IMSL Integrated Master Securities Pvt Ltd

	BSE
Last Price()	67.49 Sep 11,2026 10:12:00
Today's Change( )	2.03 (3.10%)
Open( )	65.46
Prev Close( )	65.46
Volume	14,313.00
Today's Range( )	67.49 - 65.40
52-Week Range( )	214.40 - 62.01
Buy (Size)	66.36(×20)
Sell (Size)	67.49(×2)

Company Background


Incorporation Year	1993
Registered Office	Durga Bhavan,Hede Centre Tonca, Panaji, Goa-403001
Telephone	NA
Fax	NA
Chairman	NA
Managing Director	SAMIT PRAFULLA HEDE
Company Secretary	Mansi Rajesh Thakkar
Auditor	Bhatter & Company
Face Value	10
Market Lot	1
Listing	BSE,MSEI BSE,MSEI
Registrar	Adroit Corporate Service P Ltd 17/20 Jaferbhoy Ind ,Estate Marol Naka ,Andheri East ,Mumbai-400072

Board of Directors


Executive Director & MD	SAMIT PRAFULLA HEDE
Non Executive Women Director	SHIBANI MANISH HARLALKA
Non Executive Director	Paul David Talbot Willcox Arun P Pawar
Independent Non Exe. Director	Dev Toprani Kiran Narayan Talchekar
Independent Director	Anita Shantaram
Company Sec. & Compli. Officer	Mansi Rajesh Thakkar

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	26.24	21.68	21.68	21.68	21.68	21.68
Reserves Total	323.84	199.17	2.74	1.98	1.68	3.42
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	350.08	220.85	24.42	23.66	23.36	25.10
Secured Loans	6.76	6.22	4.81	3.54	3.04	4.81
Unsecured Loans	8.36	8.92	10.64	8.56	9.66	6.08
Shop Security Deposits	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	15.12	15.14	15.45	12.10	12.70	10.89
Other Liabilities	1.25	1.26	1.27	1.27	1.28	0.12
Total Liabilities	366.45	237.25	41.14	37.03	37.34	36.11
APPLICATION OF FUNDS :
Gross Block	42.12	38.83	41.80	38.70	39.25	38.01
Less: Accumulated Depreciation	23.26	21.43	19.47	17.31	15.05	12.56
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	18.86	17.40	22.33	21.39	24.20	25.45
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	7.39	4.09	3.63	3.55	2.62	1.44
Investments	14.15	25.20	1.41	0.97	0.97	0.97
Current Assets, Loans & Advances
Inventories	0.15	0.18	0.13	0.11	0.11	0.13
Sundry Debtors	1.53	1.24	0.75	0.01	0.83	2.00
Cash and Bank Balance	21.97	1.12	0.31	0.61	0.64	0.57
Loans and Advances	0.91	2.68	0.45	0.21	0.24	0.14
Total Current Assets	24.56	5.21	1.63	0.95	1.83	2.83
Less : Current Liabilities and Provisions
Current Liabilities	3.25	3.28	3.78	2.53	2.81	4.23
Provisions	2.44	1.69	1.76	1.47	0.89	0.96
Total Current Liabilities & Provisions	5.69	4.96	5.54	4.00	3.70	5.19
Net Current Assets	18.87	0.24	-3.91	-3.05	-1.88	-2.36
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.02	0.00	0.00	0.00	0.00	0.00
Deferred Tax Liability	2.46	2.46	2.34	2.27	2.10	1.89
Net Deferred Tax	-2.44	-2.46	-2.34	-2.27	-2.10	-1.89
Other Assets	309.60	192.78	20.02	16.43	13.53	12.49
Total Assets	366.43	237.25	41.14	37.03	37.33	36.10
Contingent Liabilities	0.00	0.00	0.00	0.05	0.10	0.09

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	28.59	27.47	25.86	15.88	9.33	20.02
Other Income	57.18	201.53	0.37	0.20	0.46	0.43
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	85.77	229.00	26.23	16.08	9.79	20.45
EXPENDITURE :
Food, Bevarages & Provisions Consumed	0.00	0.00	0.00	0.00	0.00	0.00
Operating Expenses	10.17	11.70	11.78	6.02	3.57	7.91
Employee Cost	6.99	5.63	4.64	2.99	1.80	3.59
Power & Fuel Cost	1.71	1.75	1.75	0.88	0.74	1.33
Selling & Administrative Expenses	4.20	3.20	2.36	1.85	1.43	2.58
Miscellaneous Expenses	1.66	5.97	0.99	0.76	0.58	0.70
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	24.72	28.25	21.52	12.50	8.12	16.12
Operating Profit	61.05	200.76	4.72	3.59	1.68	4.33
Interest	1.74	1.63	1.56	0.77	0.82	1.07
Gross Profit	59.31	199.13	3.16	2.82	0.86	3.26
Depreciation	1.83	1.96	2.17	2.25	2.49	2.51
Profit Before Tax	57.48	197.17	0.99	0.57	-1.63	0.75
Tax	1.44	0.62	0.25	0.11	0.00	0.14
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.02	0.12	0.07	0.17	0.21	0.24
Reported Net Profit	56.06	196.43	0.68	0.29	-1.85	0.38
Extraordinary Items	54.87	195.37	0.00	0.00	0.00	0.00
Adjusted Net Profit	1.19	1.06	0.68	0.29	-1.85	0.38
Adjustment below Net Profit	0.00	0.00	0.00	0.00	0.00	0.03
P & L Balance brought forward	199.17	2.49	1.81	1.53	3.38	3.02
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	255.22	198.92	2.49	1.81	1.53	3.42
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	30.24	140.46	0.49	0.20	-1.32	0.27
Earnings Per Share(Adj)-Unit Curr	30.24	140.46	0.49	0.20	-1.32	0.27
Book Value-Unit Curr	184.67	152.42	11.96	11.41	11.20	12.44
Book Value(Adj)-Unit Curr	184.67	152.42	11.96	11.41	11.20	12.44

Quarterly Results

Quarters :

Particulars	Jun 2026 ( Cr)	Mar 2026 ( Cr)	Dec 2025 ( Cr)
Gross Sales	6.41	8.57	8.82
Other Operating Income	0.36	1.44	0.45
Other Income	0.00	0.00	0.00
Total Income	6.76	10.01	9.27
Total Expenditure	5.65	7.56	7.57
PBIDT	1.12	2.46	1.70
Interest	0.33	0.34	0.43
PBDT	0.79	2.12	1.26
Depreciation	0.46	0.59	0.41
Tax	0.09	0.38	0.22
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.02	-0.15	-0.09
Reported Profit After Tax	0.26	1.30	0.72
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	0.26	1.30	0.72
EPS (Unit Curr.)	0.13	0.67	0.35
EPS (Adj) (Unit Curr.)	0.13	0.67	0.35
Calculated EPS (Unit Curr.)	0.13	0.63	0.35
Calculated EPS (Adj) (Unit Curr.)	0.13	0.63	0.35
Calculated EPS (Ann.) (Unit Curr.)	0.51	2.53	1.41
Calculated EPS (Adj) (Ann.) (Unit Curr.)	0.51	2.53	1.41
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	20.52	20.52	20.52
Reserve & Surplus	345.39	345.51	344.11
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(%)	17.47	28.70	19.27
PBDTM(%)	12.32	24.74	14.29
PATM(%)	4.06	15.17	8.16

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.05	0.12	0.57	0.53	0.49
Long Term Debt-Equity Ratio	0.03	0.08	0.39	0.36	0.36
Current Ratio	1.06	0.26	0.11	0.14	0.24
Fixed Assets	0.71	0.68	0.64	0.41	0.24
Inventory	173.27	177.23	215.50	144.36	77.75
Debtors	20.64	27.61	68.05	37.81	6.59
Interest Cover Ratio	1.69	1.66	1.63	1.74	-1.00
PBIDTM (%)	16.68	16.96	18.25	22.61	18.01
PBITM (%)	10.28	9.83	9.86	8.44	-8.68
PBDTM (%)	10.60	11.03	12.22	17.76	9.22
CPM (%)	10.56	10.99	11.02	15.99	6.86
APATM (%)	4.16	3.86	2.63	1.83	-19.83
ROCE (%)	0.97	1.94	6.53	3.60	-2.23
RONW (%)	0.43	0.92	4.16	1.83	-11.19

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Aug 2026	93.50	76.00	79.53	167.70	125.23	137.13	163.19
Jul 2026	101.40	78.80	85.98	195.75	124.53	148.26	176.42
Jun 2026	105.50	90.25	94.40	191.73	149.01	162.77	193.70
May 2026	107.00	91.50	100.23	196.96	156.22	172.83	205.66
Apr 2026	96.23	73.00	92.00	177.50	125.63	158.64	188.78
Mar 2026	100.00	71.30	72.05	174.44	116.77	124.24	147.84
Feb 2026	127.50	95.30	99.00	242.59	156.60	170.71	203.14
Jan 2026	129.95	101.05	105.90	232.76	166.26	182.60	217.30
Share Prices Of 2025
Dec 2025	150.00	120.00	123.65	274.18	200.81	213.21	253.72
Nov 2025	182.30	141.20	145.60	336.79	240.66	251.06	298.76
Oct 2025	169.90	132.25	165.40	306.08	212.01	285.20	339.39
Sep 2025	214.40	154.25	164.00	375.81	250.47	274.93	327.17
Aug 2025	196.00	150.60	169.85	356.99	231.77	284.74	338.84
Jul 2025	240.00	174.00	189.85	387.48	278.95	318.27	378.74
Jun 2025	258.00	199.35	204.95	414.82	302.10	319.31	379.97
May 2025	286.00	188.00	249.60	457.58	253.23	388.87	462.76
Apr 2025	266.95	196.10	208.70	440.84	287.07	325.15	386.93
Mar 2025	274.65	184.80	253.00	436.50	261.60	394.17	469.06
Feb 2025	308.00	207.00	207.75	586.63	334.17	336.59	356.79
Jan 2025	289.65	202.20	219.15	416.70	260.32	305.86	324.22

IMSL APPS

Company

Market Board

Important Links

Authorised Person Details
Branch Details
Account Opening Process
Investor Complaints Redressal Process
Online Grievance Redressal (ODR)
ODR Circular
SCORES
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

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.

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 52089.49
-312.17 -0.60%

S&P 500 7612.71
-44.65 -0.58%

HANG SENG 24955.82
-319.15 -1.26%

NIKKEI 225 65056.24
-86.54 -0.13%

FTSE 100 10611.90
-58.16 -0.55%

NIFTY 23297.20
-180.60 -0.77%

× Ask Your Question