Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1037 Cr.
Stock P/E
22
P/B
1
Current Price
₹252.6
Book Value
₹ 242.9
Face Value
10
52W High
₹394.1
52W Low
₹ 165.7
Dividend Yield
0.59%

IRM Energy Overview

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.

IRM Energy Share Price

Live · BSE / NSE · Inception: 2015
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

IRM Energy Quarterly Results

#(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

IRM Energy Profit & Loss

#(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

IRM Energy Balance Sheet

#(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

IRM Energy Cash Flow

#(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

IRM Energy Ratios

# 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

Growth Rates

Compounded annual
# 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%

IRM Energy Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 50.07 %
FII 1.59 %
DII (MF + Insurance) 3.57 %
Public (retail) 49.93 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 50.0750.0750.0750.0750.0750.0750.0750.0750.0750.07
FII 0.51.080.481.91.661.681.631.571.571.59
DII 12.5912.8711.176.766.966.625.644.984.973.57
Public 49.9349.9349.9349.9349.9349.9349.9349.9349.9349.93
Others 0000000000
Total 100100100100100100100100100100

IRM Energy Peer Comparison

Industrial Gases & Fuels Edit Columns

IRM Energy Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

IRM Energy Pros & Cons

Pros

  • Debtor days have improved from 17.07 to 13.85days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 13% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp