IMSL Integrated Master Securities Pvt Ltd

	BSE	NSE
Last Price()	54.79 Jan 16,2026 EOD	54.91 Jan 16,2026 EOD
Today's Change( )	-0.49 (-0.89%)	-0.17 (-0.31%)
Open( )	54.51	54.58
Prev Close( )	55.28	55.08
Volume	3,408.00	29,866.00
Today's Range( )	55.54 - 54.51	55.48 - 54.50
52-Week Range( )	69.00 - 50.12	68.39 - 52.29
Buy (Size)	N.A	54.91(×45)
Sell (Size)	N.A	N.A

Company Background


Incorporation Year	1987
Registered Office	Jolly Maker Chambers II,18A & 18B Nariman Point, Mumbai, Maharashtra-400021
Telephone	91-022-22850101
Fax	91-022-22040744
Chairman	Sunder G Advani
Managing Director	Sunder G Advani
Company Secretary	Deepesh Shamji Joishar
Auditor	J G Verma & Co
Face Value	2
Market Lot	1
Listing	BSE,NSEBSE,NSE
Registrar	Datamatics Financial Services Plot No B-5 MIDC ,Part B Cross Lane ,Marol Andheri(E) ,Mumbai-400093

Board of Directors


CMD & Executive Director	Sunder G Advani
ED (Non-Independent)	Haresh G Advani
Whole Time Executive Director	Prahlad S Advani
Non-Exec & Non-Independent Dir	Menaka S Advani Nina H Advani
Independent Non Exe. Director	Ragini Chopra SATYAN SHIVKUMAR ISRANI Vinay Chauhan Nitin A Kunkolienker Anil Harish
Company Sec. & Compli. Officer	Deepesh Shamji Joishar

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	18.49	18.49	9.24	9.24	9.24	9.24
Reserves Total	62.93	53.40	53.48	40.61	34.00	38.05
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	81.42	71.89	62.72	49.85	43.24	47.29
Secured Loans	0.00	0.70	0.80	0.10	0.21	0.32
Unsecured Loans	0.53	1.16	1.29	0.80	0.86	1.05
Shop Security Deposits	0.00	0.00	0.00	0.00	0.00	0.00
Total Debt	0.53	1.86	2.09	0.90	1.07	1.37
Other Liabilities	1.43	0.78	0.52	0.54	0.64	0.66
Total Liabilities	83.38	74.53	65.33	51.29	44.95	49.32
APPLICATION OF FUNDS :
Gross Block	66.95	65.11	63.50	61.17	62.04	61.68
Less: Accumulated Depreciation	22.47	20.62	20.40	18.64	17.63	14.53
Less:Impairment of Assets	0.00	0.00	0.00	0.00	0.00	0.00
Net Block	44.48	44.49	43.10	42.53	44.41	47.15
Lease Adjustment	0.00	0.00	0.00	0.00	0.00	0.00
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.00
Investments	15.08	19.42	33.21	25.23	12.04	11.22
Current Assets, Loans & Advances
Inventories	2.04	1.40	1.39	1.42	1.27	1.67
Sundry Debtors	0.57	0.73	2.71	0.38	0.38	2.60
Cash and Bank Balance	37.34	29.05	3.60	1.44	2.76	2.22
Loans and Advances	3.65	3.06	3.97	3.18	2.20	1.35
Total Current Assets	43.59	34.23	11.67	6.43	6.61	7.84
Less : Current Liabilities and Provisions
Current Liabilities	18.71	19.63	18.79	18.07	15.08	12.54
Provisions	0.50	0.27	0.22	0.19	0.17	0.22
Total Current Liabilities & Provisions	19.21	19.90	19.01	18.26	15.25	12.76
Net Current Assets	24.39	14.34	-7.34	-11.83	-8.63	-4.92
Miscellaneous Expenses not written off	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax Assets	0.53	0.65	0.30	0.25	1.49	0.25
Deferred Tax Liability	5.77	6.20	5.94	5.66	5.67	5.80
Net Deferred Tax	-5.24	-5.55	-5.64	-5.41	-4.18	-5.55
Other Assets	4.67	1.83	2.01	0.78	1.33	1.43
Total Assets	83.37	74.53	65.33	51.30	44.98	49.33
Contingent Liabilities	9.32	9.89	12.30	10.96	11.05	5.30

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	107.41	105.42	98.64	51.34	27.47	70.13
Other Income	3.80	3.02	1.99	0.88	0.71	1.03
Stock Adjustments	0.00	0.00	0.00	0.00	0.00	0.00
Total Income	111.21	108.44	100.63	52.22	28.18	71.16
EXPENDITURE :
Food, Bevarages & Provisions Consumed	7.97	7.79	6.84	3.62	2.16	5.54
Operating Expenses	10.81	11.68	8.45	6.41	3.37	6.08
Employee Cost	33.65	30.57	24.50	17.08	14.84	24.16
Power & Fuel Cost	6.45	6.51	6.00	4.57	3.63	5.46
Selling & Administrative Expenses	9.17	10.15	9.20	6.80	3.94	8.89
Miscellaneous Expenses	4.73	4.82	4.49	2.08	2.22	3.00
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	72.79	71.52	59.47	40.57	30.16	53.14
Operating Profit	38.41	36.92	41.15	11.65	-1.98	18.03
Interest	0.11	0.12	0.16	0.06	0.20	0.23
Gross Profit	38.30	36.80	40.99	11.59	-2.18	17.80
Depreciation	3.00	3.31	2.63	2.87	3.27	3.74
Profit Before Tax	35.30	33.49	38.36	8.72	-5.45	14.06
Tax	9.09	8.60	9.52	1.02	0.01	3.61
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.23	-0.07	0.24	1.20	-1.38	-0.82
Reported Net Profit	26.44	24.96	28.60	6.51	-4.08	11.26
Extraordinary Items	0.11	0.15	0.13	0.00	0.08	0.01
Adjusted Net Profit	26.33	24.81	28.47	6.51	-4.16	11.25
Adjustment below Net Profit	0.00	-0.01	0.00	0.00	0.03	-0.06
P & L Balance brought forward	41.01	33.08	21.49	14.98	19.16	27.30
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	17.94	17.01	17.01	0.00	0.00	19.34
P & L Balance carried down	49.51	41.01	33.08	21.49	15.11	19.16
Dividend	16.64	15.71	15.71	0.00	0.00	15.25
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	95.00	180.00	170.00	70.00	0.00	95.00
Dividend Per Share(Rs)	1.90	3.60	3.40	1.40	0.00	1.90
Earnings Per Share-Unit Curr	2.86	2.70	6.19	1.41	-0.88	2.44
Earnings Per Share(Adj)-Unit Curr	2.86	2.70	3.10	0.71	-0.44	1.22
Book Value-Unit Curr	8.81	7.78	13.57	10.79	9.36	10.23
Book Value(Adj)-Unit Curr	8.81	7.78	6.79	5.40	4.68	5.12

Quarterly Results

Quarters :

Particulars	Sep 2025 ( Cr)	Jun 2025 ( Cr)	Mar 2025 ( Cr)
Gross Sales	15.19	19.92	33.51
Other Operating Income	0.00	0.00	0.00
Other Income	0.89	0.96	1.06
Total Income	16.07	20.89	34.57
Total Expenditure	16.40	16.97	18.40
PBIDT	-0.33	3.92	16.17
Interest	0.01	0.01	0.05
PBDT	-0.34	3.91	16.12
Depreciation	0.76	0.74	0.73
Tax	-0.25	0.78	3.91
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.13	0.04	0.01
Reported Profit After Tax	-0.98	2.35	11.47
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	-0.98	2.35	11.47
EPS (Unit Curr.)	-0.11	0.25	1.24
EPS (Adj) (Unit Curr.)	-0.11	0.25	1.24
Calculated EPS (Unit Curr.)	-0.11	0.25	1.24
Calculated EPS (Adj) (Unit Curr.)	-0.11	0.25	1.24
Calculated EPS (Ann.) (Unit Curr.)	-0.42	1.02	4.96
Calculated EPS (Adj) (Ann.) (Unit Curr.)	-0.42	1.02	4.96
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	45.00
Equity	18.49	18.49	18.49
Reserve & Surplus	0.00	0.00	0.00
Face Value	2.00	2.00	2.00
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(%)	-2.17	19.68	48.25
PBDTM(%)	-2.24	19.63	48.11
PATM(%)	-6.45	11.80	34.23

Financial Ratios

Particulars	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Debt-Equity Ratio	0.02	0.03	0.03	0.02	0.03
Long Term Debt-Equity Ratio	0.00	0.01	0.01	0.01	0.01
Current Ratio	1.49	0.87	0.37	0.32	0.40
Fixed Assets	1.63	1.64	1.58	0.83	0.44
Inventory	62.45	75.57	70.21	38.17	18.69
Debtors	165.25	61.29	63.84	135.11	18.44
Interest Cover Ratio	321.91	280.17	240.75	146.50	-26.25
PBIDTM (%)	35.76	35.02	41.72	22.69	-7.21
PBITM (%)	32.97	31.88	39.05	17.10	-19.11
PBDTM (%)	35.66	34.91	41.56	22.57	-7.94
CPM (%)	27.41	26.82	31.66	18.27	-2.95
APATM (%)	24.62	23.68	28.99	12.68	-14.85
ROCE (%)	44.85	48.08	66.06	18.26	-11.14
RONW (%)	34.49	37.08	50.81	13.99	-9.01

Share Price

Year	High ()	Low ()	Close ()	P/E High	P/E Low	P/E Close	Mkt Cap.( In Cr.)
Dec 2025	66.50	54.80	58.50	26.81	18.97	20.54	540.77
Nov 2025	60.25	53.26	57.92	21.85	18.55	20.33	535.40
Oct 2025	61.20	57.02	59.11	22.29	19.63	20.75	546.40
Sep 2025	63.38	57.25	58.80	22.87	19.15	20.64	543.54
Aug 2025	67.86	55.05	60.46	28.15	17.84	21.23	558.88
Jul 2025	68.98	58.19	59.92	26.88	19.86	21.04	553.89
Jun 2025	64.54	58.94	59.99	23.07	20.42	21.06	554.54
May 2025	63.89	50.12	61.69	22.86	14.28	21.66	570.25
Apr 2025	64.25	50.30	59.03	23.12	15.46	20.72	545.66
Mar 2025	69.00	52.57	57.84	26.91	17.96	20.31	534.66
Feb 2025	68.54	55.00	56.75	26.97	19.86	21.14	524.59
Jan 2025	73.00	58.40	65.62	28.25	20.72	24.45	606.58
Share Prices Of 2024
Dec 2024	74.50	66.81	69.32	29.69	24.44	25.83	640.78
Nov 2024	72.00	62.50	71.14	27.51	22.34	26.51	657.61
Oct 2024	76.00	62.50	67.12	29.75	22.24	25.01	620.45
Sep 2024	82.75	72.00	72.43	32.21	26.67	26.99	669.53
Aug 2024	86.98	70.20	75.44	36.32	25.57	28.11	697.36
Jul 2024	83.97	66.00	81.16	32.37	23.59	30.24	750.23
Jun 2024	74.89	62.15	71.62	28.17	22.06	26.68	662.04
May 2024	87.20	66.10	66.96	33.18	24.31	24.95	618.97

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 Powered By CMOTS Infotech ( ISO 9001:2015 Certified )

DJIA 49379.59
-83.86 -0.17%

S&P 500 6960.70
-4.77 -0.07%

HANG SENG 26844.97
-78.66 -0.29%

NIKKEI 225 53996.71
-113.79 -0.21%

FTSE 100 10219.48
-19.46 -0.19%

NIFTY 25694.35
28.75 0.11%

× Ask Your Question