IIRM Holdings India Ltd

IIRM Holdings India Ltd

₹ 119 4.99%
11 Dec 2:46 p.m.
About

Incorporated in 1992, IIRM Holdings India
Ltd is in the business of consultancy and investments in group /associates companies[1]

Key Points

Change in Object Clause:[1]
In FY 23, company changed their main Object Clause of Memorandum of Association and replaced it with:
a) To carry on the business of consultants
in all fields, including the business of legal, industrial, business management, manpower,
HR, etc.
b) To recruit people for all types of posts
in all types of industries or offices, acting
as consultants in the areas of IT, financial services, cost accounting, recruitment,
personnel management and
c) To give advisory services on the
financial systems, tax planning, and
to make representations before the
corporate, authority, corporations,
firm, person, or association of
persons in any field in which
help may be required
d) To charge fees for all the advice
and help provided, whether in India
or abroad.
e) To make investments in group/associates companies in the form of equity/preference shares, bonds, debentures, debt, loans or securities
f) To provide guarantees, other forms
of collateral, or taking on other contingent liabilities, on behalf of or for the benefit of,
any group companies.

  • Market Cap 810 Cr.
  • Current Price 119
  • High / Low 172 / 21.8
  • Stock P/E 547
  • Book Value 4.78
  • Dividend Yield 0.00 %
  • ROCE 6.23 %
  • ROE 4.83 %
  • Face Value 5.00

Pros

  • Company is almost debt free.
  • Debtor days have improved from 67.8 to 19.3 days.

Cons

  • Stock is trading at 23.7 times its book value
  • Working capital days have increased from 135 days to 382 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
0.00 0.00 0.00 0.00 0.30 0.30 0.25 0.30 0.31 1.01 0.08 1.00 0.35
0.01 0.04 0.10 0.12 0.27 0.37 0.22 0.27 0.25 0.13 0.07 0.11 0.23
Operating Profit -0.01 -0.04 -0.10 -0.12 0.03 -0.07 0.03 0.03 0.06 0.88 0.01 0.89 0.12
OPM % 10.00% -23.33% 12.00% 10.00% 19.35% 87.13% 12.50% 89.00% 34.29%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.01 -0.04 -0.10 -0.12 0.03 -0.07 0.03 0.03 0.06 0.88 0.01 0.89 0.12
Tax % 0.00% 0.00% 110.00% 0.00% 0.00% 0.00% 0.00% 0.00% -16.67% 26.14% 0.00% 25.84% -33.33%
-0.01 -0.04 -0.21 -0.12 0.03 -0.07 0.03 0.03 0.07 0.65 0.01 0.66 0.16
EPS in Rs -0.01 -0.05 -0.25 -0.14 0.04 -0.08 0.04 0.04 0.08 0.77 0.00 0.10 0.02
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
0.00 0.00 0.00 0.02 0.06 0.13 0.00 0.00 0.00 0.00 0.91 1.70 2.44
1.17 0.04 0.04 0.03 0.05 0.14 0.07 0.03 0.02 0.15 0.73 0.72 0.54
Operating Profit -1.17 -0.04 -0.04 -0.01 0.01 -0.01 -0.07 -0.03 -0.02 -0.15 0.18 0.98 1.90
OPM % -50.00% 16.67% -7.69% 19.78% 57.65% 77.87%
1.22 0.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.05 -0.04 -0.01 -0.01 0.01 -0.01 -0.07 -0.03 -0.02 -0.15 0.18 0.98 1.90
Tax % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 73.33% 22.22% 22.45%
0.04 -0.04 -0.01 -0.01 0.01 -0.01 -0.07 -0.03 -0.02 -0.26 0.15 0.76 1.48
EPS in Rs 0.05 -0.05 -0.01 -0.01 0.01 -0.01 -0.08 -0.04 -0.02 -0.31 0.18 0.11 0.89
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 110%
Compounded Profit Growth
10 Years: 55%
5 Years: 67%
3 Years: 242%
TTM: 2367%
Stock Price CAGR
10 Years: 36%
5 Years: %
3 Years: %
1 Year: 420%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: 5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 3.50 3.50 3.50 3.50 3.50 3.50 3.50 3.50 3.50 3.50 2.79 34.07 34.07
Reserves -3.45 -3.48 -3.49 -3.50 -3.49 -3.50 -3.62 -3.65 -3.67 -3.93 -3.07 -2.31 -1.49
0.33 0.33 0.33 0.33 0.33 0.33 0.36 0.36 0.36 0.36 0.00 0.00 0.00
0.06 0.05 0.06 0.07 0.09 0.10 0.19 0.22 0.24 0.46 0.59 0.14 0.44
Total Liabilities 0.44 0.40 0.40 0.40 0.43 0.43 0.43 0.43 0.43 0.39 0.31 31.90 33.02
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 29.86 29.92
0.44 0.40 0.40 0.40 0.43 0.43 0.43 0.43 0.43 0.39 0.31 2.04 3.10
Total Assets 0.44 0.40 0.40 0.40 0.43 0.43 0.43 0.43 0.43 0.39 0.31 31.90 33.02

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
1.69 -0.04 -0.02 0.00 0.03 0.02 -0.01 -0.01 0.00 0.00 0.35 -1.30
1.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -29.87
-3.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.36 31.28
Net Cash Flow 0.04 -0.04 -0.02 0.00 0.03 0.02 -0.01 -0.01 0.00 0.00 0.00 0.12

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 365.00 121.67 0.00 116.32 19.32
Inventory Days 0.00 0.00 0.00
Days Payable
Cash Conversion Cycle 365.00 121.67 0.00 116.32 19.32
Working Capital Days 547.50 60.83 -56.15 -112.31 382.18
ROCE % 32.38% -10.96% -2.90% -2.99% 2.99% -2.99% -13.33% -10.00% -250.00% 6.23%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
31.05% 31.05% 31.05% 31.04% 46.92% 46.92% 31.04% 64.87% 64.88% 60.82% 60.82% 60.82%
7.02% 7.02% 7.02% 7.02% 10.60% 10.60% 7.02% 7.02% 5.34% 0.66% 0.66% 0.66%
61.94% 61.94% 61.94% 61.94% 42.48% 42.48% 61.93% 28.12% 29.78% 38.52% 38.52% 38.51%
No. of Shareholders 929929929929873875871869201393406655

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents