ICICI SECURITIES 2020-21 Annual Report Analysis

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

ICICI SECURITIES 2020-21 Annual Report Analysis
Wed, 27 Oct

ICICI SECURITIES has announced its results for the year ended March 2021. Let us have a look at the detailed performance review of the company during FY20-21.

ICICI SECURITIES Income Statement Analysis

  • Operating income during the year rose 50.4% on a year-on-year (YoY) basis.
  • The company's operating profit increased by 80.7% YoY during the fiscal. Operating profit margins witnessed a fall and down at 61.4% in FY21 as against 51.1% in FY20.
  • Depreciation charges decreased by 11.8% and finance costs increased by 24.2% YoY, respectively.
  • Other income declined by 81.1% YoY.
  • Net profit for the year grew by 97.0% YoY.
  • Net profit margins during the year grew from 31.1% in FY20 to 41.2% in FY21.

ICICI SECURITIES Income Statement 2020-21

No. of Mths Year Ending 12 Mar-20* 12 Mar-21* % Change
Net Sales Rs m 17,191 25,862 50.4%
Other income Rs m 217 41 -81.1%
Total Revenues Rs m 17,407 25,903 48.8%
Gross profit Rs m 8,791 15,881 80.7%
Depreciation Rs m 614 542 -11.8%
Interest Rs m 864 1,073 24.2%
Profit before tax Rs m 7,529 14,308 90.0%
Tax Rs m 2,109 3,631 72.1%
Profit after tax Rs m 5,420 10,677 97.0%
Gross profit margin % 51.1 61.4
Effective tax rate % 28.0 25.4
Net profit margin % 31.1 41.2
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



FREE REPLAY: Discover What Richa Revealed in Her Smallcaps Summit

ICICI SECURITIES Balance Sheet Analysis

  • The company's current liabilities during FY21 stood at Rs 63 billion as compared to Rs 32 billion in FY20, thereby witnessing an increase of 99.9%.
  • Current assets rose 96% and stood at Rs 78 billion, while fixed assets fell 5% and stood at Rs 20 billion in FY21.
  • Overall, the total assets and liabilities for FY21 stood at Rs 98 billion as against Rs 61 billion during FY20, thereby witnessing a growth of 61%.

ICICI SECURITIES Balance Sheet as on March 2021

No. of Mths Year Ending 12 Mar-20* 12 Mar-21* % Change
Networth Rs m 12,038 18,049 49.9
 
Current Liabilities Rs m 31,504 62,982 99.9
Long-term Debt Rs m 0 0 0.0
Total Liabilities Rs m 61,166 98,417 60.9
 
Current assets Rs m 39,897 78,110 95.8
Fixed Assets Rs m 21,269 20,307 -4.5
Total Assets Rs m 61,166 98,417 60.9
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



ICICI SECURITIES Cash Flow Statement Analysis

  • ICICI SECURITIES's cash flow from operating activities (CFO) during FY21 stood at Rs -16 billion on a YoY basis.
  • Cash flow from investing activities (CFI) during FY21 stood at Rs -402 million, an improvement of 77.8% on a YoY basis.
  • Cash flow from financial activities (CFF) during FY21 stood at Rs 14 billion, an improvement of 154% on a YoY basis.
  • Overall, net cash flows for the company during FY21 stood at Rs -2 billion from the Rs -13 billion net cash flows seen during FY20.

ICICI SECURITIES Cash Flow Statement 2020-21

Particulars No. of months 12 12 % Change
Year Ending Mar-20 Mar-21
Cash Flow from Operating Activities Rs m -18,783 -16,095 -
Cash Flow from Investing Activities Rs m -226 -402 -
Cash Flow from Financing Activities Rs m 5,588 14,170 153.6%
Net Cash Flow Rs m -13,421 -2,327 -
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



Current Valuations for ICICI SECURITIES

  • The trailing twelve-month earnings per share (EPS) of the company stands at Rs 33.1, an improvement from the EPS of Rs 16.8 recorded last year.
  • The price to earnings (P/E) ratio, at the current price of Rs 747.1, stands at 19.1 times its trailing twelve months earnings.
  • The price to book value (P/BV) ratio at current price levels stands at 7.5 times, while the price to sales ratio stands at 5.2 times.
  • The company's price to cash flow (P/CF) ratio stood at 21.5 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending 12 Mar-20* 12 Mar-21*
Sales per share (Unadj.) Rs 53.4 80.3
TTM Earnings per share Rs 16.8 33.1
Diluted earnings per share Rs 16.8 33.1
Price to Cash Flow x 39.9 21.5
TTM P/E ratio x 19.1 19.1
Price / Book Value ratio x 9.6 7.5
Market Cap Rs m 240,672 240,738
Dividends per share (Unadj.) Rs 11.0 21.5
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



Ratio Analysis for ICICI SECURITIES

  • Solvency Ratios
  • Current Ratio: The company's current ratio deteriorated and stood at 1.2x during FY21, from 1.3x during FY20. The current ratio measures the company's ability to pay short-term and long-term obligations.

    Interest Coverage Ratio: The company's interest coverage ratio improved and stood at 14.3x during FY21, from 9.7x during FY20. The interest coverage ratio of a company states how easily a company can pay its interest expense on outstanding debt. A higher ratio is preferable.

  • Profitability Ratios
  • Return on Equity (ROE): The ROE for the company improved and stood at 59.2% during FY21, from 45.0% during FY21. The ROE measures the ability of a firm to generate profits from its shareholders capital in the company.

    Return on Capital Employed (ROCE): The ROCE for the company improved and stood at 85.2% during FY21, from 69.7% during FY20. The ROCE measures the ability of a firm to generate profits from its total capital (shareholder capital plus debt capital) employed in the company.

    Return on Assets (ROA): The ROA of the company improved and stood at 11.9% during FY21, from 10.3% during FY20. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending 12 Mar-20* 12 Mar-21*
Current ratio x 1.3 1.2
Debtors’ Days Days 19 65
Interest coverage x 9.7 14.3
Debt to equity ratio x 0.0 0.0
Return on assets % 10.3 11.9
Return on equity % 45.0 59.2
Return on capital employed % 69.7 85.2
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



To see how ICICI SECURITIES has performed over the last 5 years, please visit here.

ICICI SECURITIES Share Price Performance

Over the last one year, ICICI SECURITIES share price has moved up from Rs 468.1 to Rs 747.1, registering a gain of Rs 279.1 or around 59.6%.

Overall, the S&P BSE SENSEX is up 52.3% over the year.

(To know more, check out historical annual results for ICICI SECURITIES and quarterly results for ICICI SECURITIES)

Equitymaster requests your view! Post a comment on "ICICI SECURITIES 2020-21 Annual Report Analysis". Click here!

  

Related Views on News

Indian Railway Finance Corporation IPO: Should You Apply? (IPO)

Jan 18, 2021

Monopolistic railway financer with impeccable asset quality.

CAMS IPO: Should You Apply? (IPO)

Sep 18, 2020

Does the company having 70% market share of the mutual fund registrar business have sound prospects?

More Views on News

Most Popular

Infosys vs TCS: Which is Better?(Views On News)

Nov 26, 2021

In the post pandemic era, the top two IT companies in India are fighting to capture the growing demand for IT.

This Multibagger Stock Zooms 20% After Dolly Khanna Buys Stake(Views On News)

Nov 24, 2021

Shares of this edible oil company zoomed over 50% in three days after ace investor bought around 1% stake.

Don't Sell these Stocks if the Market Falls(Profit Hunter)

Nov 17, 2021

These are the 3 types of stocks that you should not sell in a market crash.

How to Find Your Next 10-Bagger in this Market(Profit Hunter)

Nov 19, 2021

The #1 make or break factor in your portfolio you shouldn't ignore.

MobiKwik IPO Opens for Subscription Soon. Key Things to Know Before Subscribing.(Views On News)

Nov 20, 2021

The Rs 19 bn issue is set to hit the market soon.

More

Become A Smarter Investor
In Just 5 Minutes

Multibagger Stock Guide 2022
Get our special report Multibagger Stocks Guide (2022 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

TRACK ICICI SECURITIES

  • Track your investment in ICICI SECURITIES with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

MORE ON ICICI SECURITIES

ICICI SECURITIES - ARIHANT CAPITAL COMPARISON

COMPARE ICICI SECURITIES WITH

MARKET STATS