ICICI SECURITIES
|
ICICI SECURITIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹121 Cr | ₹162 Cr | ₹161 Cr | ₹161 Cr | ₹161 Cr |
| Equity - Authorised | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹200 Cr |
| Â Equity - Issued | ₹121 Cr | ₹162 Cr | ₹161 Cr | ₹161 Cr | ₹161 Cr |
| Equity Paid Up | ₹121 Cr | ₹162 Cr | ₹161 Cr | ₹161 Cr | ₹161 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | ₹-0.01 Cr | ₹86 Cr | ₹49 Cr | ₹27 Cr | ₹17 Cr |
| Total Reserves | ₹5,301 Cr | ₹3,675 Cr | ₹2,642 Cr | ₹2,242 Cr | ₹1,644 Cr |
| Securities Premium | ₹178 Cr | ₹72 Cr | ₹50 Cr | ₹42 Cr | ₹27 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹4,867 Cr | ₹3,490 Cr | ₹2,481 Cr | ₹2,090 Cr | ₹1,506 Cr |
| General Reserves | ₹67 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr |
| Other Reserves | ₹190 Cr | ₹46 Cr | ₹45 Cr | ₹44 Cr | ₹44 Cr |
| Reserve excluding Revaluation Reserve | ₹5,301 Cr | ₹3,675 Cr | ₹2,642 Cr | ₹2,242 Cr | ₹1,644 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹5,422 Cr | ₹3,923 Cr | ₹2,853 Cr | ₹2,431 Cr | ₹1,822 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | ₹2.43 Cr | ₹11 Cr | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹2.43 Cr | ₹11 Cr | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-17 Cr | ₹-31 Cr | ₹-37 Cr | ₹-42 Cr | ₹-56 Cr |
| Deferred Tax Assets | ₹43 Cr | ₹44 Cr | ₹39 Cr | ₹43 Cr | ₹56 Cr |
| Deferred Tax Liability | ₹26 Cr | ₹13 Cr | ₹1.75 Cr | ₹0.37 Cr | ₹0.15 Cr |
| Other Long Term Liabilities | ₹277 Cr | ₹232 Cr | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹3,513 Cr | ₹2,932 Cr | ₹2,932 Cr | ₹2,551 Cr | ₹1,777 Cr |
| Total Non-Current Liabilities | ₹3,775 Cr | ₹3,144 Cr | ₹2,894 Cr | ₹2,509 Cr | ₹1,721 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹1,355 Cr | ₹2,388 Cr | ₹915 Cr | ₹1,078 Cr | ₹1,026 Cr |
| Sundry Creditors | ₹1,355 Cr | ₹2,388 Cr | ₹915 Cr | ₹1,078 Cr | ₹1,026 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹2,101 Cr | ₹2,301 Cr | ₹2,484 Cr | ₹2,379 Cr | ₹1,747 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | - | ₹24 Cr | ₹42 Cr | ₹38 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹2,101 Cr | ₹2,301 Cr | ₹2,459 Cr | ₹2,338 Cr | ₹1,710 Cr |
| Short Term Borrowings | ₹20,828 Cr | ₹16,680 Cr | ₹9,300 Cr | ₹7,744 Cr | ₹3,524 Cr |
| Secured ST Loans repayable on Demands | ₹509 Cr | ₹276 Cr | ₹504 Cr | - | - |
| Working Capital Loans- Sec | ₹286 Cr | - | ₹120 Cr | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹20,033 Cr | ₹16,404 Cr | ₹8,676 Cr | ₹7,744 Cr | ₹3,524 Cr |
| Short Term Provisions | ₹650 Cr | ₹581 Cr | - | - | ₹0.57 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹645 Cr | ₹577 Cr | - | - | ₹0.57 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹4.76 Cr | ₹3.59 Cr | - | - | - |
| Total Current Liabilities | ₹24,934 Cr | ₹21,950 Cr | ₹12,699 Cr | ₹11,201 Cr | ₹6,298 Cr |
| Total Liabilities | ₹34,131 Cr | ₹29,017 Cr | ₹18,446 Cr | ₹16,140 Cr | ₹9,842 Cr |
| ASSETS | |||||
| Loans (Non - Current Assets) | ₹12,856 Cr | ₹11,934 Cr | - | - | - |
| Gross Block | ₹963 Cr | ₹709 Cr | ₹339 Cr | ₹268 Cr | ₹193 Cr |
| Less: Accumulated Depreciation | ₹300 Cr | ₹180 Cr | ₹81 Cr | ₹84 Cr | ₹32 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹663 Cr | ₹529 Cr | ₹258 Cr | ₹184 Cr | ₹161 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹3.35 Cr | ₹19 Cr | ₹19 Cr | ₹11 Cr | ₹3.94 Cr |
| Non Current Investments | ₹42 Cr | ₹19 Cr | ₹7.71 Cr | ₹11 Cr | ₹2.88 Cr |
| Long Term Investment | ₹42 Cr | ₹19 Cr | ₹7.71 Cr | ₹11 Cr | ₹2.88 Cr |
| Quoted | ₹19 Cr | ₹8.61 Cr | ₹1.47 Cr | ₹3.23 Cr | ₹0.65 Cr |
| Unquoted | ₹24 Cr | ₹10 Cr | ₹6.24 Cr | ₹7.48 Cr | ₹2.23 Cr |
| Long Term Loans & Advances | ₹3,595 Cr | ₹3,034 Cr | ₹3,095 Cr | ₹2,703 Cr | ₹1,859 Cr |
| Other Non Current Assets | ₹35 Cr | ₹161 Cr | - | - | - |
| Total Non-Current Assets | ₹17,208 Cr | ₹15,708 Cr | ₹3,392 Cr | ₹2,912 Cr | ₹2,031 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹278 Cr | ₹387 Cr | ₹916 Cr | ₹243 Cr | ₹466 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹278 Cr | ₹387 Cr | ₹916 Cr | ₹243 Cr | ₹466 Cr |
| Sundry Debtors | ₹688 Cr | ₹959 Cr | ₹773 Cr | ₹385 Cr | ₹459 Cr |
| Debtors more than Six months | ₹19 Cr | ₹15 Cr | ₹9.39 Cr | ₹8.45 Cr | ₹9.68 Cr |
| Debtors Others | ₹692 Cr | ₹966 Cr | ₹777 Cr | ₹388 Cr | ₹461 Cr |
| Cash and Bank | ₹14,981 Cr | ₹11,125 Cr | ₹6,791 Cr | ₹5,617 Cr | ₹3,879 Cr |
| Cash in hand | - | - | - | - | - |
| Balances at Bank | ₹14,981 Cr | ₹11,125 Cr | ₹6,791 Cr | ₹5,617 Cr | ₹3,879 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹363 Cr | ₹327 Cr | ₹144 Cr | ₹124 Cr | ₹101 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | ₹3.20 Cr | ₹2.88 Cr | ₹4.14 Cr |
| Prepaid Expenses | - | - | ₹22 Cr | ₹13 Cr | ₹6.71 Cr |
| Other current_assets | ₹363 Cr | ₹327 Cr | ₹119 Cr | ₹108 Cr | ₹90 Cr |
| Short Term Loans and Advances | ₹612 Cr | ₹511 Cr | ₹6,429 Cr | ₹6,860 Cr | ₹2,906 Cr |
| Advances recoverable in cash or in kind | - | - | ₹8.88 Cr | ₹3.11 Cr | ₹4.38 Cr |
| Advance income tax and TDS | ₹612 Cr | ₹511 Cr | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | - | - | ₹6,420 Cr | ₹6,857 Cr | ₹2,901 Cr |
| Total Current Assets | ₹16,923 Cr | ₹13,309 Cr | ₹15,054 Cr | ₹13,228 Cr | ₹7,811 Cr |
| Net Current Assets (Including Current Investments) | ₹-8,011 Cr | ₹-8,641 Cr | ₹2,355 Cr | ₹2,027 Cr | ₹1,513 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹34,131 Cr | ₹29,017 Cr | ₹18,446 Cr | ₹16,140 Cr | ₹9,842 Cr |
| Contingent Liabilities | ₹188 Cr | ₹167 Cr | ₹151 Cr | ₹150 Cr | ₹149 Cr |
| Total Debt | ₹20,830 Cr | ₹16,690 Cr | ₹9,300 Cr | ₹7,744 Cr | ₹3,524 Cr |
| Book Value | - | 118.64 | 86.85 | 74.48 | 56.01 |
| Adjusted Book Value | 224.37 | 118.64 | 86.85 | 74.48 | 56.01 |
Compare Balance Sheet of peers of ICICI SECURITIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ICICI SECURITIES | ₹29,128.2 Cr | 5.5% | 8.2% | 21.5% | Stock Analytics | |
| MOTILAL OSWAL FINANCIAL SERVICES | ₹59,558.5 Cr | -0.7% | -0.7% | -0.6% | Stock Analytics | |
| MULTI COMMODITY EXCHANGE OF INDIA | ₹49,280.2 Cr | 1.4% | 2.8% | 50% | Stock Analytics | |
| ANGEL ONE | ₹24,933.1 Cr | 5.4% | 14.1% | -4.7% | Stock Analytics | |
| CHOICE INTERNATIONAL | ₹16,403.5 Cr | -1.2% | -3.7% | 49.4% | Stock Analytics | |
| SHARE INDIA SECURITIES | ₹3,700.3 Cr | -3.6% | 23.4% | -40.6% | Stock Analytics | |
ICICI SECURITIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ICICI SECURITIES | 5.5% |
8.2% |
21.5% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses