00
Debtors	125.18	50.72	40.54	7.51	0.88
Interest Cover Ratio	2.58	3.02	1.72	1.30	0.00
PBIDTM (%)	19.31	21.11	20.16	26.63	-581.82
PBITM (%)	14.78	11.02	6.01	8.28	-581.82
PBDTM (%)	13.58	17.45	16.68	20.71	-581.82
CPM (%)	11.45	17.25	15.66	13.61	-590.91
APATM (%)	6.92	7.16	1.50	-4.73	-590.91
ROCE (%)	15.54	7.74	5.97	0.00	0.00
RONW (%)	29.02	18.96	3.99	0.00	0.00

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
May 2026	240.00	201.00	204.90	46.40	35.58	36.97	305.76
Apr 2026	300.00	208.00	219.35	56.98	31.20	39.58	327.33
Mar 2026	314.00	232.00	259.95	59.62	37.36	46.91	387.91
Feb 2026	330.00	266.85	293.95	65.72	44.22	53.04	438.65
Jan 2026	329.50	270.00	299.95	65.10	44.44	54.12	447.60
Share Prices Of 2025
Dec 2025	302.75	203.00	297.45	55.60	33.95	53.67	443.87
Nov 2025	437.00	250.40	250.40	81.62	45.18	45.18	373.66
Oct 2025	497.50	409.15	420.95	94.16	71.76	75.96	628.17
Sep 2025	529.85	449.00	465.00	100.00	79.60	83.91	693.90
Aug 2025	620.00	449.60	527.70	112.44	81.13	95.22	787.47
Jul 2025	544.25	423.60	440.80	98.21	73.45	79.54	657.79
Jun 2025	596.00	424.20	555.35	108.64	72.16	100.21	828.73
May 2025	454.00	389.00	446.00	86.07	65.03	80.48	665.55
Apr 2025	443.00	379.80	429.05	79.94	66.40	77.42	640.26
Mar 2025	511.35	366.95	452.00	94.36	57.06	81.56	674.50
Feb 2025	413.00	361.00	404.75	217.80	183.78	213.45	546.43
Jan 2025	400.00	313.65	389.90	216.41	165.41	205.62	526.38
Share Prices Of 2024
Dec 2024	333.05	194.05	333.05	175.64	100.29	175.64	449.63
Nov 2024	198.00	180.35	198.00	104.42	95.11	104.42	267.31
Oct 2024	233.00	183.25	192.00	133.16	96.61	101.25	259.21

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.
6. KYC is one time exercise while dealing in securities markets - once KYC is done through a SEBI registered intermediary (broker, DP, Mutual Fund etc.), you need not undergo the same process again when you approach another intermediary.

Designed, Developed and Maintained by CMOTS Infotech (ISO 9001:2015 & ISO/IEC 27001:2022 Certified)

DJIA 49934.70
-958.41 -1.88%

S&P 500 7287.94
-119.71 -1.62%

HANG SENG 24407.97
-157.94 -0.64%

NIKKEI 225 64234.22
-1182.41 -1.81%

FTSE 100 10254.58
27.25 0.27%

NIFTY 23104.40
-110.55 -0.48%

× Ask Your Question