ICICI Securities

843.65
+1.75
(0.21%)
Market Cap
27,424.15
Eps
34.62
PE Ratio (TTM)
13.02
Dividend Yield
3.44
Industry
Capital Markets
52 Week High
922.45
52 Week low
672.05
PB Ratio
6.11
Debt to Equity
3.27
Sector
Stock Broking
Add Ratio

Investment Returns

In Long Term
In Short Term
1 Year
0.00%
2 Years
0.00%
3 Years
0.00%
4 Years
0.00%
5 Years
0.00%
Growth Rate
Revenue Growth
-0.38 %
Net Income Growth
-19.17 %
Cash Flow Change
74.05 %
ROE
-31.12 %
ROCE
-27.48 %
EBITDA Margin (Avg.)
-3.13 %

Yearly Financial Results

Annual Financials
2015
2017
2018
2019
2020
2021
2022
2023
TTM
Revenue
1,210
1,404
1,861
1,727
1,725
2,586
3,439
3,426
6,482
Expenses
712
838
944
913
824
994
1,250
1,313
1,926
EBITDA
497
567
917
815
901
1,592
2,189
2,113
4,556
Operating Profit %
41 %
39 %
49 %
46 %
52 %
62 %
64 %
62 %
70 %
Depreciation
16
16
15
15
61
54
63
75
148
Interest
31
29
50
42
86
107
274
536
1,593
Profit Before Tax
450
522
852
757
753
1,431
1,853
1,501
2,815
Tax
156
183
299
267
211
363
470
384
718
Net Profit
294
339
554
491
542
1,068
1,383
1,118
2,097
EPS in ₹
3.65
10.51
17.18
15.23
16.83
33.14
42.86
34.62
64.80

Balance Sheet

Balance Sheet
2015
2017
2018
2019
2020
2021
2022
2023
Total Assets
1,363
2,047
2,874
4,665
4,443
8,181
13,646
15,569
Fixed Assets
35
35
38
44
198
161
184
258
Current Assets
1,154
1,733
2,183
4,137
3,604
5,052
6,539
8,815
Capital Work in Progress
4
3
4
4
8
8
14
31
Investments
0
0
4
3
3
3
11
8
Other Assets
1,324
2,010
2,828
4,614
4,234
8,009
13,438
15,273
Total Liabilities
1,363
2,047
2,874
4,665
4,443
8,181
13,646
15,569
Current Liabilities
942
1,441
2,022
3,613
3,074
6,250
11,109
12,217
Non Current Liabilities
69
117
5
5
160
109
106
499
Total Equity
352
490
848
1,047
1,210
1,822
2,431
2,853
Reserve & Surplus
191
329
687
886
1,049
1,661
2,269
2,691
Share Capital
161
161
161
161
161
161
161
161

Cash Flow

Cash Flow
2015
2016
2017
2018
2019
2020
2021
2022
2023
Net Cash Flow
-21
-56
94
56
1,707
-1,342
-233
464
-533
Investing Activities
89
-17
-17
-21
-21
-23
-40
-69
-125
Operating Activities
221
232
165
71
2,289
-1,878
-1,610
-2,598
-674
Financing Activities
-332
-272
-54
6
-562
559
1,417
3,131
266

Share Holding

% Holding
Mar 2021
Jun 2021
Sept 2021
Dec 2021
Mar 2022
Jun 2022
Sept 2022
Dec 2022
Mar 2023
Jun 2023
Sept 2023
Dec 2023
Mar 2024
Jun 2024
Sept 2024
Dec 2024
Promoter
75.00 %
74.92 %
74.91 %
74.89 %
74.89 %
74.87 %
74.86 %
74.85 %
74.85 %
74.83 %
74.79 %
74.77 %
74.74 %
74.65 %
74.59 %
74.35 %
FIIs
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
10.43 %
9.31 %
10.45 %
11.17 %
DIIs
5.66 %
3.85 %
3.54 %
3.16 %
2.56 %
2.08 %
4.95 %
5.81 %
5.06 %
4.19 %
6.21 %
5.68 %
7.38 %
10.02 %
9.07 %
8.49 %
Government
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
0.00 %
Public / Retail
9.33 %
9.18 %
8.71 %
8.33 %
8.18 %
8.74 %
8.86 %
8.94 %
8.79 %
8.21 %
7.03 %
6.57 %
5.58 %
4.14 %
4.38 %
4.53 %
No of Share Holders
1,54,395
1,44,000
1,61,683
1,73,248
1,86,875
1,93,295
1,91,509
1,76,574
1,72,788
1,65,923
1,38,563
1,30,734
1,25,307
1,29,865
1,16,342
1,18,829

Dividend History

Dividends per share (FY)
Dividend yield (FY) %
Annual Cash Flows 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Dividend Per Share (₹) 0.00 0.00 9.4 9.4 11 21.5 24 19 0.00 0.00
Dividend Yield (%) 0.00 0.00 3.88 3.4 2.87 3.46 5.68 2.61 0.00 0.00
Competitors LTP Market Cap (₹ Cr.) P/E Ratio Revenue (₹ Cr.) YoY Revenue Growth % Net Profit (₹ Cr.) YoY Profit Growth % RSI
843.65 27,424.15 13.02 3,425.50 -0.38 1,118 8.33 57.61
2,498.20 22,545.79 15.86 4,279.80 41.66 1,126 8.14 49.50
254.65 7,885.54 10.36 2,231.30 62.82 513 90.80 44.39
233.31 5,060.17 11.70 1,488.70 35.37 426 -28.58 34.03
80.41 4,850.60 - 479.30 -35.20 -374 105.81 43.78
437.30 3,196.66 21.81 279.00 72.22 123 18.92 53.46
90.73 2,531.60 13.41 624.00 39.41 143 -2.37 38.15
106.43 1,873.17 7.32 376.80 35.01 158 91.14 46.09
1,810.15 1,810.15 133.33 32.10 291.46 15 -81.48 57.95
135.73 1,523.79 10.54 500.50 47.51 108 58.37 34.22

Corporate Action

Technical Indicators

RSI(14)
Neutral
56.70
ATR(14)
Less Volatile
16.61
STOCH(9,6)
Overbought
84.38
STOCH RSI(14)
Overbought
99.16
MACD(12,26)
Bullish
4.66
ADX(14)
Weak Trend
20.20
UO(9)
Bearish
62.92
ROC(12)
Uptrend And Accelerating
5.68
WillR(14)
Overbought
-13.62