Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

IIRM Holdings India Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹92.14Fairly Valued by 9.95%vs CMP ₹83.80

P/E (28.5) × ROE (18.6%) × BV (₹21.30) × DY (2.00%)

₹51.28Overvalued by 38.81%vs CMP ₹83.80
MoS: -63.4% (Negative)Confidence: 59/100 (Moderate)Models: 1 Fair, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹87.7726%Fair (+4.7%)
Graham NumberEarnings₹37.0915%Over (-55.7%)
DCFCash Flow₹22.2115%Over (-73.5%)
Net Asset ValueAssets₹21.288%Over (-74.6%)
EV/EBITDAEnterprise₹62.3710%Over (-25.6%)
Earnings YieldEarnings₹28.708%Over (-65.8%)
ROCE CapitalReturns₹67.4410%Over (-19.5%)
Revenue MultipleRevenue₹32.146%Over (-61.6%)
Consensus (8 models)₹51.28100%Overvalued
Key Drivers: Wide model spread (₹21–₹88) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -4.7%

*Investments are subject to market risks

Analyst Summary

IIRM Holdings India Ltd operates in the Plastics - Plastic & Plastic Products segment, NSE: IIRM | BSE: 526530, current market price is ₹83.80, market cap is 571 Cr.. At a glance, stock P/E is 28.5, ROE is 18.6 %, ROCE is 23.5 %, book value is 21.3, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹51.28, around 38.8% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹219 Cr versus the prior period change of 23.0%, while latest net profit is about ₹22 Cr with a prior-period change of -4.3%. The 52-week range shown on this page is 105/68.0, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisIIRM Holdings India Ltd. is a Public Limited Listed company incorporated on 20/04/1992 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is…

This summary is generated from the stock page data available for IIRM Holdings India Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

61
IIRM Holdings India Ltd scores 61/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health80/100 · Strong
ROCE 23.5% ExcellentROE 18.6% ExcellentD/E 0.12 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money35/100 · Weak
Promoter decreased by 2.93% Caution
Earnings Quality50/100 · Moderate
Quarterly Momentum35/100 · Weak
Revenue (4Q): -29% YoY DecliningProfit (4Q): -54% YoY DecliningOPM: 20.8% (up 4.4% YoY) Margin expansion
Industry Rank90/100 · Strong
P/E 28.5 vs industry 44.5 Cheaper than peersROCE 23.5% vs industry 16.3% Above peersROE 18.6% vs industry 12.2% Above peers

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:49 am

Market Cap 571 Cr.
Current Price 83.8
Intrinsic Value₹51.28
High / Low 105/68.0
Stock P/E28.5
Book Value 21.3
Dividend Yield0.00 %
ROCE23.5 %
ROE18.6 %
Face Value 5.00
PEG Ratio-6.01

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for IIRM Holdings India Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
IIRM Holdings India Ltd 571 Cr. 83.8 105/68.028.5 21.30.00 %23.5 %18.6 % 5.00
Arrow Greentech Ltd 794 Cr. 526 818/34215.4 1400.76 %53.2 %39.6 % 10.0
Brand Concepts Ltd 307 Cr. 246 449/197119 62.10.00 %10.8 %7.13 % 10.0
Dhunseri Ventures Ltd 840 Cr. 240 402/176 9232.09 %6.55 %4.69 % 10.0
Avro India Ltd 167 Cr. 125 202/10142.0 65.60.00 %7.58 %5.37 % 10.0
Industry Average1,611.00 Cr476.4444.51183.160.37%16.29%12.17%8.25

All Competitor Stocks of IIRM Holdings India Ltd

Quarterly Result

MetricMar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 177.8365.7347.9250.3255.4967.9659.3160.87
Expenses 133.4550.2235.2442.0646.3951.9745.7948.22
Operating Profit 44.3815.5112.688.269.1015.9913.5212.65
OPM % 24.96%23.60%26.46%16.41%16.40%23.53%22.80%20.78%
Other Income 2.170.090.240.13-0.060.060.310.06
Interest 2.980.530.690.650.951.232.071.98
Depreciation 11.922.883.033.033.644.484.534.39
Profit before tax 31.6512.199.204.714.4510.347.236.34
Tax % 28.47%25.68%18.15%35.03%55.28%26.11%27.39%25.71%
Net Profit 22.649.067.533.061.977.645.254.71
EPS in Rs 3.321.331.110.450.291.120.770.69

Last Updated: March 3, 2026, 9:06 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 18, 2026, 11:37 am

MetricMar 2024Mar 2025TTM
Sales 178219244
Expenses 133174192
Operating Profit 444651
OPM % 25%21%21%
Other Income 200
Interest 336
Depreciation 121317
Profit before tax 323128
Tax % 28%29%
Net Profit 232220
EPS in Rs 3.323.172.87
Dividend Payout % 0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2024-2025
YoY Net Profit Growth (%)-4.35%
Change in YoY Net Profit Growth (%)0.00%

IIRM Holdings India Ltd has shown a consistent positive trend in YoY Net Profit Growth (%) in the last 1 years from 2024-2025 to 2024-2025.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: December 4, 2025, 3:04 am

MonthMar 2024Mar 2025Sep 2025
Equity Capital 343434
Reserves 7598111
Borrowings 193047
Other Liabilities 282322
Total Liabilities 156185214
Fixed Assets 396257
CWIP 2144
Investments 022
Other Assets 95118151
Total Assets 156185214

Reserves and Borrowings Chart

Cash Flow

MonthMar 2024Mar 2025
Cash from Operating Activity + -526
Cash from Investing Activity + -31-16
Cash from Financing Activity + 1149
Net Cash Flow 32-1
Free Cash Flow -82-8
CFO/OP -102%41%

Free Cash Flow

MonthMar 2024Mar 2025
Free Cash Flow25.0016.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2024Mar 2025
Debtor Days 92120
Inventory Days
Days Payable
Cash Conversion Cycle 92120
Working Capital Days 101120
ROCE %23%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 46.92%31.04%64.87%64.88%60.82%60.82%60.82%60.82%60.82%60.82%60.82%57.89%
DIIs 10.60%7.02%7.02%5.34%0.66%0.66%0.66%0.66%0.66%0.66%0.66%0.66%
Public 42.48%61.93%28.12%29.78%38.52%38.52%38.51%38.52%38.51%38.52%38.52%41.45%
No. of Shareholders 8758718692013934066551,1911,2111,2901,4101,532

Shareholding Pattern Chart

No. of Shareholders

IIRM Holdings India Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24
FaceValue 5.005.00
Basic EPS (Rs.) 3.1712.91
Diluted EPS (Rs.) 3.1712.91
Cash EPS (Rs.) 5.025.07
Book Value[Excl.RevalReserv]/Share (Rs.) 19.4015.99
Book Value[Incl.RevalReserv]/Share (Rs.) 19.4015.99
Revenue From Operations / Share (Rs.) 32.2026.10
PBDIT / Share (Rs.) 6.916.83
PBIT / Share (Rs.) 5.065.08
PBT / Share (Rs.) 4.654.64
Net Profit / Share (Rs.) 3.173.32
NP After MI And SOA / Share (Rs.) 3.173.32
PBDIT Margin (%) 21.4426.17
PBIT Margin (%) 15.7119.47
PBT Margin (%) 14.4217.79
Net Profit Margin (%) 9.8512.72
NP After MI And SOA Margin (%) 9.8512.72
Return on Networth / Equity (%) 16.3620.76
Return on Capital Employeed (%) 22.8628.72
Return On Assets (%) 11.6514.48
Long Term Debt / Equity (X) 0.070.03
Total Debt / Equity (X) 0.160.12
Asset Turnover Ratio (%) 1.280.00
Current Ratio (X) 3.262.57
Quick Ratio (X) 3.262.57
Interest Coverage Ratio (X) 16.7115.63
Interest Coverage Ratio (Post Tax) (X) 9.078.60
Enterprise Value (Cr.) 592.12173.31
EV / Net Operating Revenue (X) 2.700.97
EV / EBITDA (X) 12.583.72
MarketCap / Net Operating Revenue (X) 2.620.92
Price / BV (X) 4.361.50
Price / Net Operating Revenue (X) 2.620.92
EarningsYield 0.030.13

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

IIRM Holdings India Ltd. is a Public Limited Listed company incorporated on 20/04/1992 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L70200TS1992PLC189999 and registration number is 189999. Currently Company is involved in the business activities of Wholesale of plastic materials in primary forms. Company's Total Operating Revenue is Rs. 3.65 Cr. and Equity Capital is Rs. 34.07 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Services - Others5th Floor, Ashoka My Home Chambers, Hyderabad Telangana 500003Contact not found
Management
NamePosition Held
Mr. Vurakaranam Rama KrishnaChairman & Managing Director
Ms. Deepali Anantha RaoNon Executive Director
Mr. Rama Mohana Rao BandlamudiNon Executive Director
Mr. Srikant SastriIndependent Director
Mr. Yugandhara Rao SunkaraIndependent Director
Mr. Guru Venkata Subbaraya Sharma VaranasiIndependent Director
Mr. Venkata Ramudu JasthiIndependent Director
Mr. Rahul ChhabraIndependent Director

FAQ

What is the intrinsic value of IIRM Holdings India Ltd and is it undervalued?

As of 25 April 2026, IIRM Holdings India Ltd's intrinsic value is ₹51.28, which is 38.81% lower than the current market price of ₹83.80, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (18.6 %), book value (₹21.3), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of IIRM Holdings India Ltd?

IIRM Holdings India Ltd is trading at ₹83.80 as of 25 April 2026, with a FY2026-2027 high of ₹105 and low of ₹68.0. The stock is currently in the middle of its 52-week range. Market cap stands at ₹571 Cr..

How does IIRM Holdings India Ltd's P/E ratio compare to its industry?

IIRM Holdings India Ltd has a P/E ratio of 28.5, which is below the industry average of 44.51. This is broadly in line with or below the industry average.

Is IIRM Holdings India Ltd financially healthy?

Key indicators for IIRM Holdings India Ltd: ROCE of 23.5 % indicates efficient capital utilization; ROE of 18.6 % shows strong shareholder returns. Dividend yield is 0.00 %.

Does IIRM Holdings India Ltd pay dividends?

IIRM Holdings India Ltd has a dividend yield of 0.00 % at the current price of ₹83.80. The company is currently not paying meaningful dividends.

Last Updated: April 2, 2026, 4:49 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 526530 | NSE: IIRM
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in IIRM Holdings India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports