IRM Energy Ltd (IRMENERGY) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

IRM Energy Share Price

288.65 -3.35 -1.15%
as on 05-Dec'25 12:04

IRM Energy Ltd (IRMENERGY) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

DeciZen - make an informed investing decision on IRM Energy

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

IRM Energy stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
27.36
Market Cap:
1,198.9 Cr.
52-wk low:
235.9
52-wk high:
396.9

Is IRM Energy Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of IRM Energy: Login to view analysis.

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 performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 18.7%24.7%48.9%18.3%16.7%8.8%-
Value Creation
Index
0.30.82.50.30.2-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1481905079808919751,130
Sales YoY Gr.-28.5%167.5%93.3%-9.1%9.5%-
Adj EPS 7.812.138.618.722.311.810.7
YoY Gr.-55.7%219.1%-51.7%19.5%-47.1%-
BVPS (₹) 27.640.778.2107.6223.3228.3233.8
Adj Net
Profit
21.135.111356.591.548.444
Cash Flow from Ops. 44.549.912946.712093.7-
Debt/CF from Ops. 3.33.31.66.51.81.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA45.9%24.4%9.5%
Adj EPS NA8.7%-32.7%-47.1%
BVPSNA52.6%43%2.3%
Share Price - - - -23.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
28.236.565.320.414.75.24.6
Op. Profit
Mgn %
33.738.636.811.516.710.18.2
Net Profit
Mgn %
14.318.522.45.810.353.9
Debt to
Equity
1.91.40.90.90.20.10
Working Cap
Days
0453236494369
Cash Conv.
Cycle
0-11-8-01439

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - IRM Energy Ltd.

Standalone Consolidated
TTM EPS (₹) 10.7 10
TTM Sales (₹ Cr.) 1,130 1,130
BVPS (₹.) 233.8 236.5
Reserves (₹ Cr.) 919 930
P/BV 1.25 1.23
PE 27.36 29.27
From the Market
52 Week Low / High (₹) 235.90 / 396.85
All Time Low / High (₹) 235.90 / 635.00
Market Cap (₹ Cr.) 1,199
Equity (₹ Cr.) 41.1
Face Value (₹) 10
Industry PE 23

Management X-Ray of IRM Energy:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of IRM Energy - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of IRM Energy

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales148190507980891975
Operating Expenses 98116321868742879
Manufacturing Costs192847566080
Material Costs6877248780647736
Employee Cost 34791218
Other Costs 7719232345
Operating Profit 507318611214996
Operating Profit Margin (%) 33.7%38.6%36.8%11.5%16.7%9.9%
Other Income 01362434
Interest 101622232722
Depreciation 91215212635
Exceptional Items 000000
Profit Before Tax 31461527412074
Tax 101139182827
Profit After Tax 2135114569247
PAT Margin (%) 14.3%18.5%22.4%5.8%10.3%4.8%
Adjusted EPS (₹)6.612.138.718.721.410.6
Dividend Payout Ratio (%)2%0%0%3%7%14%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 75118230326917938
Share Capital 272929304141
Reserves 4889200295876896
Minority Interest000000
Debt14515819228212352
Long Term Debt14515818728211352
Short Term Debt0050100
Trade Payables71025312927
Others Liabilities 435294133212240
Total Liabilities 2693385417721,2821,257

Fixed Assets

Gross Block211266341442645769
Accumulated Depreciation1325406188120
Net Fixed Assets 198241300381557649
CWIP 292052918788
Investments 0822662750
Inventories112245
Trade Receivables41123393744
Cash Equivalents 194110098488345
Others Assets 181742958275
Total Assets 2693385417721,2821,257

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 44501294712094
PBT 31461527412074
Adjustment 212739561426
Changes in Working Capital -2-14-41-55-16
Tax Paid -6-9-22-28-12-12
Cash Flow From Investing Activity -76-53-110-175-291-199
Capex -76-46-90-163-178-129
Net Investments -0-8-14-17-130-96
Others 01-651626
Cash Flow From Financing Activity 351015118380-116
Net Proceeds from Shares 842415450
Net Proceeds from Borrowing 0016104-95-52
Interest Paid -9-14-19-19-21-17
Dividend Paid -000-1-5-10
Others 372017-7-43-37
Net Cash Flow 4733-10209-221

Finance Ratio

PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)28.2136.4765.3820.3514.735.07
ROCE (%)18.6624.7348.9118.3416.658.76
Asset Turnover Ratio0.610.71.241.580.930.83
PAT to CFO Conversion(x)2.11.431.130.841.32
Working Capital Days
Receivable Days91311111414
Inventory Days211112
Payable Days394126131714

IRM Energy Ltd Stock News

IRM Energy Ltd FAQs

The current trading price of IRM Energy on 05-Dec-2025 12:04 is ₹288.6.
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 04-Dec-2025 the market cap of IRM Energy stood at ₹1,198.9.
The latest P/E ratio of IRM Energy as of 04-Dec-2025 is 27.36.
The latest P/B ratio of IRM Energy as of 04-Dec-2025 is 1.25.
The 52-week high of IRM Energy is ₹396.9 and the 52-week low is ₹235.9.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of IRM Energy is ₹1,130 ( 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).


To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×