WEBSITE BSE:541179 NSE: ISEC Inc. Year: 1995 Industry: Finance - Stock Broking My Bucket: Add Stock
Last updated: 00:00
No Notes Added Yet
1. Business Overview
ICICI Securities Ltd. (ISEC) is a leading integrated financial services firm in India, offering a wide range of services to retail and institutional clients. Its core business revolves around providing access to financial markets and products. This includes equity and derivatives broking, distribution of various financial products (mutual funds, insurance, bonds, alternative investments), wealth management and advisory services, and investment banking services (equity capital markets, debt capital markets, mergers & acquisitions advisory). The company primarily makes money through brokerage commissions from trading activities, fees and commissions from distributing third-party financial products, and fees from its investment banking and wealth management services.
2. Key Segments / Revenue Mix
ICICI Securities operates through four main segments:
Broking: This is the largest segment, encompassing retail and institutional equities, derivatives, and commodities trading.
Distribution: Involves the distribution of various financial products like mutual funds, insurance, fixed-income products, and alternative investments to retail and high-net-worth individuals.
Investment Banking: Provides advisory and execution services for equity capital market (IPOs, FPOs, QIPs), debt capital market issuances, and mergers & acquisitions.
Private Wealth Management: Offers comprehensive wealth advisory and portfolio management services to high-net-worth clients.
While specific revenue percentages fluctuate, Broking consistently contributes the largest share of overall revenue, followed by Distribution and Investment Banking.
3. Industry & Positioning
The Indian financial services industry, particularly stockbroking, is highly competitive and dynamic. It comprises large bank-backed brokers, independent full-service brokers, discount brokers, and emerging fintech players. ICICI Securities is one of India's largest full-service integrated financial services providers. Backed by its promoter, ICICI Bank, it holds a strong position in retail equity broking, institutional broking, and investment banking. Its positioning is that of a premium, trustworthy, and comprehensive financial services provider, leveraging its brand recognition and integrated platform. It competes with other bank-backed brokers (e.g., HDFC Securities, Kotak Securities) as well as large independent players (e.g., Motilal Oswal) and discount brokers (e.g., Zerodha, Groww).
4. Competitive Advantage (Moat)
ICICI Securities benefits from several durable advantages:
Brand & Trust: Strong brand recognition and inherent trust derived from its parentage, ICICI Bank, one of India's largest private sector banks.
Scale & Reach: Extensive client base, large market share in key segments, and a wide physical and digital distribution network.
Cross-sell & Synergy: Ability to leverage ICICI Bank's vast customer base for cross-selling various financial products and services, creating a sticky ecosystem.
Integrated Model: Offers a comprehensive suite of services (broking, distribution, wealth management, investment banking) under one roof, providing a holistic solution to clients.
Technology & Innovation: Significant investment in digital platforms and technology, enhancing client experience and operational efficiency.
5. Growth Drivers
Financialization of Savings: A structural shift in India from physical assets (gold, real estate) to financial assets (equities, mutual funds), driving long-term demand for financial products.
Rising Retail Participation: Increasing investor awareness and disposable incomes, coupled with simplified digital onboarding processes, are bringing more retail investors into the equity markets.
Digitization & Technology Adoption: Continued adoption of digital platforms makes investing more accessible and affordable, expanding the reach to Tier 2 and Tier 3 cities.
Wealth Creation & Management: A growing pool of high-net-worth individuals requiring sophisticated wealth management and advisory services.
Robust Capital Market Activity: A buoyant market for IPOs, QIPs, and other fundraising activities directly benefits the investment banking segment.
6. Risks
Market Volatility & Downturns: Prolonged periods of market downturns or high volatility can significantly reduce trading volumes, client participation, and brokerage income.
Regulatory Changes: SEBI's frequent changes in regulations concerning brokerage caps, margin requirements, product distribution norms, or listing requirements can impact profitability and business models.
Intense Competition: Fierce competition from discount brokers leading to continuous fee compression, and aggressive marketing by new fintech players, can erode market share and margins.
Technology & Cybersecurity Risks: Reliance on technology exposes the company to risks of system outages, data breaches, and rapid technological obsolescence requiring continuous investment.
Economic Slowdown: A general economic slowdown can reduce corporate fundraising activity, consumer disposable income, and overall investor sentiment.
Reputational Risk: Any adverse developments concerning its parent, ICICI Bank, or a major financial market scandal could impact the company's brand and client trust.
7. Management & Ownership
ICICI Securities Ltd. is promoted by ICICI Bank Ltd., which holds a majority stake in the company. The management team typically comprises seasoned professionals with extensive experience in the financial services sector, benefiting from the robust corporate governance framework associated with a leading banking group. The company is publicly listed, with a significant portion of its shares held by public and institutional investors.
8. Outlook
ICICI Securities is well-positioned to capitalize on India's long-term structural growth drivers, including the ongoing financialization of savings, rising retail participation in capital markets, and increasing wealth creation. Its integrated business model, strong brand, and synergistic relationship with ICICI Bank provide a significant competitive edge and cross-selling opportunities. The company is expected to benefit from continued digitization trends that expand market reach and enhance customer experience.
However, the company faces inherent challenges. The stockbroking industry is subject to intense competition, leading to pressure on brokerage fees and margins. Regulatory changes can introduce uncertainty and impact business models. Market volatility and economic downturns remain significant risks that can affect trading volumes and overall business performance. Sustained innovation and technology investment will be crucial to maintain its competitive standing against agile fintech players and other established financial institutions.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹29132 Cr.
Stock P/E 15
P/B 5.9
Current Price ₹895.7
Book Value ₹ 152.8
Face Value 5
52W High ₹0
Dividend Yield 3.24%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 858 | 879 | 885 | 934 | 1249 | 1323 | 1543 | 1641 | 1707 | 1586 |
| Other Income | 7 | 1 | 0 | 0 | -0 | 1 | 1 | 3 | 0 | -0 |
| Total Income | 866 | 880 | 885 | 934 | 1249 | 1323 | 1544 | 1644 | 1707 | 1586 |
| Total Expenditure | 335 | 330 | 337 | 363 | 439 | 412 | 464 | 506 | 539 | 417 |
| Operating Profit | 531 | 550 | 548 | 571 | 810 | 912 | 1080 | 1138 | 1169 | 1169 |
| Interest Expense | 108 | 153 | 175 | 185 | 215 | 261 | 327 | 394 | 419 | 454 |
| Depreciation | 19 | 19 | 21 | 22 | 26 | 27 | 34 | 37 | 39 | 39 |
| Profit Before Tax | 404 | 377 | 353 | 364 | 569 | 624 | 720 | 708 | 711 | 676 |
| Provision for Tax | 103 | 96 | 91 | 94 | 146 | 158 | 183 | 181 | 182 | 172 |
| Profit After Tax | 300 | 281 | 263 | 271 | 424 | 466 | 537 | 527 | 529 | 504 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 300 | 281 | 263 | 271 | 424 | 466 | 537 | 527 | 529 | 504 |
| Adjusted Earnings Per Share | 9.3 | 8.7 | 8.1 | 8.4 | 13.1 | 14.4 | 16.6 | 16.3 | 16.3 | 15.5 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 1210 | 1125 | 1404 | 1861 | 1706 | 1703 | 2586 | 3435 | 3416 | 5049 | 6332 | 6477 |
| Other Income | 0 | 0 | 0 | 0 | 23 | 22 | 4 | 11 | 10 | 2 | 3 | 4 |
| Total Income | 1210 | 1125 | 1404 | 1861 | 1728 | 1724 | 2590 | 3446 | 3425 | 5051 | 6335 | 6481 |
| Total Expenditure | 712 | 709 | 838 | 944 | 914 | 824 | 998 | 1257 | 1313 | 1678 | 1874 | 1926 |
| Operating Profit | 497 | 416 | 566 | 917 | 815 | 901 | 1592 | 2189 | 2112 | 3373 | 4461 | 4556 |
| Interest Expense | 31 | 26 | 29 | 50 | 42 | 86 | 107 | 274 | 536 | 987 | 1699 | 1594 |
| Depreciation | 16 | 16 | 15 | 15 | 15 | 61 | 54 | 63 | 75 | 109 | 157 | 149 |
| Profit Before Tax | 450 | 374 | 522 | 852 | 757 | 753 | 1431 | 1853 | 1501 | 2278 | 2605 | 2815 |
| Provision for Tax | 156 | 135 | 183 | 299 | 267 | 211 | 363 | 470 | 383 | 581 | 664 | 718 |
| Profit After Tax | 294 | 239 | 339 | 553 | 491 | 542 | 1068 | 1383 | 1118 | 1697 | 1941 | 2097 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 294 | 239 | 339 | 553 | 491 | 542 | 1068 | 1383 | 1118 | 1697 | 1941 | 2097 |
| Adjusted Earnings Per Share | 9.1 | 7.4 | 10.5 | 17.2 | 15.2 | 16.8 | 33.1 | 42.8 | 34.6 | 52.5 | 80.3 | 64.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 25% | 23% | 30% | 18% |
| Operating Profit CAGR | 32% | 27% | 38% | 25% |
| PAT CAGR | 14% | 12% | 29% | 21% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | 22% | 12% | NA% |
| ROE Average | 42% | 45% | 55% | 63% |
| ROCE Average | 18% | 19% | 24% | 47% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 352 | 398 | 490 | 848 | 1047 | 1210 | 1822 | 2431 | 2853 | 3923 | 5422 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 2 |
| Current Liability | 942 | 910 | 1441 | 1983 | 3551 | 3150 | 6298 | 11201 | 12699 | 21950 | 24934 |
| Other Liabilities & Provisions | 30 | 39 | 1008 | 1240 | 1257 | 1757 | 1721 | 2509 | 2894 | 3134 | 3773 |
| Total Liabilities | 1324 | 1347 | 2939 | 4072 | 5855 | 6117 | 9842 | 16140 | 18446 | 29017 | 34131 |
| Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11934 | 12856 |
| Investments | 1 | 1 | 2 | 4 | 3 | 2 | 3 | 11 | 8 | 19 | 42 |
| Fixed Assets | 35 | 35 | 35 | 38 | 44 | 198 | 161 | 184 | 258 | 529 | 663 |
| Other Loans | 114 | 129 | 1085 | 1397 | 1428 | 1918 | 1859 | 2703 | 3095 | 3034 | 3595 |
| Other Non Current Assets | 20 | 30 | 84 | 4 | 4 | 8 | 8 | 14 | 31 | 191 | 52 |
| Current Assets | 1154 | 1151 | 1733 | 2629 | 4377 | 3990 | 7811 | 13228 | 15054 | 13309 | 16923 |
| Total Assets | 1324 | 1347 | 2939 | 4072 | 5855 | 6117 | 9842 | 16140 | 18446 | 29017 | 34131 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 104 | 82 | 26 | 121 | 177 | 1884 | 542 | 309 | 774 | 241 | 78 |
| Cash Flow from Operating Activities | 221 | 232 | 165 | 71 | 2289 | -1878 | -1610 | -2597 | -674 | -5621 | -1779 |
| Cash Flow from Investing Activities | 89 | -17 | -17 | -21 | -21 | -23 | -40 | -69 | -125 | -257 | -208 |
| Cash Flow from Financing Activities | -331 | -271 | -54 | 6 | -561 | 559 | 1417 | 3130 | 266 | 5715 | 1972 |
| Net Cash Inflow / Outflow | -21 | -56 | 94 | 56 | 1707 | -1342 | -233 | 464 | -533 | -163 | -15 |
| Closing Cash & Cash Equivalent | 82 | 26 | 121 | 177 | 1884 | 542 | 309 | 774 | 241 | 78 | 63 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 9.12 | 7.41 | 10.51 | 17.18 | 15.23 | 16.83 | 33.14 | 42.85 | 34.62 | 52.47 | 80.34 |
| CEPS(Rs) | 9.63 | 7.91 | 10.99 | 17.66 | 15.7 | 18.73 | 34.82 | 44.79 | 36.94 | 55.84 | 86.83 |
| DPS(Rs) | 5 | 5 | 6.36 | 9.4 | 9.4 | 11 | 21.5 | 24 | 19 | 29 | 24 |
| Book NAV/Share(Rs) | 10.94 | 12.36 | 15.2 | 26.32 | 32.5 | 37.37 | 56.01 | 74.48 | 86.85 | 118.64 | 224.37 |
| Net Profit Margin | 24.3 | 21.23 | 24.11 | 29.74 | 28.77 | 31.83 | 41.29 | 40.25 | 32.72 | 33.6 | 30.66 |
| Operating Margin | 39.75 | 35.56 | 39.24 | 48.46 | 46.88 | 49.3 | 59.47 | 61.91 | 59.65 | 64.65 | 67.98 |
| PBT Margin | 37.18 | 33.27 | 37.18 | 45.8 | 44.4 | 44.22 | 55.32 | 53.94 | 43.95 | 45.11 | 41.15 |
| ROA(%) | 20.51 | 17.88 | 15.8 | 15.79 | 9.89 | 9.05 | 13.38 | 10.64 | 6.46 | 7.15 | 6.15 |
| ROE(%) | 97.68 | 63.62 | 76.28 | 82.77 | 51.8 | 48.16 | 70.98 | 65.71 | 42.93 | 51.1 | 41.94 |
| ROCE(%) | 83.95 | 69.56 | 75.68 | 74.85 | 52.88 | 39.89 | 38.19 | 27.4 | 18.25 | 19.93 | 18.37 |
| Price/Earnings(x) | 0 | 0 | 0 | 0 | 15.92 | 16.47 | 11.51 | 14.51 | 12.35 | 13.83 | 11.15 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 7.46 | 7.42 | 6.81 | 8.35 | 4.92 | 6.12 | 3.99 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 3.88 | 3.97 | 5.63 | 3.86 | 4.44 | 4 | 2.68 |
| EV/Net Sales(x) | -0.38 | -0.27 | -0.23 | -0.38 | 3 | 4.71 | 4.62 | 6.46 | 4.78 | 5.75 | 4.34 |
| EV/Core EBITDA(x) | -0.94 | -0.73 | -0.58 | -0.77 | 6.28 | 8.9 | 7.5 | 10.14 | 7.72 | 8.61 | 6.16 |
| Interest Earned Growth(%) | 48.91 | -7.02 | 24.87 | 32.53 | -8.35 | -0.18 | 51.89 | 32.82 | -0.56 | 47.82 | 25.4 |
| Net Profit Growth | 223.54 | -18.77 | 41.84 | 63.46 | -11.34 | 10.45 | 97 | 29.49 | -19.16 | 51.81 | 14.43 |
| EPS Growth(%) | 242.11 | -18.77 | 41.84 | 63.46 | -11.34 | 10.45 | 96.95 | 29.31 | -19.21 | 51.58 | 53.11 |
| Interest Coverage(x) % | 15.46 | 15.48 | 19.04 | 18.22 | 18.88 | 9.72 | 14.34 | 7.77 | 3.8 | 3.31 | 2.53 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.86 | 74.85 | 74.85 | 74.83 | 74.79 | 74.77 | 74.74 | 74.65 | 74.59 | 74.35 |
| FII | 7.43 | 7.76 | 8.75 | 9.48 | 10.06 | 10.33 | 10.43 | 9.31 | 10.45 | 11.17 |
| DII | 6.24 | 5.81 | 5.06 | 5.08 | 6.21 | 6.35 | 7.38 | 10.02 | 9.07 | 8.49 |
| Public | 11.47 | 11.57 | 11.35 | 10.61 | 8.94 | 8.55 | 7.44 | 6.02 | 5.89 | 6 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 24.17 | 24.17 | 24.17 | 24.17 | 24.17 | 24.17 | 24.17 | 24.17 | 24.17 | 24.17 |
| FII | 2.4 | 2.51 | 2.83 | 3.06 | 3.25 | 3.34 | 3.37 | 3.01 | 3.39 | 3.63 |
| DII | 2.01 | 1.88 | 1.63 | 1.64 | 2.01 | 2.05 | 2.39 | 3.24 | 2.94 | 2.76 |
| Public | 3.7 | 3.73 | 3.66 | 3.43 | 2.89 | 2.76 | 2.41 | 1.95 | 1.91 | 1.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 32.28 | 32.28 | 32.29 | 32.3 | 32.31 | 32.32 | 32.34 | 32.37 | 32.4 | 32.51 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.