IIRM Holdings India Ltd

₹ 111 1.99%

28 Aug 4:01 p.m.

About

Incorporated in 1992, Sudev Industries
Ltd does trading of Plastic Products^[1]

Key Points

Business Overview:^[1]
Company has its manufacturing facilities at Sikandrabad, Uttar Pradesh to manufacture Plastics, lkathene, Natural, and Synthetic Rubber molded Goods, Foams, etc. Also, the company had Foreign Technical Collaboration with M/s T&D Rotomoulding Division of Tanks and Drums Group of the U.K

Website BSE

Market Cap ₹ 754 Cr.
Current Price ₹ 111
High / Low ₹ 111 / 19.8
Stock P/E 542
Book Value ₹ 4.66
Dividend Yield 0.00 %
ROCE 6.23 %
ROE 4.83 %
Face Value ₹ 5.00

Add ratio to table

Edit ratios

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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	0.00	0.00	0.00	0.00	0.00	0.30	0.30	0.25	0.30	0.31	1.01	0.08	1.00
	0.00	0.01	0.04	0.10	0.12	0.27	0.37	0.22	0.27	0.25	0.13	0.07	0.11
Operating Profit	0.00	-0.01	-0.04	-0.10	-0.12	0.03	-0.07	0.03	0.03	0.06	0.88	0.01	0.89
OPM %						10.00%	-23.33%	12.00%	10.00%	19.35%	87.13%	12.50%	89.00%
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	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	0.00	-0.01	-0.04	-0.10	-0.12	0.03	-0.07	0.03	0.03	0.06	0.88	0.01	0.89
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%
	0.00	-0.01	-0.04	-0.21	-0.12	0.03	-0.07	0.03	0.03	0.07	0.65	0.01	0.66
EPS in Rs	0.00	-0.01	-0.05	-0.25	-0.14	0.04	-0.08	0.04	0.04	0.08	0.77	0.00	0.10
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	2.40
	1.17	0.04	0.04	0.03	0.05	0.14	0.07	0.03	0.02	0.15	0.73	0.72	0.56
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	1.84
OPM %				-50.00%	16.67%	-7.69%					19.78%	57.65%	76.67%
	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	1.84
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	1.39
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	0.95
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:	109%

Compounded Profit Growth
10 Years:	55%
5 Years:	67%
3 Years:	242%
TTM:	6850%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	459%

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
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
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
	0.33	0.33	0.33	0.33	0.33	0.33	0.36	0.36	0.36	0.36	0.00	0.00
	0.06	0.05	0.06	0.07	0.09	0.10	0.19	0.22	0.24	0.46	0.62	0.14
Total Liabilities	0.44	0.40	0.40	0.40	0.43	0.43	0.43	0.43	0.43	0.39	0.34	31.90
	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
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
	0.44	0.40	0.40	0.40	0.43	0.43	0.43	0.43	0.43	0.39	0.34	2.04
Total Assets	0.44	0.40	0.40	0.40	0.43	0.43	0.43	0.43	0.43	0.39	0.34	31.90

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2016	Mar 2017	Mar 2019	Mar 2020	Mar 2023	Mar 2024
	1.69	-0.04	-0.02	0.03	0.02	-0.01	-0.01	-0.31	-1.30
	1.45	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	0.31	31.28
Net Cash Flow	0.04	-0.04	-0.02	0.03	0.02	-0.01	-0.01	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 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

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	31.05%	31.05%	31.05%	31.05%	31.04%	46.92%	46.92%	31.04%	64.87%	64.88%	60.85%	60.82%
	7.02%	7.02%	7.02%	7.02%	7.02%	10.60%	10.60%	7.02%	7.02%	5.34%	0.66%	0.66%
	61.94%	61.94%	61.94%	61.94%	61.94%	42.48%	42.48%	61.93%	28.12%	29.78%	38.49%	38.52%
No. of Shareholders	929	929	929	929	929	873	875	871	869	201	394	406

	Mar 2016	Mar 2017	Mar 2018	Dec 2018	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Jun 2024
	31.05%	31.05%	31.05%	31.05%	31.05%	31.05%	31.05%	46.92%	60.85%	60.82%
	7.02%	7.02%	7.02%	7.02%	7.02%	7.02%	7.02%	10.60%	0.66%	0.66%
	61.94%	61.94%	61.94%	61.94%	61.94%	61.94%	61.94%	42.48%	38.49%	38.52%
No. of Shareholders	928	928	928	928	928	928	929	875	394	406

* 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

Announcements

All

IIRM Holdings India Ltd

IIRM Holdings India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports