Search for stocks /

ICICI Securities Ltd Q2 FY26 – “Broking Ka Baap Delisted Ho Gaya: 7.4 Lakh Crore Client Assets, 71% Margins, Aur Ab Maa Bank Ke Ghar Wapas”


1. At a Glance

If the Indian broking world were a family drama, ICICI Securities (ISEC) is that rich NRI son who finally moved back with his mother – ICICI Bank – after seven years of IPO freedom. Market cap? ₹ 29,000 crore. Price? ₹ 896 per share, just shy of the ₹ 900 psychological “pav-bhaji” mark. Quarterly revenue ₹ 1,422 crore, PAT ₹ 425 crore (-19.7 % YoY drop, but 71 % OPM still thick).
ROE = 42 %, debt to equity 4.4× (because margin funding = loan machine), and a 3-month return flatter than your broker’s smile after SEBI banned futures of onions.

This quarter wasn’t about growth; it was about merger, mandates, and managing GST notices like boss fights.


2. Introduction

Once upon a Dalal Street time, broking meant sweaty terminals, loud dealers, and “sir upper circuit lag gaya” chaos. Then ICICI Bank thought – “why let these retail traders have all the fun?” – and spawned ICICI Securities, a hybrid of banker discipline and trader tantrums.

Over two decades, ISEC morphed from ICICI Direct portal to a one-stop financial thali – stocks, mutual funds, NPS, bonds, and now HNI wealth platter served with advisor garnish.
While Zerodha plays minimalism with ₹ 20 orders, ISEC sells “trust of ICICI Bank” and charges like it’s an Uber surge hour.

But 2025 is the season finale – NCLT approved merger into ICICI Bank. Public shareholders get 67 shares of Bank for 100 ISEC. A classic Bollywood ending: “beta ghar laut aaya.”

Still, behind the corporate press releases lie the numbers that matter – and the questions we must ask:
If ISEC is so profitable, why merge it away? If its ROE is 40 %, why does its stock behave like a bank FD?


3. Business Model – WTF Do They Even Do?

ISEC is a financial super-app disguised as a broker.

  • Broking: Retail & Institutional segments generate ~60 % of revenue. Over 95 lakh clients, 3.4 mn active, 4 % market share in NSE actives.
  • Distribution: Mutual Funds, SGBs, NPS, FDs, bonds – essentially everything you’d see in a HDFC relationship manager’s WhatsApp DP.
  • Wealth Management: For HNIs who think SIP means “Stay In Paris.” ₹ 4.5 lakh crore AUM (+31 % YoY).
  • Issuer & Advisory: Runs IPO assembly line – from KFin Tech to JSW Infra, they’ve book-built half of Dalal Street.
  • Institutional Equity: Handles FIIs with 282-stock coverage and research PDFs longer than some novels.
  • Treasury: Where they trade their own money and call it “other income.” 75 % growth last year – basically brokers trading on brokers.

In short, if you can’t make money trading stocks, ISEC will still make money off you trading stocks.


4. Financials Overview

Source table
MetricLatest Qtr (Q2 FY26)YoY Qtr (Q2 FY25)Prev Qtr (Q1 FY26)YoY %QoQ %
Revenue (₹ Cr)1,4221,7071,409-16.6 %0.9 %
EBITDA (₹ Cr)1,0171,168969-12.9 %4.9 %
PAT (₹ Cr)425529391-19.7 %8.7 %
EPS (₹)13.116.312.0-19.6 %9.1 %

Commentary:
Profit fell 20 %, but who cares when your OPM is 72 %. This is Dalal Street’s software company without code. Interest cost (₹ 406 cr) is their biggest enemy – because margin trading lending works both ways.


5. Valuation Discussion – Fair Value Range Only

Method 1 – P/E Approach:
EPS = ₹ 52.3 (annualised). Industry avg P/E ≈ 17.8.
Range: 15× = ₹ 785 → 20× = ₹ 1,046.

Method 2 – EV/EBITDA:
EV ₹ 38,504 Cr / EBITDA ₹ 4,142 Cr ≈ 9.3×. Peers (Angel One ~11×, Motilal Oswal ~10×).
Fair Range ≈ ₹ 870 – ₹ 1,050.

Method 3 – DCF (8 % growth, 12 % CoE, 4 % terminal): Intrinsic ≈ ₹ 880 – ₹ 1,020.

🧾 Fair Value Range: ₹ 850 – ₹ 1,050 (for educational purposes only – not investment advice).


6. What’s Cooking – News, Triggers, Drama

  • Merger Saga: NCLT Mumbai and Ahmedabad gave green signal. Minority shareholder appeals = dismissed. ICICI Bank owns ISEC again. Family reunion complete.
  • GST Penalties: Five orders since August 2024 – because apparently taxmen also trade intraday.
  • Leadership Shift: Mr. T. K. Srirang from ICICI Bank takes CEO chair – classic internal transfer where only designation changes, email signature does not.
  • Partnership with HSBC: “3-in-1 accounts” for global HNI clients – because why
error: Content is protected !!