IRM Energy Ltd
Incorporated in 2015, IRM Energy Limited is a gas distribution company involved in developing, operating, and expanding of local natural gas distribution network[1]
- Market Cap ₹ 1,151 Cr.
- Current Price ₹ 280
- High / Low ₹ 578 / 236
- Stock P/E 24.5
- Book Value ₹ 228
- Dividend Yield 0.54 %
- ROCE 8.62 %
- ROE 5.13 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
Cons
- Company has a low return on equity of 10.8% over last 3 years.
- Earnings include an other income of Rs.34.4 Cr.
- Dividend payout has been low at 7.50% of profits over last 3 years
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Gas Distribution Industry: Miscellaneous
Part of BSE Allcap BSE Energy BSE SmallCap
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| 13 | 74 | 166 | 212 | 507 | 980 | 891 | 975 | |
| 11 | 53 | 116 | 139 | 321 | 868 | 742 | 879 | |
| Operating Profit | 3 | 21 | 50 | 73 | 186 | 112 | 149 | 96 |
| OPM % | 20% | 29% | 30% | 35% | 37% | 11% | 17% | 10% |
| 0 | 0 | 0 | 1 | 3 | 6 | 24 | 34 | |
| Interest | 1 | 6 | 10 | 16 | 22 | 23 | 27 | 22 |
| Depreciation | 1 | 4 | 9 | 12 | 15 | 21 | 26 | 35 |
| Profit before tax | 1 | 13 | 31 | 46 | 152 | 74 | 120 | 74 |
| Tax % | 36% | 10% | 33% | 24% | 25% | 24% | 23% | 36% |
| 1 | 11 | 21 | 35 | 114 | 56 | 92 | 47 | |
| EPS in Rs | 0.54 | 5.27 | 7.78 | 12.11 | 38.67 | 18.67 | 22.29 | 11.46 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 3% | 7% | 13% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 43% |
| 3 Years: | 24% |
| TTM: | 10% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 17% |
| 3 Years: | -25% |
| TTM: | -46% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -51% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 17% |
| 3 Years: | 11% |
| Last Year: | 5% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 16 | 22 | 27 | 29 | 29 | 30 | 41 | 41 |
| Reserves | 0 | 12 | 48 | 89 | 179 | 274 | 855 | 896 |
| 47 | 119 | 145 | 163 | 235 | 341 | 251 | 142 | |
| 16 | 29 | 50 | 57 | 97 | 127 | 135 | 177 | |
| Total Liabilities | 80 | 180 | 269 | 338 | 541 | 772 | 1,282 | 1,257 |
| 38 | 136 | 198 | 241 | 300 | 381 | 557 | 649 | |
| CWIP | 29 | 16 | 29 | 20 | 52 | 91 | 87 | 88 |
| Investments | 0 | 0 | 0 | 8 | 22 | 66 | 27 | 50 |
| 13 | 28 | 42 | 70 | 166 | 234 | 611 | 469 | |
| Total Assets | 80 | 180 | 269 | 338 | 541 | 772 | 1,282 | 1,257 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| 31 | 44 | 50 | 129 | 47 | 120 | 94 | ||
| -86 | -76 | -53 | -110 | -175 | -291 | -199 | ||
| 64 | 35 | 10 | 15 | 118 | 380 | -116 | ||
| Net Cash Flow | 9 | 4 | 7 | 33 | -10 | 209 | -221 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| Debtor Days | 13 | 15 | 9 | 19 | 16 | 14 | 15 | 16 |
| Inventory Days | 3 | 2 | 2 | 3 | 3 | 1 | 2 | 2 |
| Days Payable | 59 | 38 | 25 | 37 | 37 | 15 | 17 | 13 |
| Cash Conversion Cycle | -43 | -21 | -14 | -15 | -18 | 1 | 1 | 6 |
| Working Capital Days | -349 | -86 | -47 | -22 | -22 | 1 | 1 | 1 |
| ROCE % | 17% | 22% | 25% | 48% | 18% | 16% | 9% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
1d - Newspaper publication of Audited Financial Results for the quarter and year ended March 31, 2025 as per Regulation 47 of the SEBI (LODR) Regulations, 2015
-
Appointment Of Cost Auditor Of The Company
2d - IRM Energy appoints M/s Dalwadi & Associates as cost auditor for FY 2025-26.
-
Appointment Of Internal Auditor Of The Company
2d - PwC appointed as internal auditor for IRM Energy from FY 2025-26 to FY 2027-28.
- Corporate Action-Board approves Dividend 2d
-
Announcement under Regulation 30 (LODR)-Investor Presentation
2d - Investor Presentation for the quarter and year ended March 31, 2025
Authorised Gas Distributor[1] The company has exclusive rights for laying, building, operating, and expanding a city or local natural gas distribution network in Banaskantha GA (Gujarat), Fatehgarh Sahib GA (Punjab), Diu and Gir Somnath GA (Union Territory of Daman and Diu/Gujarat) and Nammakkal Tiruchirapalli GA (Tamil Nadu).