SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

ICICI Securities Ltd (ISEC) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 541179 NSE: ISEC | Finance - Stock Broking | Small Cap

ICICI Securities Share Price

895.70 0.00 (0.00%)
As on 21-Mar'25 16:59

ICICI Securities Ltd (ISEC)

BSE: 541179 NSE: ISEC
Key Metrics
Market Cap
₹29,132 Cr.
Earnings Per Share (TTM)
₹64.47
P/E Ratio
13.89
Price to Book (P/B)
5.86
EV/EBITDA
3.48
Current Price
₹895.7
Return on Capital Employed (ROCE)
18.37%
Return on Equity (ROE)
41.94%
Return on Assets (ROA)
6.15%
Gross NPA(%)
0.00
Book Value per Share
₹152.8
Net NPA(%)
0.00
Dividend Yield
2.68%
Net Interest Income Growth (1 Year)
%
Net Interest Income Growth (3 Years)
%
52-Week Low / High
₹880 / 899
Book Value Growth (1 Year)
89.12%
Book Value Growth (3 Years)
44.42%

DeciZen - make an informed investing decision on ICICI Securities

Based on:

M-Cap below 100cr DeciZen not available

ICICI Securities stock performance

Key Ratios
mw4me loader

Is an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
ICICI Securities Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 69.6%75.7%74.9%52.9%39.9%38.2%27.4%18.3%19.9%18.4%-
Value Creation
Index
5.25.75.72.92.01.81.40.40.80.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,1251,4041,8611,7061,7032,5863,4353,4165,0496,3326,475
Sales YoY Gr.-24.9%32.5%-8.4%-0.2%51.9%32.8%-0.6%47.8%25.4%-
Adj EPS 7.410.517.215.216.833.142.934.652.580.364.5
YoY Gr.-41.8%63.5%-11.4%10.5%96.9%29.3%-19.2%51.6%53.1%-
BVPS (₹) 12.415.226.332.537.45674.586.9118.6224.4152.8
Adj Net
Profit
2393395534915421,0681,3831,1181,6971,9412,097
Cash Flow from Ops. 23216571.12,289-1,878-1,610-2,597-674-5,621-1,779-
Debt/CF from Ops. 0.72.49.50.2-0.8-2.2-3-13.8-3-11.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 21.2%30%22.6%25.4%
Adj EPS 30.3%36.7%23.3%53.1%
BVPS38%43.1%44.4%89.1%
Share Price - 16.5% 24.5% -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
63.676.382.851.848.27165.742.951.141.934.2
Op. Profit
Mgn %
37.140.449.546.551.761.563.461.666.870.670.3
Net Profit
Mgn %
21.224.129.728.831.841.340.332.733.630.732.4
Debt to
Equity
0.40.80.80.41.323.23.34.43.8-
Working Cap
Days
1783494415506606558561,158605316768
Cash Conv.
Cycle
-223-205-219-553-548-216-276-195-302-330114

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials

Standalone Consolidated
TTM EPS (₹) 64.4 64.5
TTM Sales (₹ Cr.) 6,474 6,475
BVPS (₹) 151.8 152.8
Reserves (₹ Cr.) 4,775 4,808
P/BV 5.90 5.86
PE 13.92 13.89
From the Market
52 Week Low / High (₹) 879.70 / 898.95
All Time Low / High (₹) 188.00 / 921.45
Market Cap (₹ Cr.) 29,132
Equity (₹ Cr.) 162.6
Face Value (₹) 5
Industry PE 54.4

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of ICICI Securities - Consolidated Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Income + 1,124.581,404.231,861.011,728.291,724.272,590.273,446.133,425.485,051.106,334.87
Interest Income1,124.581,404.231,861.011,705.651,702.612,586.173,434.983,415.755,049.216,331.67
Other Income 6.5910.7019.9119.3426.8726.4023.1033.6452.1562.02
Exceptional Items 00022.6421.664.1011.159.731.893.20
Expenditure + 750.48882.191,008.62971.06971.341,159.491,593.371,924.362,773.583,729.61
Interest Expense 25.8428.9449.5042.3486.39107.28273.68536.29986.951,698.89
Operating Expenses 718.05842.55939.21909.38858.081,025.811,296.591,354.431,734.481,968.70
Provisions 6.5910.7019.9119.3426.8726.4023.1033.6452.1562.02
Exceptional Items 0000000000
Profit Before Tax 374.10522.04852.39757.23752.931,430.781,852.761,501.122,277.522,605.26
Taxes 135.38183.45298.92266.50210.93363.06470.16383.49580.83663.81
Profit After Tax 238.72338.59553.47490.735421,067.721,382.601,117.631,696.691,941.45
Adjusted EPS (₹)7.410.517.215.216.833.142.934.652.580.3
Dividend Payout Ratio (%)67%61%55%62%65%65%56%55%55%30%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Equity Capital +398.16489.58847.711,047.271,209.541,821.892,430.472,852.503,922.425,422.06
Share Capital 161.07161.07161.07161.07161.07161.11161.34161.43161.68120.83
Reserves 237.09328.51686.64886.201,048.471,660.782,269.132,691.073,760.745,301.23
Short term borrowings172.86395.41677.12451.831,499.763,523.837,743.599,30016,679.6220,827.78
Long Term Borrowings38.651,008.161,240.451,256.901,756.661,721.422,508.582,894.453,144.303,774.93
Current Liabilities 909.821,441.401,983.423,550.963,150.416,298.1911,200.5912,698.5621,949.8624,933.60
Trade Payables592.08869.93611.682,336.20692.641,026.461,077.61914.842,388.361,355.04
Other Liabilities-764.94-1,265.34-1,288.80-2,788.03-2,192.40-4,550.07-8,821.14-10,214.84-19,067.81-22,182.82
Total Liabilities 1,346.632,939.144,071.585,855.136,116.619,841.7216,139.7018,445.5129,016.7534,130.59

Assets

Non Current Asset +195.321,206.331,442.891,478.502,126.902,030.722,911.693,391.7915,707.9017,207.59
Loan Asset 0000000011,934.3712,856.05
Other Non Current Asset 195.321,206.331,442.891,478.502,126.902,030.722,911.693,391.793,773.534,351.54
Current Asset +1,151.311,732.812,628.694,376.633,989.717,81113,228.0115,053.7213,308.8516,923
Current Investment00.0700000000
Other Current Asset1,151.311,732.742,628.694,376.633,989.717,81113,228.0115,053.7213,308.8516,923
Total Assets 1,346.632,939.144,071.585,855.136,116.619,841.7216,139.7018,445.5129,016.7534,130.59

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 232.22165.3271.132,289.29-1,878.34-1,609.50-2,597.46-674.16-5,621.06-1,778.66
Cash Flow From Investing Activity -16.50-16.96-21.04-20.77-22.59-40.17-68.76-124.78-256.93-207.90
Cash Flow From Financing Activity -271.45-54.146.35-561.48558.821,417.023,130.46265.995,714.861,971.85
Net Cash Flow -55.7394.2256.441,707.04-1,342.11-232.65464.24-532.95-163.13-14.71

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Operational & Financial Ratios

EPS (₹)341715173343355280
DPS (₹)2399112224192924
BVPS (₹)56263337567487119224

Performance Ratios

ROA (%)17.915.815.89.99.113.410.66.57.26.2
ROE (%)63.676.382.851.848.271.065.742.951.141.9
ROCE (%)69.675.774.952.939.938.227.418.319.918.4

Valuation Parameters

Price/Book(x)0.00.00.07.57.46.88.44.96.14.0

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

ICICI Securities Ltd FAQs

The current trading price of ICICI Securities on 21-Mar-2025 16:59 is ₹895.7.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Mar-2025 the market cap of ICICI Securities stood at ₹29,132.4 Cr

The latest P/E ratio of ICICI Securities as of 20-Mar-2025 is 13.92.

The latest P/B ratio of ICICI Securities as of 20-Mar-2025 is 5.90.

The 52-week high of ICICI Securities is ₹899.0 and the 52-week low is ₹879.7.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of ICICI Securities is ₹6,474 ( Cr.) .

About ICICI Securities Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×