DRS Cargo Movers Ltd
Established in 1986, DRS Cargo Movers provides domestic and international transportation via air, water, and land. They offer weatherproof cargo handling, insured warehouses, and customized services.[1]
- Market Cap ₹ 18.4 Cr.
- Current Price ₹ 24.4
- High / Low ₹ 24.4 / 23.3
- Stock P/E 153
- Book Value ₹
- Dividend Yield 0.00 %
- ROCE 3.03 %
- ROE 0.50 %
- Face Value ₹ 10.0
Pros
- Debtor days have improved from 59.9 to 30.6 days.
Cons
- Company has low interest coverage ratio.
- Company has a low return on equity of -5.11% over last 3 years.
- Company might be capitalizing the interest cost
* 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
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| 0.00 | 3.08 | 8.52 | 11.64 | 16.62 | 20.00 | 23.84 | |
| 0.00 | 2.23 | 6.93 | 10.35 | 13.68 | 15.18 | 19.47 | |
| Operating Profit | 0.00 | 0.85 | 1.59 | 1.29 | 2.94 | 4.82 | 4.37 |
| OPM % | 27.60% | 18.66% | 11.08% | 17.69% | 24.10% | 18.33% | |
| 0.00 | 0.39 | 0.96 | 1.30 | 0.31 | 0.49 | 0.40 | |
| Interest | 0.00 | 0.81 | 0.78 | 1.37 | 1.41 | 2.31 | 1.25 |
| Depreciation | 0.00 | 1.09 | 1.04 | 1.07 | 2.38 | 2.95 | 3.36 |
| Profit before tax | 0.00 | -0.66 | 0.73 | 0.15 | -0.54 | 0.05 | 0.16 |
| Tax % | 0.00% | 17.81% | 20.00% | 27.78% | 5,080.00% | 25.00% | |
| 0.00 | -0.66 | 0.60 | 0.12 | -0.69 | -2.48 | 0.12 | |
| EPS in Rs | -3.29 | 0.16 | |||||
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 51% |
| 3 Years: | 27% |
| TTM: | 19% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 17% |
| 3 Years: | 0% |
| TTM: | 105% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | -5% |
| Last Year: | 1% |
Balance Sheet
Figures in Rs. Crores
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 1.18 | 1.18 | 7.53 | 7.53 | 7.53 | ||
| Reserves | -5.72 | -5.60 | 18.69 | 16.21 | 16.33 | ||
| 18.28 | 19.20 | 22.33 | 24.49 | 21.00 | |||
| 3.35 | 2.54 | 5.91 | 9.18 | 16.70 | |||
| Total Liabilities | 17.09 | 17.32 | 54.46 | 57.41 | 61.56 | ||
| 7.83 | 7.31 | 43.03 | 44.45 | 47.67 | |||
| CWIP | 0.00 | 0.00 | 0.23 | 0.00 | 0.00 | ||
| Investments | 0.00 | 0.05 | 0.64 | 1.24 | 2.74 | ||
| 9.26 | 9.96 | 10.56 | 11.72 | 11.15 | |||
| Total Assets | 17.09 | 17.32 | 54.46 | 57.41 | 61.56 |
Cash Flows
Figures in Rs. Crores
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| 5.84 | 1.99 | 6.66 | 6.06 | 8.99 | |||
| 0.97 | -2.42 | -7.37 | -6.33 | -9.62 | |||
| -6.15 | -0.45 | 1.21 | -0.15 | 0.57 | |||
| Net Cash Flow | 0.65 | -0.88 | 0.50 | -0.42 | -0.05 |
Ratios
Figures in Rs. Crores
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 66.83 | 44.84 | 76.65 | 72.45 | 30.62 | ||
| Inventory Days | |||||||
| Days Payable | |||||||
| Cash Conversion Cycle | 66.83 | 44.84 | 76.65 | 72.45 | 30.62 | ||
| Working Capital Days | 189.35 | 80.59 | 54.46 | 74.10 | -258.29 | ||
| ROCE % | 10.66% | 2.75% | 4.88% | 3.03% |
Documents
Announcements
-
Quarterly Compliance Report on Corporate governance - within 21 days from the end of the quarter
21 July 2025 - DRS Cargo Movers exempt from corporate governance report for Q1 2025 as per SEBI SME listing rules.
-
Certificate under SEBI (Depositories and Participants) Regulations, 2018
21 July 2025 - Certificate confirming all shares in demat form; no remat/demat requests for Q1 FY2025-26.
-
Disclosure under SEBI Takeover Regulations
26 June 2025 - Promoter group reports no share encumbrance in FY 2024-25 as per SEBI Regulation 31(4).
-
Structural Digital Database
31 May 2025 - Submission of SDD Compliance Certificate for FY ended 31 March 2025 with no non-compliance.
-
Outcome of Board Meeting
29 May 2025 - DRS Cargo Movers approved audited FY25 financial results with slight profit and unmodified auditor opinion.
Business Verticals:[1]
a) Packing and Moving:
The company’s packing and moving business operates under the Agarwal Packers and Movers brand, which is owned by DRS Logistics Pvt. Ltd. and one of its directors. The brand is also used by disassociated promoter group members.