Nifty

:

23853.90

Sensex

:

76264.33

231.00 (0.98%)
736.38 (0.97%)

Login

Nifty
Sensex

:
:

23853.90
76264.33

231.00 (0.98%)
736.38 (0.97%)

IRM Energy Ltd.

Industrial Gases & Fuels

Rating :

57/99

BSE: 544004 | NSE: IRMENERGY

Watchlist

NSE BSE

280.90

15-Jun-2026

Open
High
Low
Previous Close

261.05
280.9
261.05
255.40

Volume
Traded Value (lacs)
52 Week High
52 Week Low

467253
129721267.9
393
165.4

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,152.96
21.67
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

960.03
0.53%
1.16

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
35.72
-0.16

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
5.64
-3.01

PAT CAGR (%)

10 Years
5 Years
3 Years

-
6.01
-5.90

P:E (Median)

8 Years
5 Years
3 Years

-
-
24.95

P:BV (Average)

8 Years
5 Years
3 Years

-
-
1.65

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
10.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 304.00 288.97 5.20% 288.69 273.32 5.62% 281.78 250.18 12.63% 285.48 243.89 17.05%
Expenses 273.99 271.64 0.87% 259.00 251.12 3.14% 255.08 223.69 14.03% 259.67 213.57 21.59%
EBITDA 30.02 17.33 73.23% 29.69 22.20 33.74% 26.70 26.48 0.83% 25.81 30.32 -14.87%
EBIDTM 9.87% 6.00% 10.28% 8.12% 9.48% 10.58% 9.04% 12.43%
Other Income 5.37 8.96 -40.07% 6.32 6.90 -8.41% 5.53 9.12 -39.36% 8.24 9.43 -12.62%
Interest 5.52 5.84 -5.48% 2.81 5.04 -44.25% 2.87 6.11 -53.03% 3.54 5.10 -30.59%
Depreciation 12.17 9.90 22.93% 11.01 8.12 35.59% 10.41 8.63 20.63% 10.82 8.18 32.27%
PBT 17.69 10.55 67.68% 22.19 15.94 39.21% 18.96 20.87 -9.15% 19.69 26.47 -25.61%
Tax 4.47 6.00 -25.50% 7.00 5.15 35.92% 4.75 7.92 -40.03% 5.41 7.70 -29.74%
PAT 13.22 4.55 190.55% 15.19 10.79 40.78% 14.20 12.94 9.74% 14.28 18.77 -23.92%
PATM 4.35% 1.57% 5.26% 3.95% 5.04% 5.17% 5.00% 7.69%
EPS 3.22 1.11 190.09% 3.70 2.63 40.68% 3.46 3.15 9.84% 3.47 4.57 -24.07%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 304.00 288.97 5.20% 288.69 273.32 5.62% 281.78 250.18 12.63% 285.48 243.89 17.05%
Expenses 273.96 271.64 0.85% 259.06 251.12 3.16% 255.08 223.70 14.03% 259.62 213.58 21.56%
EBITDA 30.05 17.33 73.40% 29.63 22.20 33.47% 26.70 26.48 0.83% 25.86 30.32 -14.71%
EBIDTM 9.88% 6.00% 10.26% 8.12% 9.48% 10.58% 9.06% 12.43%
Other Income 5.36 8.95 -40.11% 6.32 6.90 -8.41% 5.53 9.12 -39.36% 8.24 9.43 -12.62%
Interest 5.52 5.84 -5.48% 2.81 5.04 -44.25% 2.87 6.11 -53.03% 3.54 5.10 -30.59%
Depreciation 12.17 9.90 22.93% 11.01 8.12 35.59% 10.41 8.63 20.63% 10.82 8.18 32.27%
PBT 17.72 10.55 67.96% 22.13 15.94 38.83% 18.95 20.87 -9.20% 19.74 26.46 -25.40%
Tax 4.46 6.00 -25.67% 7.00 5.15 35.92% 4.76 7.92 -39.90% 5.41 7.70 -29.74%
PAT 13.26 4.55 191.43% 15.13 10.79 40.22% 14.19 12.94 9.66% 14.33 18.76 -23.61%
PATM 4.36% 1.58% 5.24% 3.95% 5.04% 5.17% 5.02% 7.69%
EPS 3.11 1.07 190.65% 3.40 2.46 38.21% 3.06 2.93 4.44% 3.39 4.55 -25.49%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 1,159.95 975.48 890.52 980.09 507.14 189.56 147.56 Net Sales Growth 9.81% 9.54% -9.14% 93.26% 167.54% 28.46% Cost Of Goods Sold 792.21 736.40 646.52 779.78 248.23 77.07 67.71 Gross Profit 367.74 239.07 243.99 200.31 258.91 112.50 79.85 GP Margin 31.70% 24.51% 27.40% 20.44% 51.05% 59.35% 54.11% Total Expenditure 1,047.74 879.15 741.65 867.81 320.71 116.36 97.85 Power & Fuel Cost - 12.73 12.52 10.10 8.28 5.37 4.46 % Of Sales - 1.30% 1.41% 1.03% 1.63% 2.83% 3.02% Employee Cost - 18.07 12.39 9.08 7.16 4.11 3.44 % Of Sales - 1.85% 1.39% 0.93% 1.41% 2.17% 2.33% Manufacturing Exp. - 67.09 47.20 45.58 38.47 22.58 14.81 % Of Sales - 6.88% 5.30% 4.65% 7.59% 11.91% 10.04% General & Admin Exp. - 32.56 13.96 11.30 14.64 4.42 6.52 % Of Sales - 3.34% 1.57% 1.15% 2.89% 2.33% 4.42% Selling & Distn. Exp. - 3.93 3.83 2.01 1.21 0.65 0.69 % Of Sales - 0.40% 0.43% 0.21% 0.24% 0.34% 0.47% Miscellaneous Exp. - 8.36 5.22 9.96 2.73 2.16 0.22 % Of Sales - 0.86% 0.59% 1.02% 0.54% 1.14% 0.15% EBITDA 112.22 96.33 148.87 112.28 186.43 73.20 49.71 EBITDA Margin 9.67% 9.88% 16.72% 11.46% 36.76% 38.62% 33.69% Other Income 25.46 34.41 23.82 5.96 3.05 0.73 0.47 Interest 14.74 22.09 26.70 22.90 22.08 15.86 9.67 Depreciation 44.41 34.82 26.47 20.90 15.04 12.00 9.18 PBT 78.53 73.82 119.51 74.44 152.36 46.09 31.33 Tax 21.63 26.77 28.01 17.96 38.80 10.96 10.24 Tax Rate 27.54% 36.26% 23.44% 24.13% 25.47% 23.78% 32.68% PAT 56.89 47.05 91.50 56.48 113.56 35.13 21.09 PAT before Minority Interest 56.89 47.05 91.50 56.48 113.56 35.13 21.09 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.90% 4.82% 10.27% 5.76% 22.39% 18.53% 14.29% PAT Growth 20.91% -48.58% 62.00% -50.26% 223.26% 66.57% EPS 13.84 11.45 22.26 13.74 27.63 8.55 5.13

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 1,159.95 975.48 890.52 980.09 507.14 211.81 165.66 Net Sales Growth 9.81% 9.54% -9.14% 93.26% 139.43% 27.86% Cost Of Goods Sold 792.21 736.40 646.52 779.78 248.23 77.07 67.71 Gross Profit 367.74 239.07 243.99 200.31 258.91 134.74 97.95 GP Margin 31.70% 24.51% 27.40% 20.44% 51.05% 63.61% 59.13% Total Expenditure 1,047.72 879.16 741.67 867.85 320.72 138.60 115.95 Power & Fuel Cost - 12.73 12.52 10.10 8.28 27.61 22.56 % Of Sales - 1.30% 1.41% 1.03% 1.63% 13.04% 13.62% Employee Cost - 18.07 12.39 9.08 7.16 4.11 3.86 % Of Sales - 1.85% 1.39% 0.93% 1.41% 1.94% 2.33% Manufacturing Exp. - 67.09 47.20 45.58 38.47 22.58 14.13 % Of Sales - 6.88% 5.30% 4.65% 7.59% 10.66% 8.53% General & Admin Exp. - 32.56 13.97 11.30 14.64 4.42 4.95 % Of Sales - 3.34% 1.57% 1.15% 2.89% 2.09% 2.99% Selling & Distn. Exp. - 3.93 3.83 2.01 1.21 0.65 0.69 % Of Sales - 0.40% 0.43% 0.21% 0.24% 0.31% 0.42% Miscellaneous Exp. - 8.36 5.23 10.00 2.73 2.16 2.05 % Of Sales - 0.86% 0.59% 1.02% 0.54% 1.02% 1.24% EBITDA 112.24 96.32 148.85 112.24 186.42 73.21 49.71 EBITDA Margin 9.68% 9.87% 16.71% 11.45% 36.76% 34.56% 30.01% Other Income 25.45 34.40 23.82 5.96 3.05 0.73 0.47 Interest 14.74 22.09 26.70 22.90 22.08 15.86 9.67 Depreciation 44.41 34.82 26.47 20.90 15.04 12.00 9.18 PBT 78.54 73.81 119.50 74.40 152.36 46.09 31.33 Tax 21.63 26.77 28.01 17.96 38.80 10.96 10.24 Tax Rate 27.54% 36.27% 23.44% 24.14% 25.47% 23.78% 32.68% PAT 56.91 47.04 91.49 56.46 113.56 35.13 21.09 PAT before Minority Interest 56.91 47.04 91.49 56.45 113.56 35.13 21.09 Minority Interest 0.00 0.00 0.00 0.01 0.00 0.00 0.00 PAT Margin 4.91% 4.82% 10.27% 5.76% 22.39% 16.59% 12.73% PAT Growth 20.98% -48.58% 62.04% -50.28% 223.26% 66.57% EPS 13.85 11.45 22.26 13.74 27.63 8.55 5.13

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 937.55 916.73 325.56 229.52 117.87 74.76 Share Capital 41.06 41.06 30.26 29.37 29.00 27.13 Total Reserves 896.49 875.67 295.30 200.15 88.87 47.63 Non-Current Liabilities 113.66 163.18 352.67 232.75 187.55 164.88 Secured Loans 27.00 27.80 156.98 168.38 141.47 129.43 Unsecured Loans 24.96 85.37 125.22 18.38 16.71 15.49 Long Term Provisions 2.16 1.91 1.37 0.94 0.70 0.40 Current Liabilities 205.35 201.66 93.81 78.33 32.96 29.81 Trade Payables 26.56 29.30 31.16 25.09 10.06 7.21 Other Current Liabilities 178.65 162.16 62.44 39.64 22.89 18.51 Short Term Borrowings 0.00 10.16 0.16 5.13 0.00 0.00 Short Term Provisions 0.14 0.04 0.06 8.47 0.01 4.09 Total Liabilities 1,256.56 1,281.57 772.04 540.60 338.38 269.45 Net Block 649.33 557.38 380.62 300.41 240.59 197.70 Gross Block 769.02 645.06 441.82 340.86 266.00 211.11 Accumulated Depreciation 119.69 87.67 61.20 40.45 25.41 13.40 Non Current Assets 779.43 704.37 546.43 399.19 280.63 241.79 Capital Work in Progress 88.48 86.79 91.08 52.48 19.89 29.20 Non Current Investment 2.86 11.52 11.52 11.48 6.40 0.15 Long Term Loans & Adv. 31.49 37.35 47.53 12.57 4.86 8.23 Other Non Current Assets 7.27 11.32 15.68 22.25 8.89 6.51 Current Assets 477.13 577.20 225.60 141.40 57.74 27.67 Current Investments 46.77 15.35 54.33 10.28 1.38 0.00 Inventories 4.59 4.29 1.93 1.72 0.81 0.69 Sundry Debtors 43.87 36.79 38.62 22.71 11.19 4.22 Cash & Bank 345.32 487.78 98.48 99.71 41.43 19.02 Other Current Assets 36.59 8.11 13.80 4.16 2.95 3.73 Short Term Loans & Adv. 28.08 24.89 18.45 2.83 1.65 1.80 Net Current Assets 271.79 375.54 131.80 63.07 24.79 -2.15 Total Assets 1,256.56 1,281.57 772.03 540.59 338.37 269.46

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 950.72 931.76 346.42 243.72 117.60 74.73 Share Capital 41.06 41.06 30.26 29.37 29.00 27.13 Total Reserves 909.66 890.70 316.16 214.35 88.61 47.61 Non-Current Liabilities 113.65 163.18 352.67 232.75 187.55 164.40 Secured Loans 27.00 27.80 156.98 168.38 141.47 129.43 Unsecured Loans 24.96 85.37 125.22 18.38 16.71 15.49 Long Term Provisions 2.16 1.91 1.37 0.94 0.70 0.40 Current Liabilities 205.38 201.68 93.81 78.33 32.96 28.02 Trade Payables 26.56 29.31 31.15 25.09 10.06 7.21 Other Current Liabilities 178.68 162.17 62.44 39.64 22.89 20.80 Short Term Borrowings 0.00 10.16 0.16 5.13 0.00 0.00 Short Term Provisions 0.14 0.05 0.06 8.47 0.01 0.00 Total Liabilities 1,269.75 1,296.62 792.91 554.80 338.11 267.15 Net Block 649.33 557.38 380.62 300.41 240.59 197.70 Gross Block 769.02 645.06 441.82 340.86 266.00 211.11 Accumulated Depreciation 119.69 87.67 61.20 40.45 25.40 13.41 Non Current Assets 792.62 719.40 567.29 413.40 280.48 240.46 Capital Work in Progress 88.48 86.79 91.08 52.48 19.89 29.20 Non Current Investment 16.05 26.55 32.38 25.69 6.14 0.13 Long Term Loans & Adv. 31.49 37.35 47.53 12.57 4.96 4.18 Other Non Current Assets 7.27 11.32 15.68 22.25 8.89 9.26 Current Assets 477.13 577.22 225.61 141.40 57.63 26.70 Current Investments 46.77 15.35 54.33 10.28 1.38 0.00 Inventories 4.59 4.29 1.93 1.72 0.81 0.70 Sundry Debtors 43.87 36.80 38.62 22.71 11.19 4.70 Cash & Bank 345.32 487.78 98.48 99.71 41.42 18.10 Other Current Assets 36.60 8.12 13.80 4.16 2.84 3.21 Short Term Loans & Adv. 28.09 24.89 18.45 2.83 1.54 1.28 Net Current Assets 271.75 375.54 131.80 63.07 24.68 -1.32 Total Assets 1,269.75 1,296.62 792.90 554.80 338.11 267.16

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 93.68 120.32 46.70 128.64 PBT 73.82 119.51 74.44 152.36 Adjustment 26.01 13.56 55.50 38.89 Changes in Working Capital 6.13 -0.56 -55.21 -40.78 Cash after chg. in Working capital 105.97 132.52 74.74 150.48 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -12.29 -12.20 -28.04 -21.84 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -198.75 -291.16 -174.83 -110.34 Net Fixed Assets -125.65 -198.95 -139.56 Net Investments -22.76 38.98 -44.09 Others -50.34 -131.19 8.82 Cash from Financing Activity -116.25 379.95 117.67 15.10 Net Cash Inflow / Outflow -221.32 209.11 -10.46 33.40 Opening Cash & Equivalents 257.79 48.69 59.15 25.75 Closing Cash & Equivalent 36.47 257.79 48.69 59.15

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 93.72 120.31 46.67 128.64 45.42 PBT 73.81 119.50 74.40 152.36 46.09 Adjustment 26.00 13.54 55.51 38.89 27.43 Changes in Working Capital 6.19 -0.53 -55.20 -40.78 -18.95 Cash after chg. in Working capital 106.01 132.50 74.71 150.48 54.57 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -12.29 -12.20 -28.04 -21.84 -9.15 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -198.79 -291.15 -174.78 -110.34 -42.03 Net Fixed Assets -125.65 -198.95 -139.56 -107.45 Net Investments -22.76 38.98 -44.09 -13.98 Others -50.38 -131.18 8.87 11.09 Cash from Financing Activity -116.25 379.95 117.66 15.10 10.27 Net Cash Inflow / Outflow -221.32 209.10 -10.46 33.40 13.66 Opening Cash & Equivalents 257.79 48.69 59.15 25.75 12.09 Closing Cash & Equivalent 36.47 257.79 48.69 59.15 25.75

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 228.34 223.27 107.59 78.15 ROA 3.71% 8.91% 8.61% 25.84% ROE 5.07% 14.73% 20.35% 65.38% ROCE 8.76% 16.65% 18.34% 48.91% Fixed Asset Turnover 1.49 1.76 2.66 1.80 Receivable days 13.93 14.38 10.77 11.33 Inventory Days 1.53 1.18 0.64 0.84 Payable days 13.84 17.07 13.16 25.84 Cash Conversion Cycle 1.62 -1.50 -1.75 -13.67 Total Debt/Equity 0.13 0.23 0.93 0.88 Interest Cover 4.34 5.48 4.25 7.90

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 231.54 226.93 114.48 82.98 40.55 ROA 3.67% 8.76% 8.38% 25.44% 11.61% ROE 5.00% 14.32% 19.13% 62.86% 36.53% ROCE 8.64% 16.31% 17.75% 47.97% 24.66% Fixed Asset Turnover 1.49 1.76 2.66 1.80 0.89 Receivable days 13.93 14.38 10.77 11.33 13.68 Inventory Days 1.53 1.18 0.64 0.84 1.29 Payable days 13.85 17.07 13.16 25.84 40.90 Cash Conversion Cycle 1.62 -1.50 -1.75 -13.67 -25.92 Total Debt/Equity 0.13 0.23 0.88 0.83 1.39 Interest Cover 4.34 5.48 4.25 7.90 3.91

Top Investors:

enertech distribution management private limited

shizuoka gas co., ltd.

massachusetts institute of technology

dsp small cap fund

Annual Reports:

News Update:

IRM Energy commissions 150th CNG station at Banaskantha
4th Apr 2026, 16:25 PM

During FY26, a total of 39 CNG stations have been commissioned
Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback