Industrial Gases & Fuels · Founded 2015 · www.irmenergy.com · BSE 544004 · NSE IRMENERGY · ISIN INE07U701015
No Notes Added Yet
Business
IRM Energy Ltd. is an Indian City Gas Distribution (CGD) company. Its core business involves developing, operating, and expanding CGD networks to supply natural gas across various geographic areas (GAs). The company primarily makes money by selling compressed natural gas (CNG) as fuel for vehicles and piped natural gas (PNG) for domestic, commercial, and industrial consumption. This involves sourcing natural gas, building pipelines, establishing CNG dispensing stations, and connecting consumers.
Revenue Mix
The company's revenue primarily comes from two main segments:
Compressed Natural Gas (CNG): Sales to vehicles (cars, auto-rickshaws, buses, light/heavy commercial vehicles) through its network of CNG stations.
Piped Natural Gas (PNG): Sales to households for cooking and water heating (Domestic PNG), to commercial establishments like hotels and restaurants, and to various industrial units for process heating and power generation.
Specific revenue contributions are not provided, but typically, CNG and industrial PNG are significant contributors for CGD players.
Industry
The Indian City Gas Distribution industry is regulated by the Petroleum and Natural Gas Regulatory Board (PNGRB). It is characterized by a "localized monopoly" structure, where companies are granted exclusive rights to develop and operate CGD networks in specific Geographic Areas (GAs) for a defined period. After this exclusivity, they still hold a strong first-mover advantage with existing infrastructure. IRM Energy is a regional player operating in specific GAs, positioning itself among larger, more established CGD companies like Gujarat Gas, Indraprastha Gas, and Mahanagar Gas. It competes primarily through bidding for new GAs and optimizing operations within its authorized areas.
MOAT
IRM Energy's primary competitive advantages include:
Regulatory Exclusivity: Exclusive authorization from PNGRB to lay, build, and operate CGD networks in its designated GAs for a specific period, creating a localized monopoly.
Infrastructure Network: The significant upfront capital investment required to build pipelines, CNG stations, and associated infrastructure creates high barriers to entry for new competitors within an operating GA.
Customer Lock-in: For residential and industrial users, switching from natural gas to alternative fuels can involve substantial conversion costs, leading to a degree of customer stickiness.
Growth Drivers
Government Push for Gas Economy: India's policy initiatives to increase the share of natural gas in its primary energy mix from ~6% to 15% by 2030 will drive demand.
Expansion within Existing GAs: Deepening penetration by increasing household connections, commercial establishments, industrial connections, and expanding CNG station networks in its existing GAs.
Acquisition of New GAs: Participating in PNGRB bidding rounds to win authorization for new Geographic Areas, thereby expanding its operational footprint.
Favorable Economics: Natural gas often offers a cost-effective and cleaner alternative to traditional fuels like petrol, diesel, LPG, and furnace oil, driving adoption.
Urbanization and Industrialization: Growth in urban populations and industrial activity increases the demand for energy, including natural gas.
Risks
Gas Sourcing & Pricing Volatility: Fluctuations in international crude oil and LNG prices directly impact the cost of imported natural gas, affecting profitability. Availability of domestic gas is also a factor.
Regulatory Risk: Changes in PNGRB policies regarding pricing, exclusivity periods, or other operational parameters could negatively impact the business.
Competition: Intense bidding for new GAs can lead to high acquisition costs and lower returns. While exclusive within GAs, competition from alternative fuels (e.g., electric vehicles impacting CNG, other industrial fuels) remains a long-term risk.
Infrastructure Development Challenges: Delays in land acquisition, obtaining regulatory clearances, and right-of-way issues can slow down network expansion and increase project costs.
High Capital Expenditure: CGD is a capital-intensive business, requiring continuous investment in infrastructure. This makes the company sensitive to interest rate changes and access to financing.
Management & Ownership
IRM Energy Ltd. is promoted by the Cadila Pharmaceuticals group, indicating a promoter-led ownership structure common in India. The management team is tasked with executing the company's strategy of expanding its CGD network and improving operational efficiencies within its authorized GAs. As a publicly listed entity, the company is subject to public scrutiny and corporate governance norms, with a significant portion of ownership likely remaining with the promoter group and the remainder held by public and institutional investors.
Outlook
IRM Energy operates in a sector with structural growth tailwinds driven by India's energy transition goals and increasing demand for cleaner fuels. The regulatory framework providing exclusive operating rights in GAs offers a strong competitive moat. The company's growth hinges on successful penetration within its existing GAs and strategic expansion into new areas. However, profitability remains susceptible to volatile natural gas prices, intense competition for new GAs, and the high capital expenditure requirements of infrastructure development. Regulatory changes and the evolving competitive landscape from alternative energy sources also pose potential long-term risks.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 243 | 232 | 244 | 250 | 273 | 289 | 285 | 282 | 289 | 304 |
| Other Income | 7 | 10 | 9 | 9 | 7 | 9 | 8 | 6 | 6 | 5 |
| Total Income | 250 | 241 | 253 | 259 | 280 | 298 | 294 | 287 | 295 | 309 |
| Total Expenditure | 201 | 209 | 214 | 224 | 251 | 272 | 260 | 255 | 259 | 274 |
| Operating Profit | 49 | 32 | 40 | 36 | 29 | 26 | 34 | 32 | 36 | 35 |
| Interest | 7 | 9 | 5 | 6 | 5 | 6 | 4 | 3 | 3 | 6 |
| Depreciation | 7 | 7 | 8 | 9 | 8 | 10 | 11 | 10 | 11 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 35 | 16 | 26 | 21 | 16 | 11 | 20 | 19 | 22 | 18 |
| Provision for Tax | 11 | 5 | 8 | 8 | 5 | 6 | 5 | 5 | 7 | 4 |
| Profit After Tax | 24 | 11 | 19 | 13 | 11 | 5 | 14 | 14 | 15 | 13 |
| Adjustments | -1 | -2 | -0 | -1 | -1 | -0 | -0 | -2 | -1 | -1 |
| Profit After Adjustments | 24 | 9 | 19 | 12 | 10 | 4 | 14 | 13 | 14 | 13 |
| Adjusted Earnings Per Share | 5.8 | 2.2 | 4.6 | 2.9 | 2.5 | 1.1 | 3.4 | 3.1 | 3.4 | 3.1 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
| Net Sales | 166 | 212 | 507 | 980 | 891 | 975 | 1160 |
| Other Income | 0 | 1 | 3 | 6 | 24 | 34 | 25 |
| Total Income | 166 | 213 | 510 | 986 | 914 | 1010 | 1185 |
| Total Expenditure | 116 | 139 | 321 | 868 | 742 | 879 | 1048 |
| Operating Profit | 50 | 74 | 189 | 118 | 173 | 131 | 137 |
| Interest | 10 | 16 | 22 | 23 | 27 | 22 | 16 |
| Depreciation | 9 | 12 | 15 | 21 | 26 | 35 | 44 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 31 | 46 | 152 | 74 | 119 | 74 | 79 |
| Provision for Tax | 10 | 11 | 39 | 18 | 28 | 27 | 21 |
| Profit After Tax | 21 | 35 | 114 | 56 | 91 | 47 | 56 |
| Adjustments | -0 | -0 | 14 | 7 | -6 | -2 | -4 |
| Profit After Adjustments | 21 | 35 | 128 | 63 | 86 | 45 | 54 |
| Adjusted Earnings Per Share | 6.6 | 12 | 43.6 | 20.9 | 20 | 10.2 | 13 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 24% | 42% | 0% |
| Operating Profit CAGR | -24% | -12% | 21% | 0% |
| PAT CAGR | -48% | -26% | 17% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -18% | NA% | NA% | NA% |
| ROE Average | 5% | 13% | 28% | 28% |
| ROCE Average | 9% | 14% | 23% | 22% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Shareholder's Funds | 75 | 118 | 244 | 346 | 932 | 951 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | -0 |
| Borrowings | 145 | 158 | 187 | 282 | 113 | 52 |
| Other Non-Current Liabilities | 19 | 29 | 46 | 70 | 50 | 62 |
| Total Current Liabilities | 28 | 33 | 78 | 94 | 202 | 205 |
| Total Liabilities | 267 | 338 | 555 | 793 | 1297 | 1270 |
| Fixed Assets | 198 | 241 | 300 | 381 | 557 | 649 |
| Other Non-Current Assets | 43 | 40 | 113 | 187 | 162 | 143 |
| Total Current Assets | 27 | 58 | 141 | 226 | 577 | 477 |
| Total Assets | 267 | 338 | 555 | 793 | 1297 | 1270 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 8 | 12 | 26 | 59 | 49 | 258 |
| Cash Flow from Operating Activities | 31 | 45 | 129 | 47 | 120 | 94 |
| Cash Flow from Investing Activities | -62 | -42 | -110 | -175 | -291 | -199 |
| Cash Flow from Financing Activities | 35 | 10 | 15 | 118 | 380 | -116 |
| Net Cash Inflow / Outflow | 4 | 14 | 33 | -10 | 209 | -221 |
| Closing Cash & Cash Equivalent | 12 | 26 | 59 | 49 | 258 | 36 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 6.6 | 12.03 | 43.59 | 20.87 | 20.01 | 10.16 |
| CEPS(Rs) | 11.16 | 16.25 | 43.79 | 25.56 | 28.73 | 19.94 |
| DPS(Rs) | 0.1 | 0 | 0 | 0.5 | 1.5 | 1.5 |
| Book NAV/Share(Rs) | 27.55 | 40.55 | 82.98 | 114.48 | 226.93 | 231.54 |
| Core EBITDA Margin(%) | 30.01 | 34.56 | 34.14 | 10.8 | 15.55 | 9.11 |
| EBIT Margin(%) | 24.75 | 29.24 | 31.94 | 9.36 | 15.27 | 9.07 |
| Pre Tax Margin(%) | 18.91 | 21.76 | 27.9 | 7.16 | 12.49 | 6.98 |
| PAT Margin (%) | 12.73 | 16.58 | 20.79 | 5.43 | 9.56 | 4.45 |
| Cash Profit Margin (%) | 18.27 | 22.25 | 23.55 | 7.44 | 12.33 | 7.75 |
| ROA(%) | 7.89 | 11.61 | 25.44 | 8.38 | 8.76 | 3.67 |
| ROE(%) | 28.22 | 36.53 | 62.86 | 19.13 | 14.32 | 5 |
| ROCE(%) | 18.51 | 24.66 | 47.97 | 17.75 | 16.31 | 8.64 |
| Receivable days | 10.35 | 13.68 | 11.33 | 10.77 | 14.38 | 13.93 |
| Inventory Days | 1.53 | 1.29 | 0.84 | 0.64 | 1.18 | 1.53 |
| Payable days | 38.87 | 40.9 | 25.84 | 13.16 | 17.07 | 13.85 |
| PER(x) | 0 | 0 | 0 | 0 | 23.46 | 27.41 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 2.07 | 1.2 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.32 | 0.54 |
| EV/Net Sales(x) | 0.94 | 0.71 | 0.26 | 0.24 | 1.85 | 0.95 |
| EV/Core EBITDA(x) | 3.1 | 2.04 | 0.7 | 1.99 | 9.56 | 7.06 |
| Net Sales Growth(%) | 0 | 27.86 | 139.44 | 93.26 | -9.14 | 9.54 |
| EBIT Growth(%) | 0 | 51.1 | 181.62 | -44.22 | 50.25 | -34.4 |
| PAT Growth(%) | 0 | 66.54 | 223.29 | -50.29 | 62.09 | -48.58 |
| EPS Growth(%) | 0 | 82.24 | 262.32 | -52.13 | -4.1 | -49.24 |
| Debt/Equity(x) | 1.96 | 1.39 | 0.83 | 0.88 | 0.23 | 0.13 |
| Current Ratio(x) | 0.95 | 1.75 | 1.81 | 2.41 | 2.86 | 2.32 |
| Quick Ratio(x) | 0.93 | 1.72 | 1.78 | 2.38 | 2.84 | 2.3 |
| Interest Cover(x) | 4.24 | 3.91 | 7.9 | 4.25 | 5.48 | 4.34 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.11 | 0.11 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 |
| FII | 0.5 | 1.08 | 0.48 | 1.9 | 1.66 | 1.68 | 1.63 | 1.57 | 1.57 | 1.59 |
| DII | 12.59 | 12.87 | 11.17 | 6.76 | 6.96 | 6.62 | 5.64 | 4.98 | 4.97 | 3.57 |
| Public | 36.84 | 35.98 | 38.28 | 41.28 | 41.31 | 41.63 | 42.66 | 43.38 | 43.4 | 44.76 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 |
| FII | 0.02 | 0.04 | 0.02 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.07 |
| DII | 0.52 | 0.53 | 0.46 | 0.28 | 0.29 | 0.27 | 0.23 | 0.2 | 0.2 | 0.15 |
| Public | 1.51 | 1.48 | 1.57 | 1.69 | 1.7 | 1.71 | 1.75 | 1.78 | 1.78 | 1.84 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +9% | +24% | +42% | — |
| Operating Profit CAGR | -24% | -12% | +21% | — |
| PAT CAGR | -48% | -26% | +17% | — |
| Share Price CAGR | -18% | — | — | — |
| ROE Average | +5% | +13% | +28% | +28% |
| ROCE Average | +9% | +14% | +23% | +22% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 | 50.07 |
| FII | 0.5 | 1.08 | 0.48 | 1.9 | 1.66 | 1.68 | 1.63 | 1.57 | 1.57 | 1.59 |
| DII | 12.59 | 12.87 | 11.17 | 6.76 | 6.96 | 6.62 | 5.64 | 4.98 | 4.97 | 3.57 |
| Public | 49.93 | 49.93 | 49.93 | 49.93 | 49.93 | 49.93 | 49.93 | 49.93 | 49.93 | 49.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 |
| FII | 0.02 | 0.04 | 0.02 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.07 |
| DII | 0.52 | 0.53 | 0.46 | 0.28 | 0.29 | 0.27 | 0.23 | 0.2 | 0.2 | 0.15 |
| Public | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 | 4.11 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.