ICICI Securities Ltd

₹ 490 0.14%
03 Feb - close price
About

ICICI Securities Limited is engaged in the business of broking (institutional and retail), distribution of financial products, merchant banking and advisory services. [1]

Key Points

Business Segments FY22
Broking & Distribution (89%): Investment and trading across asset classes including equity, commodity, derivatives, currency, margin trading funding, offshore investments, etc for retail as well as institutional clients and distribution of proprietary as well as third party products such as Mutual Fund, Gold Bonds, ETFs, NPS, Corporate FDs, Bonds, etc.
Private Wealth Management (3%): Servicing High Networth clients by providing innovative products and solutions across their investment, business, and allied needs.
Issuer & Advisory Services (9%): Full-service investment banking services including, Equity Capital Market, Debt Advisory, M&A, etc. [1]

  • Market Cap 15,806 Cr.
  • Current Price 490
  • High / Low 748 / 408
  • Stock P/E 13.2
  • Book Value 80.8
  • Dividend Yield 4.90 %
  • ROCE 27.0 %
  • ROE 65.0 %
  • Face Value 5.00

Pros

  • Stock is providing a good dividend yield of 4.90%.
  • Company has delivered good profit growth of 32.5% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 62.7%
  • Company has been maintaining a healthy dividend payout of 62.1%

Cons

  • Company might be capitalizing the interest cost

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
422 480 546 681 620 739 745 856 942 892 794 858 879
201 229 251 267 223 254 275 313 333 329 311 335 330
Operating Profit 221 251 295 414 397 486 470 544 608 563 483 523 549
OPM % 52% 52% 54% 61% 64% 66% 63% 63% 65% 63% 61% 61% 62%
0 2 0 -0 -0 0 2 0 0 1 1 7 1
Interest 22 29 23 28 25 31 42 58 83 91 100 108 153
Depreciation 15 16 13 13 14 14 14 15 16 17 16 19 19
Profit before tax 185 208 259 372 358 441 417 471 510 455 367 404 377
Tax % 26% 25% 26% 25% 25% 25% 25% 25% 25% 25% 25% 26% 26%
Net Profit 137 156 193 278 267 329 311 351 380 340 274 300 281
EPS in Rs 4.26 4.84 5.99 8.63 8.29 10.22 9.63 10.89 11.79 10.55 8.48 9.31 8.70
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
706 812 1,210 1,125 1,403 1,861 1,725 1,721 2,586 3,435 3,423
553 634 711 707 838 942 912 823 993 1,250 1,305
Operating Profit 153 178 499 417 566 919 813 898 1,593 2,185 2,118
OPM % 22% 22% 41% 37% 40% 49% 47% 52% 62% 64% 62%
0 -0 -2 -1 1 -2 1 3 -1 4 10
Interest 31 25 31 26 29 50 42 86 107 274 453
Depreciation 14 13 16 16 15 15 15 61 54 63 72
Profit before tax 109 140 450 374 522 852 757 753 1,431 1,853 1,603
Tax % 34% 36% 35% 36% 35% 35% 35% 28% 25% 25%
Net Profit 72 89 294 239 339 553 491 542 1,068 1,383 1,195
EPS in Rs 0.89 1.11 3.65 2.96 4.20 17.18 15.23 16.82 33.14 42.85 37.04
Dividend Payout % 42% 45% 55% 67% 61% 32% 62% 65% 65% 56%
Compounded Sales Growth
10 Years: %
5 Years: 20%
3 Years: 26%
TTM: 4%
Compounded Profit Growth
10 Years: %
5 Years: 32%
3 Years: 41%
TTM: -13%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 2%
1 Year: -33%
Return on Equity
10 Years: %
5 Years: 63%
3 Years: 63%
Last Year: 65%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
211 161 161 161 161 161 161 161 161 161 161
Reserves 51 88 191 237 329 687 886 1,048 1,661 2,269 2,447
220 317 227 173 395 677 452 1,657 3,630 7,846 8,198
409 1,006 784 826 1,162 1,349 3,165 1,576 2,729 3,370 3,310
Total Liabilities 840 1,573 1,363 1,397 2,047 2,874 4,665 4,443 8,181 13,646 14,117
33 35 35 35 35 38 44 198 161 184 205
CWIP 3 2 4 2 3 4 4 8 8 14 9
Investments 3 100 1 1 2 4 3 2 3 11 10
802 1,436 1,323 1,358 2,008 2,828 4,614 4,234 8,009 13,438 13,893
Total Assets 840 1,573 1,363 1,397 2,047 2,874 4,665 4,443 8,181 13,646 14,117

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
165 71 2,289 -1,878 -1,610 -2,597
-17 -21 -21 -23 -40 -69
-54 6 -561 559 1,417 3,130
Net Cash Flow 94 56 1,707 -1,342 -233 464

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 50 242 52 95 185 61 101 19 65 41
Inventory Days
Days Payable
Cash Conversion Cycle 50 242 52 95 185 61 101 19 65 41
Working Capital Days -64 -135 -125 -73 -51 -152 -461 -81 -220 -260
ROCE % 31% 84% 70% 76% 75% 53% 38% 37% 27%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
79.22 79.22 77.22 75.00 75.00 74.92 74.91 74.89 74.89 74.87 74.86 74.85
3.16 3.75 3.98 4.60 3.74 5.68 6.29 6.58 7.32 7.10 7.43 7.77
11.45 10.18 10.06 9.93 9.04 7.34 7.51 7.79 7.08 6.75 6.24 5.82
6.17 6.84 8.74 10.47 12.23 12.06 11.29 10.74 10.71 11.28 11.47 11.56

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents