Destiny Logistics & Infra Ltd

Destiny Logistic Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Destiny Logistics & Infra Ltd

₹ 123 -4.97%
04 Mar - close price
destinyinfra.in NSE - SME: DESTINY
About

Incorporated in 2011, Destiny Logistic & Infra Ltd is in the business of Transport and Construction[1]

Key Points

Business Overview:[1]
Company offers end-to-end Supply Chain management, Corporate People Movement management related professional service, and Infrastructural activities

Website NSE - SM
  • Market Cap ₹ 190 Cr.
  • Current Price ₹ 123
  • High / Low ₹ 143 / 69.2
  • Stock P/E 47.2
  • Book Value ₹ 27.0
  • Dividend Yield 0.00 %
  • ROCE 11.2 %
  • ROE 8.67 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Debtor days have improved from 150 to 119 days.
  • Promoter holding has increased by 4.67% over last quarter.

Cons

  • Stock is trading at 4.57 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 8.59% over last 3 years.
  • Earnings include an other income of Rs.2.66 Cr.

* 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

Services Services Transport Services Logistics Solution Provider

Edit Columns
Loading peers table ...

Half Yearly Results

Figures in Rs. Crores

Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023 Mar 2024 Sep 2024 Mar 2025 Sep 2025
4.66 30.03 7.09 49.63 8.11 49.71 19.28 48.78 22.29
4.41 28.46 6.63 47.75 7.20 46.70 16.44 46.51 20.41
Operating Profit 0.25 1.57 0.46 1.88 0.91 3.01 2.84 2.27 1.88
OPM % 5.36% 5.23% 6.49% 3.79% 11.22% 6.06% 14.73% 4.65% 8.43%
0.00 0.05 0.05 0.04 0.00 0.07 0.03 0.08 2.58
Interest 0.05 0.06 0.15 0.19 0.40 0.54 0.75 0.74 0.75
Depreciation 0.00 0.00 0.00 0.00 0.06 0.05 0.06 0.08 0.13
Profit before tax 0.20 1.56 0.36 1.73 0.45 2.49 2.06 1.53 3.58
Tax % 25.00% 25.64% 25.00% 42.20% 26.67% 28.11% 26.70% 28.76% 17.88%
0.15 1.15 0.27 1.00 0.33 1.79 1.50 1.08 2.94
EPS in Rs 0.15 0.75 0.18 0.65 0.21 1.16 0.97 0.70 1.91
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
6.73 6.75 10.06 34.70 56.72 57.82 68.06 71.07
6.56 6.58 9.50 32.88 53.58 53.90 62.95 66.92
Operating Profit 0.17 0.17 0.56 1.82 3.14 3.92 5.11 4.15
OPM % 2.53% 2.52% 5.57% 5.24% 5.54% 6.78% 7.51% 5.84%
0.00 0.00 0.00 0.05 0.09 0.07 0.11 2.66
Interest 0.11 0.10 0.14 0.11 0.34 0.94 1.49 1.49
Depreciation 0.00 0.00 0.02 0.01 0.00 0.10 0.15 0.21
Profit before tax 0.06 0.07 0.40 1.75 2.89 2.95 3.58 5.11
Tax % 33.33% 28.57% 27.50% 26.29% 28.37% 27.80% 27.93%
0.05 0.05 0.30 1.30 2.07 2.12 2.59 4.02
EPS in Rs 0.50 0.50 3.00 0.84 1.35 1.38 1.68 2.61
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 59%
3 Years: 25%
TTM: 3%
Compounded Profit Growth
10 Years: %
5 Years: 120%
3 Years: 26%
TTM: 22%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 102%
1 Year: 63%
Return on Equity
10 Years: %
5 Years: 9%
3 Years: 9%
Last Year: 9%

Balance Sheet

Figures in Rs. Crores

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 0.50 0.50 0.50 7.69 15.39 15.39 15.39 15.39
Reserves 0.15 0.20 0.50 8.99 11.06 13.18 15.77 26.22
0.91 0.90 3.75 1.99 1.82 13.27 17.25 14.18
0.24 0.20 1.85 8.11 12.20 12.38 15.60 10.31
Total Liabilities 1.80 1.80 6.60 26.78 40.47 54.22 64.01 66.10
0.00 0.00 0.01 0.01 5.56 6.58 8.99 12.47
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 5.21 5.00 5.00 14.00 13.91
1.80 1.80 6.59 21.56 29.91 42.64 41.02 39.72
Total Assets 1.80 1.80 6.60 26.78 40.47 54.22 64.01 66.10

Cash Flows

Figures in Rs. Crores

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0.09 0.10 -0.10 -1.45 0.47 -9.07 2.06
0.00 0.00 -0.03 -5.16 -7.86 -1.05 -11.45
-0.10 -0.10 0.13 7.03 7.18 10.51 9.33
Net Cash Flow 0.00 -0.01 0.01 0.42 -0.20 0.39 -0.06
Free Cash Flow 0.09 0.10 -0.13 -1.45 -5.09 -10.20 -0.50
CFO/OP 65% 71% -16% -80% 41% -204% 50%

Ratios

Figures in Rs. Crores

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 94.91 89.22 129.89 184.71 154.89 176.44 119.16
Inventory Days 0.00 0.00 14.16 19.60 34.54
Days Payable 70.45 73.39 38.63
Cash Conversion Cycle 94.91 89.22 129.89 184.71 98.60 122.66 115.07
Working Capital Days 34.71 37.85 45.35 118.44 104.70 77.71 81.62
ROCE % 10.76% 17.01% 15.88% 13.76% 11.10% 11.24%

Insights

In beta
Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Inventory / Work-in-Progress (WIP)
INR Lakhs

Log in to view insights

Please log in to see hidden values.

Login
Net Block of Vehicles / Fleet Value
INR Lakhs
Revenue from Construction Segment
INR Lakhs
Revenue from Transportation Segment
INR Lakhs
Permanent Employees on Roll
Number
Total Workforce (Manpower)
Number

Shareholding Pattern

Numbers in percentages

Oct 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Dec 2025Jan 2026
99.72% 64.80% 64.80% 64.76% 64.76% 64.76% 64.76% 64.76% 64.76% 68.77% 69.43%
0.00% 0.00% 0.00% 0.08% 0.00% 0.06% 0.00% 0.00% 0.00% 0.00% 0.00%
0.28% 35.20% 35.20% 35.16% 35.24% 35.18% 35.24% 35.24% 35.24% 31.23% 30.57%
No. of Shareholders 7322234243244240317337376391391

* 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

Annual reports