ICICI SECURITIES
|
ICICI SECURITIES Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹162 Cr | ₹161 Cr | ₹161 Cr | ₹161 Cr | ₹161 Cr |
Equity - Authorised | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹200 Cr |
 Equity - Issued | ₹162 Cr | ₹161 Cr | ₹161 Cr | ₹161 Cr | ₹161 Cr |
Equity Paid Up | ₹162 Cr | ₹161 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 | ₹86 Cr | ₹49 Cr | ₹27 Cr | ₹17 Cr | ₹5.70 Cr |
Total Reserves | ₹3,675 Cr | ₹2,642 Cr | ₹2,242 Cr | ₹1,644 Cr | ₹1,043 Cr |
Securities Premium | ₹72 Cr | ₹50 Cr | ₹42 Cr | ₹27 Cr | ₹24 Cr |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹3,490 Cr | ₹2,481 Cr | ₹2,090 Cr | ₹1,506 Cr | ₹911 Cr |
General Reserves | ₹67 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr |
Other Reserves | ₹46 Cr | ₹45 Cr | ₹44 Cr | ₹44 Cr | ₹41 Cr |
Reserve excluding Revaluation Reserve | ₹3,675 Cr | ₹2,642 Cr | ₹2,242 Cr | ₹1,644 Cr | ₹1,043 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹3,923 Cr | ₹2,853 Cr | ₹2,431 Cr | ₹1,822 Cr | ₹1,210 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 | - | - | - | - | - |
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 | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-31 Cr | ₹-37 Cr | ₹-42 Cr | ₹-56 Cr | ₹-60 Cr |
Deferred Tax Assets | ₹44 Cr | ₹39 Cr | ₹43 Cr | ₹56 Cr | ₹60 Cr |
Deferred Tax Liability | ₹13 Cr | ₹1.75 Cr | ₹0.37 Cr | ₹0.15 Cr | ₹0.07 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹2,936 Cr | ₹2,932 Cr | ₹2,551 Cr | ₹1,777 Cr | ₹1,816 Cr |
Total Non-Current Liabilities | ₹2,905 Cr | ₹2,894 Cr | ₹2,509 Cr | ₹1,721 Cr | ₹1,757 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹2,388 Cr | ₹915 Cr | ₹1,078 Cr | ₹1,026 Cr | ₹693 Cr |
Sundry Creditors | ₹2,388 Cr | ₹915 Cr | ₹1,078 Cr | ₹1,026 Cr | ₹693 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹2,533 Cr | ₹2,484 Cr | ₹2,379 Cr | ₹1,747 Cr | ₹958 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹21 Cr | ₹24 Cr | ₹42 Cr | ₹38 Cr | ₹26 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹2,512 Cr | ₹2,459 Cr | ₹2,338 Cr | ₹1,710 Cr | ₹932 Cr |
Short Term Borrowings | ₹16,690 Cr | ₹9,300 Cr | ₹7,744 Cr | ₹3,524 Cr | ₹1,500 Cr |
Secured ST Loans repayable on Demands | ₹276 Cr | ₹504 Cr | - | - | - |
Working Capital Loans- Sec | - | ₹120 Cr | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹16,415 Cr | ₹8,676 Cr | ₹7,744 Cr | ₹3,524 Cr | ₹1,500 Cr |
Short Term Provisions | ₹577 Cr | - | - | ₹0.57 Cr | - |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹577 Cr | - | - | ₹0.57 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | - | - | - | - | - |
Total Current Liabilities | ₹22,189 Cr | ₹12,699 Cr | ₹11,201 Cr | ₹6,298 Cr | ₹3,150 Cr |
Total Liabilities | ₹29,017 Cr | ₹18,446 Cr | ₹16,140 Cr | ₹9,842 Cr | ₹6,117 Cr |
ASSETS | |||||
Loans (Non - Current Assets) | - | - | - | - | - |
Gross Block | ₹709 Cr | ₹339 Cr | ₹268 Cr | ₹193 Cr | ₹223 Cr |
Less: Accumulated Depreciation | ₹180 Cr | ₹81 Cr | ₹84 Cr | ₹32 Cr | ₹25 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹529 Cr | ₹258 Cr | ₹184 Cr | ₹161 Cr | ₹198 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹19 Cr | ₹19 Cr | ₹11 Cr | ₹3.94 Cr | ₹3.29 Cr |
Non Current Investments | ₹19 Cr | ₹7.71 Cr | ₹11 Cr | ₹2.88 Cr | ₹2.47 Cr |
Long Term Investment | ₹19 Cr | ₹7.71 Cr | ₹11 Cr | ₹2.88 Cr | ₹2.47 Cr |
Quoted | ₹8.61 Cr | ₹1.47 Cr | ₹3.23 Cr | ₹0.65 Cr | ₹0.34 Cr |
Unquoted | ₹10 Cr | ₹6.24 Cr | ₹7.48 Cr | ₹2.23 Cr | ₹2.13 Cr |
Long Term Loans & Advances | ₹3,120 Cr | ₹3,095 Cr | ₹2,703 Cr | ₹1,859 Cr | ₹1,918 Cr |
Other Non Current Assets | - | - | - | - | - |
Total Non-Current Assets | ₹3,698 Cr | ₹3,392 Cr | ₹2,912 Cr | ₹2,031 Cr | ₹2,127 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹387 Cr | ₹916 Cr | ₹243 Cr | ₹466 Cr | ₹835 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹387 Cr | ₹916 Cr | ₹243 Cr | ₹466 Cr | ₹835 Cr |
Sundry Debtors | ₹959 Cr | ₹773 Cr | ₹385 Cr | ₹459 Cr | ₹89 Cr |
Debtors more than Six months | ₹15 Cr | ₹9.39 Cr | ₹8.45 Cr | ₹9.68 Cr | - |
Debtors Others | ₹966 Cr | ₹777 Cr | ₹388 Cr | ₹461 Cr | ₹105 Cr |
Cash and Bank | ₹11,251 Cr | ₹6,791 Cr | ₹5,617 Cr | ₹3,879 Cr | ₹2,411 Cr |
Cash in hand | - | - | - | - | - |
Balances at Bank | ₹11,251 Cr | ₹6,791 Cr | ₹5,617 Cr | ₹3,879 Cr | ₹2,411 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹258 Cr | ₹144 Cr | ₹124 Cr | ₹101 Cr | ₹74 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹5.50 Cr | ₹3.20 Cr | ₹2.88 Cr | ₹4.14 Cr | ₹13 Cr |
Prepaid Expenses | ₹35 Cr | ₹22 Cr | ₹13 Cr | ₹6.71 Cr | ₹7.06 Cr |
Other current_assets | ₹218 Cr | ₹119 Cr | ₹108 Cr | ₹90 Cr | ₹53 Cr |
Short Term Loans and Advances | ₹12,463 Cr | ₹6,429 Cr | ₹6,860 Cr | ₹2,906 Cr | ₹581 Cr |
Advances recoverable in cash or in kind | ₹17 Cr | ₹8.88 Cr | ₹3.11 Cr | ₹4.38 Cr | ₹10.00 Cr |
Advance income tax and TDS | ₹511 Cr | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹11,934 Cr | ₹6,420 Cr | ₹6,857 Cr | ₹2,901 Cr | ₹571 Cr |
Total Current Assets | ₹25,319 Cr | ₹15,054 Cr | ₹13,228 Cr | ₹7,811 Cr | ₹3,990 Cr |
Net Current Assets (Including Current Investments) | ₹3,130 Cr | ₹2,355 Cr | ₹2,027 Cr | ₹1,513 Cr | ₹839 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹29,017 Cr | ₹18,446 Cr | ₹16,140 Cr | ₹9,842 Cr | ₹6,117 Cr |
Contingent Liabilities | ₹167 Cr | ₹151 Cr | ₹150 Cr | ₹149 Cr | ₹129 Cr |
Total Debt | ₹16,690 Cr | ₹9,300 Cr | ₹7,744 Cr | ₹3,524 Cr | ₹1,500 Cr |
Book Value | - | 86.85 | 74.48 | 56.01 | 37.37 |
Adjusted Book Value | 118.64 | 86.85 | 74.48 | 56.01 | 37.37 |
Compare Balance Sheet of peers of ICICI SECURITIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ICICI SECURITIES | ₹28,573.0 Cr | 0.4% | 1.5% | 31.4% | Stock Analytics | |
MOTILAL OSWAL FINANCIAL SERVICES | ₹57,207.1 Cr | 4.9% | 1.7% | 227.7% | Stock Analytics | |
MULTI COMMODITY EXCHANGE OF INDIA | ₹31,705.7 Cr | 1.7% | -4.6% | 104.4% | Stock Analytics | |
ANGEL ONE | ₹27,760.8 Cr | 5.7% | 0.7% | -4.9% | Stock Analytics | |
CHOICE INTERNATIONAL | ₹10,585.0 Cr | 0.1% | 1.9% | 142.1% | Stock Analytics | |
SHARE INDIA SECURITIES | ₹6,546.6 Cr | 3.6% | 2.9% | -16% | Stock Analytics |
ICICI SECURITIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ICICI SECURITIES | 0.4% |
1.5% |
31.4% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses