Nifty

:

24364.85

Sensex

:

78520.30

11.30 (0.05%)
26.76 (0.03%)

Login

Nifty
Sensex

:
:

24364.85
78520.30

11.30 (0.05%)
26.76 (0.03%)

IRM Energy Ltd.

Industrial Gases & Fuels

Rating :

42/99

BSE: 544004 | NSE: IRMENERGY

Watchlist

NSE BSE

213.13

20-Apr-2026

Open
High
Low
Previous Close

220
220.99
212.1
221.00

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

167153
36073498.91
393
165.4

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

876.21
19.54
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

651.25
0.70%
0.89

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

-
-
25.61

P:BV (Average)

8 Years
5 Years
3 Years

-
-
1.68

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
10.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 288.69 273.32 5.62% 281.78 250.18 12.63% 285.48 243.89 17.05% 288.97 231.59 24.78%
Expenses 259.00 251.12 3.14% 255.08 223.69 14.03% 259.67 213.57 21.59% 271.64 209.00 29.97%
EBITDA 29.69 22.20 33.74% 26.70 26.48 0.83% 25.81 30.32 -14.87% 17.33 22.59 -23.28%
EBIDTM 10.28% 8.12% 9.48% 10.58% 9.04% 12.43% 6.00% 9.76%
Other Income 6.32 6.90 -8.41% 5.53 9.12 -39.36% 8.24 9.43 -12.62% 8.96 9.79 -8.48%
Interest 2.81 5.04 -44.25% 2.87 6.11 -53.03% 3.54 5.10 -30.59% 5.84 8.51 -31.37%
Depreciation 11.01 8.12 35.59% 10.41 8.63 20.63% 10.82 8.18 32.27% 9.90 7.40 33.78%
PBT 22.19 15.94 39.21% 18.96 20.87 -9.15% 19.69 26.47 -25.61% 10.55 16.47 -35.94%
Tax 7.00 5.15 35.92% 4.75 7.92 -40.03% 5.41 7.70 -29.74% 6.00 5.25 14.29%
PAT 15.19 10.79 40.78% 14.20 12.94 9.74% 14.28 18.77 -23.92% 4.55 11.22 -59.45%
PATM 5.26% 3.95% 5.04% 5.17% 5.00% 7.69% 1.57% 4.85%
EPS 3.70 2.63 40.68% 3.46 3.15 9.84% 3.47 4.57 -24.07% 1.11 2.73 -59.34%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 288.69 273.32 5.62% 281.78 250.18 12.63% 285.48 243.89 17.05% 288.97 231.59 24.78%
Expenses 259.06 251.12 3.16% 255.08 223.70 14.03% 259.62 213.58 21.56% 271.64 208.98 29.98%
EBITDA 29.63 22.20 33.47% 26.70 26.48 0.83% 25.86 30.32 -14.71% 17.33 22.61 -23.35%
EBIDTM 10.26% 8.12% 9.48% 10.58% 9.06% 12.43% 6.00% 9.76%
Other Income 6.32 6.90 -8.41% 5.53 9.12 -39.36% 8.24 9.43 -12.62% 8.95 9.79 -8.58%
Interest 2.81 5.04 -44.25% 2.87 6.11 -53.03% 3.54 5.10 -30.59% 5.84 8.51 -31.37%
Depreciation 11.01 8.12 35.59% 10.41 8.63 20.63% 10.82 8.18 32.27% 9.90 7.40 33.78%
PBT 22.13 15.94 38.83% 18.95 20.87 -9.20% 19.74 26.46 -25.40% 10.55 16.49 -36.02%
Tax 7.00 5.15 35.92% 4.76 7.92 -39.90% 5.41 7.70 -29.74% 6.00 5.25 14.29%
PAT 15.13 10.79 40.22% 14.19 12.94 9.66% 14.33 18.76 -23.61% 4.55 11.24 -59.52%
PATM 5.24% 3.95% 5.04% 5.17% 5.02% 7.69% 1.58% 4.85%
EPS 3.40 2.46 38.21% 3.06 2.93 4.44% 3.39 4.55 -25.49% 1.07 2.19 -51.14%

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 1,144.92 975.48 890.52 980.09 507.14 189.56 147.56 Net Sales Growth 14.61% 9.54% -9.14% 93.26% 167.54% 28.46% Cost Of Goods Sold 796.31 736.40 646.52 779.78 248.23 77.07 67.71 Gross Profit 348.61 239.07 243.99 200.31 258.91 112.50 79.85 GP Margin 30.45% 24.51% 27.40% 20.44% 51.05% 59.35% 54.11% Total Expenditure 1,045.39 879.15 741.65 867.81 320.71 116.36 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 99.53 96.33 148.87 112.28 186.43 73.20 49.71 EBITDA Margin 8.69% 9.88% 16.72% 11.46% 36.76% 38.62% 33.69% Other Income 29.05 34.41 23.82 5.96 3.05 0.73 0.47 Interest 15.06 22.09 26.70 22.90 22.08 15.86 9.67 Depreciation 42.14 34.82 26.47 20.90 15.04 12.00 9.18 PBT 71.39 73.82 119.51 74.44 152.36 46.09 31.33 Tax 23.16 26.77 28.01 17.96 38.80 10.96 10.24 Tax Rate 32.44% 36.26% 23.44% 24.13% 25.47% 23.78% 32.68% PAT 48.22 47.05 91.50 56.48 113.56 35.13 21.09 PAT before Minority Interest 48.22 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 4.21% 4.82% 10.27% 5.76% 22.39% 18.53% 14.29% PAT Growth -10.24% -48.58% 62.00% -50.26% 223.26% 66.57% EPS 11.73 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 1,144.92 975.48 890.52 980.09 507.14 211.81 165.66 Net Sales Growth 14.61% 9.54% -9.14% 93.26% 139.43% 27.86% Cost Of Goods Sold 796.32 736.40 646.52 779.78 248.23 77.07 67.71 Gross Profit 348.60 239.07 243.99 200.31 258.91 134.74 97.95 GP Margin 30.45% 24.51% 27.40% 20.44% 51.05% 63.61% 59.13% Total Expenditure 1,045.40 879.16 741.67 867.85 320.72 138.60 115.95 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 99.52 96.32 148.85 112.24 186.42 73.21 49.71 EBITDA Margin 8.69% 9.87% 16.71% 11.45% 36.76% 34.56% 30.01% Other Income 29.04 34.40 23.82 5.96 3.05 0.73 0.47 Interest 15.06 22.09 26.70 22.90 22.08 15.86 9.67 Depreciation 42.14 34.82 26.47 20.90 15.04 12.00 9.18 PBT 71.37 73.81 119.50 74.40 152.36 46.09 31.33 Tax 23.17 26.77 28.01 17.96 38.80 10.96 10.24 Tax Rate 32.46% 36.27% 23.44% 24.14% 25.47% 23.78% 32.68% PAT 48.20 47.04 91.49 56.46 113.56 35.13 21.09 PAT before Minority Interest 48.20 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 4.21% 4.82% 10.27% 5.76% 22.39% 16.59% 12.73% PAT Growth -10.29% -48.58% 62.04% -50.28% 223.26% 66.57% EPS 11.73 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

dsp small cap fund

shizuoka gas co., ltd

massachusetts institute of technology

pnb metlife india insurance company limited

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
IRM Energy - Quarterly Results
5th Feb 2026, 00:00 AM

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