IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	162.50 Apr 29,2026 EOD	161.42 Apr 30,2026 EOD
Today's Change( )	0.00 (0.00%)	-1.64 (-1.01%)
Open( )	166.20	163.06
Prev Close( )	162.50	163.06
Volume	628.00	1,444.00
Today's Range( )	168.05 - 161.05	165.98 - 161.30
52-Week Range( )	189.00 - 124.20	175.30 - 127.25
Buy (Size)	N.A	N.A
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	2007
Registered Office	Hyatt Regency Kolkata,JA-1 Sector III Salt Lake City, Kolkata, West Bengal-700098
Telephone	91-33-68201346/1344
Fax	91-33-23351235
Chairman	NA
Managing Director	Arun Kumar Saraf
Company Secretary	Soumen Chatterjee
Auditor	Singhi & Co
Face Value	10
Market Lot	1
Listing	BSE,MSEI ,NSEBSE,MSEI ,NSE
Registrar	KFin Techologies Ltd Karvy Selenium Tow-B,31&32 Financial Dist,Nanakramguda,Hyderabad-500032

Board of Directors


ED / Joint MD / Promoter	Arun Kumar Saraf Umesh Saraf
Non-Exec & Non-Independent Dir	Devesh Saraf
Independent Non Exe. Director	SANDIPAN CHAKRAVORTTY Shourya Sengupta Swati Singhania
Company Secretary / Chief Legal Officer	Soumen Chatterjee

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	17.29	17.29	17.29	11.53	11.53	11.53
Reserves Total	170.05	148.89	124.49	838.95	841.61	843.19
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	187.34	166.18	141.78	850.48	853.14	854.72
Secured Loans	150.28	153.47	0.00	0.00	0.00	0.00
Unsecured Loans	0.00	0.00	0.00	0.00	0.00	0.00
Shop Security Deposits	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	150.28	153.47	0.00	0.00	0.00	0.00
Other Liabilities	2.16	1.20	0.98	1.86	1.66	1.45
Total Liabilities	339.78	320.85	142.76	852.34	854.80	856.17
APPLICATION OF FUNDS :
Gross Block	220.68	216.49	213.62	215.07	213.30	210.44
Less: Accumulated Depreciation	109.25	105.79	102.16	104.24	104.97	101.97
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	111.43	110.70	111.46	110.83	108.33	108.47
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.01	0.22	2.29	1.42	0.39
Investments	16.93	9.06	8.61	660.06	665.65	662.41
Current Assets, Loans & Advances
Inventories	1.39	1.53	1.01	0.88	0.86	1.88
Sundry Debtors	6.88	6.11	6.07	5.67	1.72	4.59
Cash and Bank Balance	3.61	7.30	40.84	9.41	20.06	33.20
Loans and Advances	230.17	213.76	4.01	60.86	103.70	99.49
Total Current Assets	242.05	228.71	51.93	76.82	126.34	139.16
Less : Current Liabilities and Provisions
Current Liabilities	20.66	19.51	24.97	48.53	41.38	47.60
Provisions	2.49	2.39	2.15	1.06	1.01	1.18
Total Current Liabilities & Provisions	23.15	21.91	27.12	49.59	42.38	48.78
Net Current Assets	218.90	206.80	24.81	27.23	83.96	90.38
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	1.24	1.38	3.25	6.55	5.69	3.11
Deferred Tax Liability	14.03	13.52	13.40	14.25	14.68	13.07
Net Deferred Tax	-12.79	-12.14	-10.15	-7.70	-8.99	-9.96
Other Assets	5.31	6.41	7.82	59.62	4.44	4.49
Total Assets	339.78	320.85	142.77	852.34	854.81	856.18
Contingent Liabilities	170.66	156.46	160.76	0.00	22.58	175.25

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	113.02	108.47	93.76	51.19	29.41	92.10
Other Income	21.31	27.05	14.82	4.82	9.35	8.98
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	134.33	135.52	108.58	56.01	38.76	101.08
EXPENDITURE :
Food, Bevarages & Provisions Consumed	14.81	15.53	13.58	8.26	4.53	12.61
Operating Expenses	16.26	16.37	15.09	12.25	5.77	13.60
Employee Cost	23.29	21.74	20.09	16.48	14.57	21.07
Power & Fuel Cost	6.98	6.87	6.57	5.39	4.17	9.61
Selling & Administrative Expenses	16.94	16.46	16.20	10.30	5.31	17.62
Miscellaneous Expenses	1.26	1.10	1.28	0.71	0.80	1.42
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	79.54	78.07	72.81	53.40	35.14	75.93
Operating Profit	54.80	57.46	35.78	2.61	3.61	25.15
Interest	16.02	15.29	0.05	0.02	0.03	0.04
Gross Profit	38.78	42.17	35.73	2.59	3.58	25.11
Depreciation	3.81	3.63	3.62	3.33	3.09	2.97
Profit Before Tax	34.97	38.54	32.11	-0.74	0.49	22.14
Tax	8.95	7.80	4.74	0.00	0.00	9.83
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.61	2.01	0.49	-1.32	-0.20	-1.55
Reported Net Profit	25.40	28.74	26.88	0.57	0.69	13.87
Extraordinary Items	0.06	6.22	8.07	-0.07	0.14	-0.15
Adjusted Net Profit	25.34	22.52	18.81	0.64	0.55	14.02
Adjustment below Net Profit	0.08	-0.01	-207.18	0.13	0.07	-0.75
P & L Balance brought forward	145.83	123.43	305.23	304.53	303.76	294.39
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	6.32	6.32	1.50	0.00	0.00	4.38
P & L Balance carried down	164.99	145.83	123.43	305.23	304.53	303.13
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 %	10.00	25.00	25.00	0.00	0.00	0.00
Dividend Per Share(Rs)	1.00	2.50	2.50	0.00	0.00	0.00
Earnings Per Share-Unit Curr	14.69	16.62	15.54	0.49	0.60	12.03
Earnings Per Share(Adj)-Unit Curr	14.69	16.62	15.54	0.33	0.40	8.02
Book Value-Unit Curr	108.34	96.11	81.99	737.76	740.07	741.44
Book Value(Adj)-Unit Curr	108.34	96.11	81.99	491.83	493.38	494.27

Quarterly Results

Quarters :

Particulars	Dec 2025 ( Cr)	Sep 2025 ( Cr)	Jun 2025 ( Cr)
Gross Sales	36.93	26.07	24.96
Other Operating Income	0.00	0.00	0.00
Other Income	5.21	5.16	5.13
Total Income	42.14	31.23	30.08
Total Expenditure	22.94	19.92	19.04
PBIDT	19.20	11.31	11.04
Interest	3.90	3.95	3.96
PBDT	15.30	7.37	7.09
Depreciation	1.04	1.02	1.01
Tax	3.64	1.55	1.62
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-0.10	0.03	-0.09
Reported Profit After Tax	10.73	4.76	4.55
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	10.73	4.76	4.55
EPS (Unit Curr.)	6.21	2.75	2.63
EPS (Adj) (Unit Curr.)	6.21	2.75	2.63
Calculated EPS (Unit Curr.)	6.21	2.75	2.63
Calculated EPS (Adj) (Unit Curr.)	6.21	2.75	2.63
Calculated EPS (Ann.) (Unit Curr.)	24.82	11.02	10.52
Calculated EPS (Adj) (Ann.) (Unit Curr.)	24.82	11.02	10.52
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	17.29	17.29	17.29
Reserve & Surplus	0.00	177.67	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(%)	51.99	43.38	44.23
PBDTM(%)	41.43	28.27	28.41
PATM(%)	29.05	18.26	18.23

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.86	0.50	0.00	0.00	0.00
Long Term Debt-Equity Ratio	0.82	0.48	0.00	0.00	0.00
Current Ratio	5.53	3.54	1.33	1.78	2.31
Fixed Assets	0.52	0.50	0.44	0.24	0.14
Inventory	77.41	85.41	99.22	58.84	21.47
Debtors	17.40	17.81	15.97	13.85	9.32
Interest Cover Ratio	3.18	2.98	391.40	-259.50	12.67
PBIDTM (%)	48.49	45.28	24.73	-3.61	11.80
PBITM (%)	45.12	41.93	20.87	-10.12	1.29
PBDTM (%)	34.31	31.18	24.68	-3.65	11.70
CPM (%)	25.84	24.11	23.92	7.76	12.38
APATM (%)	22.47	20.76	20.06	1.25	1.87
ROCE (%)	15.44	19.62	3.93	-0.61	0.04
RONW (%)	14.37	14.63	3.79	0.08	0.06

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Mar 2026	169.25	140.05	144.95	12.86	9.00	9.89	250.64
Feb 2026	171.75	128.45	156.20	12.89	8.77	10.66	270.10
Jan 2026	152.55	127.00	134.80	10.68	8.04	9.20	233.09
Share Prices Of 2025
Dec 2025	160.00	124.20	136.80	12.91	7.69	9.34	236.55
Nov 2025	148.75	130.00	139.00	10.69	8.39	9.49	240.35
Oct 2025	164.95	136.60	147.00	12.01	8.84	10.03	254.19
Sep 2025	167.70	144.50	149.10	11.50	9.79	10.17	257.82
Aug 2025	164.85	146.00	151.85	11.65	9.63	10.36	262.57
Jul 2025	166.55	148.30	159.95	11.46	9.61	10.91	276.58
Jun 2025	155.00	131.00	149.30	10.98	8.38	10.19	258.17
May 2025	159.00	133.95	142.80	12.28	9.12	9.74	246.93
Apr 2025	149.90	129.20	136.40	11.16	8.64	9.31	235.86
Mar 2025	152.75	126.00	140.80	11.67	8.40	9.61	243.47
Feb 2025	160.85	127.60	128.55	14.55	9.73	9.87	222.28
Jan 2025	181.95	133.55	140.75	14.74	10.00	10.81	243.38
Share Prices Of 2024
Dec 2024	188.55	155.00	169.80	15.19	10.98	13.04	293.61
Nov 2024	182.70	147.00	170.75	15.06	11.17	13.11	295.26
Oct 2024	197.95	152.45	169.80	16.59	11.52	13.04	293.61
Sep 2024	161.95	126.35	159.05	12.66	9.21	12.21	275.02
Aug 2024	142.90	126.25	134.40	11.99	9.45	10.32	232.40

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 49692.16
809.34 1.66%

S&P 500 7235.98
79.03 1.10%

HANG SENG 25776.54
-335.31 -1.28%

NIKKEI 225 59594.47
309.55 0.52%

FTSE 100 10371.76
158.65 1.55%

NIFTY 23997.55
-180.10 -0.74%

× Ask Your Question