IRM Energy Ltd - Stock Valuation and Financial Performance

BSE: 544004 | NSE: IRMENERGY | Industrial Gases & Fuels | Small Cap

IRM Energy Share Price

564.50 -10.80 -1.88%
as on 26-Apr'24 16:01

DeciZen - make an informed investing decision on IRM Energy

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

IRM Energy stock performance -

mw4me loader
P/E Ratio (SA):
41.32
Market Cap:
2,333.6 Cr.
52-wk low:
435.2
52-wk high:
635

Is IRM Energy Ltd an attractive stock to invest in?

1. Is IRM Energy Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that IRM Energy Ltd is a below average quality company.

2. Is IRM Energy Ltd undervalued or overvalued?

The key valuation ratios of IRM Energy Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is IRM Energy Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of IRM Energy Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of IRM Energy:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
IRM Energy Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 12.7%18.5%36.2%13.6%-
Value Creation
Index
-0.10.31.60.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 148190507980980
Sales YoY Gr.-28.5%167.5%93.3%-
Adj EPS 7.812.138.618.613.8
YoY Gr.-55.7%219.1%-51.8%-
BVPS (₹) 27.640.778.2107.6230.5
Adj Net
Profit
21.135.111356.456
Cash Flow from Ops. 44.549.912946.7-
Debt/CF from Ops. 3.33.31.66.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA88%93.3%
Adj EPS NANA33.8%-51.8%
BVPSNANA57.5%37.7%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
28.236.565.320.38.1
Op. Profit
Mgn %
33.738.636.811.514.5
Net Profit
Mgn %
14.318.522.45.85.8
Debt to
Equity
1.91.40.90.9-
Working Cap
Days
045323622
Cash Conv.
Cycle
0-11-8010

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 87.97%

Net Profit is growing at healthy rate in last 3 years 33.76%

Debt to equity has declined versus last 3 years average to 0.93

Return on Equity has declined versus last 3 years average to 8.10%

Sales growth is not so good in last 4 quarters at -6.43%

Latest Financials - IRM Energy Ltd.

Standalone Consolidated
TTM EPS (₹) 13.8 15.4
TTM Sales (₹ Cr.) 980 980
BVPS (₹.) 230.5 234.8
Reserves (₹ Cr.) 905 923
P/BV 2.47 2.42
PE 41.32 36.96
From the Market
52 Week Low / High (₹) 435.20 / 635.00
All Time Low / High (₹) 435.20 / 635.00
Market Cap (₹ Cr.) 2,334
Equity (₹ Cr.) 41.1
Face Value (₹) 10
Industry PE 23

Management X-Ray of IRM Energy:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of IRM Energy

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Sales148190507980
Operating Expenses 98116321868
Manufacturing Costs19284756
Material Costs6877248780
Employee Cost 3479
Other Costs 771923
Operating Profit 5073186112
Operating Profit Margin (%) 33.7%38.6%36.8%11.5%
Other Income 0136
Interest 10162223
Depreciation 9121521
Exceptional Items 0000
Profit Before Tax 314615274
Tax 10113918
Profit After Tax 213511456
PAT Margin (%) 14.3%18.5%22.4%5.8%
Adjusted EPS (₹)6.612.138.718.7
Dividend Payout Ratio (%)2%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 75118230326
Share Capital 27292930
Reserves 4889200295
Minority Interest0000
Debt145158192282
Long Term Debt145158187282
Short Term Debt0050
Trade Payables7102531
Others Liabilities 435294133
Total Liabilities 269338541772

Fixed Assets

Gross Block211266341442
Accumulated Depreciation13254061
Net Fixed Assets198241300381
CWIP 29205291
Investments 082266
Inventories1122
Trade Receivables4112339
Cash Equivalents 194110098
Others Assets18174295
Total Assets 269338541772

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 445012947
PBT 314615274
Adjustment 21273956
Changes in Working Capital -2-14-41-55
Tax Paid -6-9-22-28
Cash Flow From Investing Activity -76-53-110-202
Capex -76-46-90-163
Net Investments 0-8-14-44
Others 01-65
Cash Flow From Financing Activity 351015118
Net Proceeds from Shares 84241
Net Proceeds from Borrowing 0016-11
Interest Paid -9-14-19-19
Dividend Paid 0000
Others 372017106
Net Cash Flow 4733-37
PARTICULARSMar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)28.2136.4765.3820.35
ROCE (%)18.6624.7348.9118.34
Asset Turnover Ratio0.610.71.241.58
PAT to CFO Conversion(x)2.11.431.130.84
Working Capital Days
Receivable Days9131111
Inventory Days2111
Payable Days39412613

IRM Energy Ltd Stock News

IRM Energy Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of IRM Energy on 26-Apr-2024 16:01 is ₹564.5.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 26-Apr-2024 16:01 the market cap of IRM Energy stood at ₹2,333.6.
The latest P/E ratio of IRM Energy as of 26-Apr-2024 16:01 is 41.32.
The latest P/B ratio of IRM Energy as of 26-Apr-2024 16:01 is 2.47.
The 52-week high of IRM Energy is ₹635.0 and the 52-week low is ₹435.2.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of IRM Energy is ₹980.1 ( Cr.) .

About IRM Energy Ltd

IRM Energy was incorporated as a private limited company in the name of ‘IRM Energy Private Limited’ under the Companies Act, 2013 and a certificate of incorporation dated December 1, 2015, was issued by the Registrar of Companies, Gujarat at Ahmedabad (RoC). Subsequently, the company was converted from a private limited company to a public limited company and the name of the company was changed to ‘IRM Energy Limited’ pursuant to a board resolution dated February 25, 2022, and a special resolution passed by its shareholders on March 8, 2022, consequent to which a fresh certificate of incorporation dated March 23, 2022, was issued by the RoC.

The company is a city gas distribution (CGD) company in India, with operations at Banaskantha (Gujarat), Fatehgarh Sahib (Punjab), Diu & Gir Somnath (Union Territory of Daman and Diu/Gujarat), and Namakkal & Tiruchirappalli (Tamil Nadu), engaged in the business of laying, building, operating and expanding the city or local natural gas distribution network. It develops natural gas distribution projects in the geographical areas (GAs) allotted to it for industrial, commercial, domestic and automobile customers. Its customers include operators of public transport vehicles such as taxis, auto-rickshaws, and private vehicles such as cars, buses, light goods vehicles and heavy goods vehicles. Its PNG customers are broadly classified into three segments, which are, industrial PNG (small, medium and large-sized enterprises), commercial PNG (such as hotels, restaurants, bakeries, hostels and community halls) and domestic PNG (predominantly using PNG as cooking gas).

The company has positioned itself as the provider of one of the safest, cleanest and most cost-effective fuels for households, commercial establishments and industrial units as well as for fuel requirements in transport segment. It was recognized as the ‘City Gas Distribution - Growing Company of the Year 2020’ by Federation of Indian Petroleum Industries (FIPI). It distributes CNG for use in motor vehicles and PNG for use by domestic households as well as for commercial and industrial units. Due to its competitive gas price and optimized operational expenditure, it is in a position to offer gas to its industrial PNG customers at a viable price in the market and enable the industrial PNG customers to switch from other alternate fuels (coal and furnace oils) to natural gas. Compared with competitive fuels, it provides a more reliable and environment-friendly alternative fuel to all its customer segments, and hence has been able to tap potential customer segments in the respective GAs. Further, it is committed to health and safety and have established safety management systems which ensures safe, reliable and uninterrupted distribution of natural gas to its customers, with a focus on systemic minimization of health and safety risks.

The company has established credibility in terms of efficient operational management, stakeholder’s management and supply chain risk management in its existing GAs, as there are significant entry barriers such as marketing and infrastructure exclusivity granted pursuant to the PNGRB authorizations for the respective GAs and requirement of large investments to establish a natural gas distribution network for competitors to enter into its area of operations post the expiry of marketing and infrastructure exclusivity. The company sees growth potential in and around the GAs it operates in, due to the (i) expected growth in the number of CNG equipped vehicles due to the cost effectiveness of CNG as a fuel over other fuels; (ii) potential growth in the number of households in its areas of operation; and (iii) presence of industrial clusters in Mandi Gobindgarh (Fatehgarh Sahib) and in Namakkal & Tiruchirappalli (Tamil Nadu).

Business area of the company:

The company is a gas distribution company. It is involved in developing, operating, and expanding of local natural gas distribution network. IRM Energy is a value-driven energy enterprise serving industrial, commercial, domestic, and automobile customers. 

Awards, accreditations and recognitions 

  • 2021: Awarded the ‘City Gas Distribution – Growing Company of the Year’ award by the Federation of Indian Petroleum Industry, which was received on January 27, 2021.

Major events and milestones

  • 2017: Commissioned first City Gate Station at Banaskantha.
  • 2017: Commissioned first Mother Station at Banaskantha.
  • 2017: Commissioned first DODO Station at Banaskantha.
  • 2017: Commissioned first commercial customer at Banaskantha.
  • 2018: Commissioned a City Gate Station at Fatehgarh Sahib.
  • 2018: Commissioned a Mother Station at Fatehgarh Sahib.
  • 2018: Commissioned first industrial customer at Fatehgarh Sahib.
  • 2019: Completed laying more than 1000 inch km of pipelines at Banaskantha
  • 2021: Completed laying more than 500 inch km of pipelines at Fatehgarh Sahib
  • 2021: Commissioned 100th commercial customer at Banaskantha.
  • 2021: Commissioned the 50th CNG Stations (including DODO Stations and OMC Stations).
  • 2022: Commissioned 100th industrial customer at Fatehgarh Sahib.
  • 2022: Commissioned first L-CNG Station at Gir Somnath.
  • 2022: Commissioned over 35,000 PNG domestic connections at Banaskantha.
  • 2023: Commissioned over 50,000 PNG domestic connections at Company level.
  • 2023: Achieved Minimum Work Programme target of Fatehgarh Sahib GA.
  • 2023: Commissioned first CNG Station at Namakkal and Tiruchirappalli GA (OMC Station).


Read More Read Less
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.