Nifty
:
26068.15
Sensex
:
85231.92
-124.00 (-0.47%)
-400.76 (-0.47%)
Nifty
Sensex
:
:
26068.15
85231.92
-124.00 (-0.47%)
-400.76 (-0.47%)

IRM Energy Ltd.

Industrial Gases & Fuels

Rating :
51/99

BSE: 544004 | NSE: IRMENERGY

NSE BSE
301.20
21-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  309.05
  •  312.95
  •  300
  •  311.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  59099
  •  17955605.95
  •  398
  •  237

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,241.44
  • 30.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,016.48
  • 0.50%
  • 1.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.07%
  • 21.85%
  • 17.50%
  • FII
  • DII
  • Others
  • 1.57%
  • 4.61%
  • 4.40%

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
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
281.78
250.18
12.63%
285.48
243.89
17.05%
288.97
231.59
24.78%
273.32
242.93
12.51%
Expenses
255.08
223.70
14.03%
259.62
213.58
21.56%
271.64
208.98
29.98%
251.12
200.70
25.12%
EBITDA
26.70
26.48
0.83%
25.86
30.32
-14.71%
17.33
22.61
-23.35%
22.20
42.24
-47.44%
EBIDTM
9.48%
10.58%
9.06%
12.43%
6.00%
9.76%
8.12%
17.39%
Other Income
5.53
9.12
-39.36%
8.24
9.43
-12.62%
8.95
9.79
-8.58%
6.90
7.13
-3.23%
Interest
2.87
6.11
-53.03%
3.54
5.10
-30.59%
5.84
8.51
-31.37%
5.04
6.97
-27.69%
Depreciation
10.41
8.63
20.63%
10.82
8.18
32.27%
9.90
7.40
33.78%
8.12
7.26
11.85%
PBT
18.95
20.87
-9.20%
19.74
26.46
-25.40%
10.55
16.49
-36.02%
15.94
35.14
-54.64%
Tax
4.76
7.92
-39.90%
5.41
7.70
-29.74%
6.00
5.25
14.29%
5.15
10.80
-52.31%
PAT
14.19
12.94
9.66%
14.33
18.76
-23.61%
4.55
11.24
-59.52%
10.79
24.34
-55.67%
PATM
5.04%
5.17%
5.02%
7.69%
1.58%
4.85%
3.95%
10.02%
EPS
3.06
2.93
4.44%
3.39
4.55
-25.49%
1.07
2.19
-51.14%
2.46
5.79
-57.51%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
1,129.55
975.48
890.52
980.09
507.14
211.81
Net Sales Growth
16.62%
9.54%
-9.14%
93.26%
139.43%
 
Cost Of Goods Sold
791.86
736.40
646.52
779.78
248.23
77.07
Gross Profit
337.69
239.07
243.99
200.31
258.91
134.74
GP Margin
29.90%
24.51%
27.40%
20.44%
51.05%
63.61%
Total Expenditure
1,037.46
879.16
741.67
867.85
320.72
138.60
Power & Fuel Cost
-
12.73
12.52
10.10
8.28
27.61
% Of Sales
-
1.30%
1.41%
1.03%
1.63%
13.04%
Employee Cost
-
18.07
12.39
9.08
7.16
4.11
% Of Sales
-
1.85%
1.39%
0.93%
1.41%
1.94%
Manufacturing Exp.
-
67.09
47.20
45.58
38.47
22.58
% Of Sales
-
6.88%
5.30%
4.65%
7.59%
10.66%
General & Admin Exp.
-
32.56
13.97
11.30
14.64
4.42
% Of Sales
-
3.34%
1.57%
1.15%
2.89%
2.09%
Selling & Distn. Exp.
-
3.93
3.83
2.01
1.21
0.65
% Of Sales
-
0.40%
0.43%
0.21%
0.24%
0.31%
Miscellaneous Exp.
-
8.36
5.23
10.00
2.73
2.16
% Of Sales
-
0.86%
0.59%
1.02%
0.54%
1.02%
EBITDA
92.09
96.32
148.85
112.24
186.42
73.21
EBITDA Margin
8.15%
9.87%
16.71%
11.45%
36.76%
34.56%
Other Income
29.62
34.40
23.82
5.96
3.05
0.73
Interest
17.29
22.09
26.70
22.90
22.08
15.86
Depreciation
39.25
34.82
26.47
20.90
15.04
12.00
PBT
65.18
73.81
119.50
74.40
152.36
46.09
Tax
21.32
26.77
28.01
17.96
38.80
10.96
Tax Rate
32.71%
36.27%
23.44%
24.14%
25.47%
23.78%
PAT
43.86
47.04
91.49
56.46
113.56
35.13
PAT before Minority Interest
43.86
47.04
91.49
56.45
113.56
35.13
Minority Interest
0.00
0.00
0.00
0.01
0.00
0.00
PAT Margin
3.88%
4.82%
10.27%
5.76%
22.39%
16.59%
PAT Growth
-34.81%
-48.58%
62.04%
-50.28%
223.26%
 
EPS
10.67
11.45
22.26
13.74
27.63
8.55

Results Balance Sheet

Standalone Figures in Rs. Crores /

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

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
93.72
120.31
46.67
128.64
PBT
73.81
119.50
74.40
152.36
Adjustment
26.00
13.54
55.51
38.89
Changes in Working Capital
6.19
-0.53
-55.20
-40.78
Cash after chg. in Working capital
106.01
132.50
74.71
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
-198.79
-291.15
-174.78
-110.34
Net Fixed Assets
-125.65
-198.95
-139.56
Net Investments
-22.76
38.98
-44.09
Others
-50.38
-131.18
8.87
Cash from Financing Activity
-116.25
379.95
117.66
15.10
Net Cash Inflow / Outflow
-221.32
209.10
-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

Financial Ratios

Standalone /

Consolidated
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

Annual Reports:

FY 2025
FY 2024
FY 2023

News Update:


  • IRM Energy acquires additional equity shares in Venuka Polymers
    16th Oct 2025, 12:30 PM

    Consequently, the shareholding of the company in VPPL has increased from 33.33% to 50.00%

    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.