SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

IRM Energy Ltd (IRMENERGY)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 544004 NSE: IRMENERGY Industrial Gases & Fuels | Small Cap | IRM Energy Share Price

₹272.80 -0.75 (-0.27%)

As on 24-Jun'26 16:59

IRM Energy Ltd (IRMENERGY)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 544004 NSE: IRMENERGY Industrial Gases & Fuels | Small Cap | IRM Energy Share Price

₹272.80 -0.75 (-0.27%)

As on 24-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹1,120 Cr.
Current Price
₹272.8
52-Week Low / High
₹166 / 394
TTM EPS
₹13.9
TTM Sales
₹1,160 Cr.
Book Value per Share
₹240.6
P/E Ratio
19.69
Lower than its 5-year historical median
Industry PE
26.8
Price to Book (P/B)
1.13
Lower than its 5-year historical median
Price to Sales (P/S)
0.97
Lower than its 5-year historical median
EV/EBITDA
6.73
Lower than its 5-year historical median
Dividend Yield
0.55%
Profitability Efficiency
Return on Equity (ROE)
5.07%
Outperforms industry median
Return on Capital Employed (ROCE)
8.76%
Outperforms industry median
Return on Assets (ROA)
3.71%
Operating Profit Margin
10.1%
Net Profit Margin
4.82%
Gross Profit Margin
10.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
9.54%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-35.29%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-48.58%
Asset Quality
Promoter Holding
50.07%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹947 Cr.
Equity
₹41.1 Cr.
Face Value
₹10
All Time Low / High
₹165.65 / 635.00

IRM Energy stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Somewhat Good

Valuation

Fair

Price Trend

Semi Strong
Q.1 Is IRM Energy Ltd a good quality company?
IRM Energy Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does IRM Energy Ltd performance compare with that of its Peers?
Q.1 Revenue growth of IRM Energy Ltd vs industry peers?
IRM Energy Ltd revenue CAGR is 45.90%, compared to the industry median CAGR of 1.69%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of IRM Energy Ltd?
Promoters hold 50.07% of the IRM Energy Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of IRM Energy Ltd over the last decade?
Over the last 1 year(s), the stock has delivered a CAGR of -0.27% based on the current price.

10 Year X-Ray :

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

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

Sales 1481905079808919751,160
Sales YoY Gr.-28.5%167.5%93.3%-9.1%9.5%-
Adj EPS 7.812.138.618.722.311.813.9
YoY Gr.-55.7%219.1%-51.7%19.5%-47.1%-
BVPS (₹) 27.640.778.2107.6223.3228.3240.6
Adj Net
Profit
21.135.111356.591.548.457
Cash Flow from Ops. 44.549.912946.712093.7-
Debt/CF from Ops. 3.33.31.66.51.81.3-

CAGR

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 - - - -9.1%

Key Financial Parameters

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
28.236.565.320.414.75.25.9
Op. Profit
Mgn %
33.738.636.811.516.710.19.7
Net Profit
Mgn %
14.318.522.45.810.354.9
Debt to
Equity
1.91.40.90.90.20.10
Working Cap
Days
0453236494357
Cash Conv.
Cycle
0-11-8-01430

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
Exceptional Items 000000
Interest 101622232722
Depreciation 91215212635
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 (%)1.50%0%0%2.70%7%14.10%

Valuation of IRM Energy - Standalone

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

Analyst's Notes

data not found
No data found!

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
Debt +14515819228212352
Long Term Debt14515818728211352
Short Term Debt0050100
Minority Interest000000
Trade Payables71025312927
Others Liabilities 435294133212240
Total Liabilities 2693385417721,2821,257

Fixed Assets

Net Fixed Assets +198241300381557649
Gross Block211266341442645769
Accumulated Depreciation1325406188120
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

Financial 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 Days9.3013.3011.3010.8014.4013.90
Inventory Days1.501.300.800.601.201.50
Payable Days38.9040.9025.8013.2017.1013.80

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

IRM Energy Ltd FAQs

The current trading price of IRM Energy on 24-Jun-2026 16:59 is ₹272.8.

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 23-Jun-2026 the market cap of IRM Energy stood at ₹1,120.1 Cr

The latest P/E ratio of IRM Energy as of 23-Jun-2026 is 19.69.

The latest P/B ratio of IRM Energy as of 23-Jun-2026 is 1.13.

The 52-week high of IRM Energy is ₹394.1 and the 52-week low is ₹165.7.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of IRM Energy is ₹1,160 ( Cr.) .

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

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

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

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).


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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: