Price
Financials
Standalone, Rs crore| Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 4.66 | 30.03 | 7.09 | 49.63 | 8.11 | 49.71 | 19.28 | 48.78 | 22.29 | 56.92 |
| Operating costs | 4.41 | 28.46 | 6.63 | 47.75 | 7.20 | 46.70 | 16.44 | 46.46 | 20.41 | 55.49 |
| EBITDA | 0.25 | 1.57 | 0.46 | 1.88 | 0.91 | 3.01 | 2.84 | 2.32 | 1.88 | 1.43 |
| EBITDA margin % | 5.36% | 5.23% | 6.49% | 3.79% | 11.22% | 6.06% | 14.73% | 4.76% | 8.43% | 2.51% |
| Depreciation & amortisation | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.05 | 0.06 | 0.08 | 0.13 | 0.12 |
| Finance costs | 0.05 | 0.06 | 0.15 | 0.19 | 0.40 | 0.54 | 0.75 | 0.74 | 0.75 | 0.86 |
| Non-operating income | 0.00 | 0.05 | 0.05 | 0.04 | 0.00 | 0.07 | 0.03 | 0.08 | 2.58 | 0.17 |
| Pre-tax profit | 0.20 | 1.56 | 0.36 | 1.73 | 0.45 | 2.49 | 2.06 | 1.58 | 3.58 | 0.62 |
| Effective tax rate % | 25.00% | 25.64% | 25.00% | 42.20% | 26.67% | 28.11% | 26.70% | 29.11% | 17.88% | 27.42% |
| Profit after tax | 0.15 | 1.15 | 0.27 | 1.00 | 0.33 | 1.79 | 1.50 | 1.12 | 2.94 | 0.46 |
| Earnings per share (Rs) | 0.15 | 0.75 | 0.18 | 0.65 | 0.21 | 1.16 | 0.97 | 0.73 | 1.91 | 0.22 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 6.73 | 6.75 | 10.06 | 34.70 | 56.72 | 57.82 | 68.06 | 79.20 |
| Operating costs | 6.56 | 6.58 | 9.50 | 32.88 | 53.58 | 53.90 | 62.90 | 75.89 |
| EBITDA | 0.17 | 0.17 | 0.56 | 1.82 | 3.14 | 3.92 | 5.16 | 3.31 |
| EBITDA margin % | 2.53% | 2.52% | 5.57% | 5.24% | 5.54% | 6.78% | 7.58% | 4.18% |
| Depreciation & amortisation | 0.00 | 0.00 | 0.02 | 0.01 | 0.00 | 0.10 | 0.15 | 0.25 |
| Finance costs | 0.11 | 0.10 | 0.14 | 0.11 | 0.34 | 0.94 | 1.49 | 1.61 |
| Non-operating income | 0.00 | 0.00 | 0.00 | 0.05 | 0.09 | 0.07 | 0.11 | 2.75 |
| Pre-tax profit | 0.06 | 0.07 | 0.40 | 1.75 | 2.89 | 2.95 | 3.63 | 4.20 |
| Effective tax rate % | 33.33% | 28.57% | 27.50% | 26.29% | 28.37% | 27.80% | 27.82% | 19.29% |
| Profit after tax | 0.05 | 0.05 | 0.30 | 1.30 | 2.07 | 2.12 | 2.62 | 3.40 |
| Earnings per share (Rs) | 0.50 | 0.50 | 3.00 | 0.84 | 1.35 | 1.38 | 1.70 | 1.59 |
| Paid out as dividend % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Revenue CAGR | % | 51% | 12% | 16% | ||
| Profit CAGR | % | 2% | -46% | -87% | ||
| Share price CAGR | % | % | 25% | -17% | ||
| Average return on equity | % | 5% | 4% | 1% |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Net block (property, plant) | 0.00 | 0.00 | 0.01 | 0.01 | 5.56 | 6.58 | 8.99 | 17.03 |
| Capital work in progress | 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 | 53.16 | 36.51 |
| Current & other assets | 1.80 | 1.80 | 6.59 | 21.56 | 29.91 | 42.64 | 41.02 | 40.11 |
| Total assets | 1.80 | 1.80 | 6.60 | 26.78 | 40.47 | 54.22 | 103.17 | 93.65 |
| Share capital | 0.50 | 0.50 | 0.50 | 7.69 | 15.39 | 15.39 | 15.39 | 21.37 |
| Reserves & surplus | 0.15 | 0.20 | 0.50 | 8.99 | 11.06 | 13.18 | 44.03 | 49.60 |
| Total debt | 0.91 | 0.90 | 3.75 | 1.99 | 1.82 | 13.27 | 17.25 | 13.54 |
| Other liabilities & provisions | 0.24 | 0.20 | 1.85 | 8.11 | 12.20 | 12.38 | 26.50 | 9.14 |
| Equity + liabilities | 1.80 | 1.80 | 6.60 | 26.78 | 40.47 | 54.22 | 103.17 | 93.65 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.09 | 0.10 | -0.10 | -1.45 | 0.47 | -9.07 | 2.06 | 1.94 |
| Investing cash flow | 0.00 | 0.00 | -0.03 | -5.16 | -7.86 | -1.05 | -11.45 | -8.93 |
| Free cash flow (after capex) | 0.09 | 0.10 | -0.13 | -1.45 | -5.09 | -10.20 | -0.50 | -6.35 |
| Financing cash flow | -0.10 | -0.10 | 0.13 | 7.03 | 7.18 | 10.51 | 9.33 | 7.29 |
| Net change in cash | 0.00 | -0.01 | 0.01 | 0.42 | -0.20 | 0.39 | -0.06 | 0.31 |
| Cash conversion (OCF / EBITDA) % | 65% | 71% | -16% | -80% | 41% | -204% | 50% | 89% |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Return on capital employed % | 10.76% | 17.01% | 15.88% | 13.76% | 11.10% | 8.64% | 4.02% | |
| Receivable days | 94.91 | 89.22 | 129.89 | 184.71 | 154.89 | 176.44 | 119.16 | 84.61 |
| Inventory days | 0.00 | 0.00 | 14.16 | 19.60 | 34.54 | 42.17 | ||
| Payable days | 70.45 | 73.39 | 38.63 | 12.71 | ||||
| Cash cycle (days) | 94.91 | 89.22 | 129.89 | 184.71 | 98.60 | 122.66 | 115.07 | 114.07 |
| Working capital days | 34.71 | 37.85 | 45.35 | 118.44 | 104.70 | 77.71 | 81.62 | 98.95 |
| Oct 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Apr 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoter group % | 99.72% | 64.80% | 64.80% | 64.76% | 64.76% | 64.76% | 64.76% | 64.76% | 64.76% | 68.77% | 69.43% | 70.87% |
| Domestic institutions % | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Retail & others % | 0.28% | 35.20% | 35.20% | 35.16% | 35.24% | 35.18% | 35.24% | 35.24% | 35.24% | 31.23% | 30.57% | 29.13% |
| Shareholder count | 7 | 322 | 234 | 243 | 244 | 240 | 317 | 337 | 376 | 391 | 382 | 382 |
Fundamentals
Market value₹ 226 Cr.
Last price₹ 101
P/E (trailing)684
Book value / share₹ 33.2
Return on capital4.02 %
Return on equity0.51 %
Dividend yield0.00 %
Face value₹ 10.0
Revenue CAGR (TTM)16%
Profit CAGR (TTM)-87%
Standalone figures.
Valuation
Market capRs 155 Cr
Enterprise valueRs 168 Cr
P/E (TTM)73.06x
Price to book5.42x
Price to sales2.68x
EV / EBITDA41.99x
EV / EBIT43.07x
EV / sales2.90x
Earnings yield1.37%
P/E, 3-year average11.92x
P/B, 3-year average0.91x
P/E, 5-year average11.92x
P/B, 5-year average0.91x
Profitability
Operating margin (excl. other income)6.78%
Operating margin (incl. other income)6.90%
EBITDA margin6.90%
Pre-tax margin5.10%
Net profit margin3.67%
ROE7.71%
ROCE11.10%
ROA4.48%
ROE, 3-year average10.67%
ROCE, 3-year average13.58%
ROA, 3-year average6.14%
ROE, 5-year average14.94%
ROCE, 5-year average13.70%
ROA, 5-year average5.67%
ROIC (approx.)6.81%
Tax rate27.80%
Other income / net worth0.24%
Growth
Sales growth (latest year)1.94%
Profit growth (latest year)2.42%
Sales CAGR, 3 years79.13%
Sales CAGR, 5 years53.75%
Profit CAGR, 3 years91.90%
Profit CAGR, 5 years111.58%
Per share
EPS (TTM)Rs 1.38
EPS (latest year)Rs 1.38
EPS, 3-year averageRs 1.47
EPS, 5-year averageRs 2.28
Book value per shareRs 18.57
Sales per shareRs 37.57
Cash flow per shareRs -5.89
Efficiency
Asset turnover1.07x
Fixed asset turnover8.79x
Inventory turnover18.64x
Inventory days20 days
Debtor days176 days
Debtors turnover2.07x
Leverage
Total debtRs 13 Cr
Cash and bankRs 1 Cr
Net debtRs 13 Cr
Debt to equity0.46x
Net debt / EBITDA3.17x
Interest coverage4.14x
Owners' fund to total sources52.69%
Debt to assets24.47%
Cash flow
Operating cash flow (latest year)Rs -9 Cr
Investing cash flow (latest year)Rs -1 Cr
Financing cash flow (latest year)Rs 11 Cr
Net change in cash (latest year)Rs 0 Cr
Statement figures
Net sales (TTM)Rs 58 Cr
Net sales (latest year)Rs 58 Cr
Operating profit excl. other income (latest year)Rs 4 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 4 Cr
PBDT (TTM)Rs 3 Cr
Profit before tax (TTM)Rs 3 Cr
Tax (latest year)Rs 1 Cr
Net profit (TTM)Rs 2 Cr
Net profit (latest year)Rs 2 Cr
Depreciation (TTM)Rs 0 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 51 Cr
Total expenditure (latest year)Rs 54 Cr
Total income (latest year)Rs 58 Cr
Share capitalRs 15 Cr
ReservesRs 13 Cr
Shareholders' fundsRs 29 Cr
Total assetsRs 54 Cr
Net blockRs 7 Cr
InvestmentsRs 5 Cr
ReceivablesRs 28 Cr
InventoryRs 3 Cr
Other liabilitiesRs 12 Cr
Shares outstanding (crore)1.54
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 73.1 is at the 10th percentile of its own 3.5-year range
(median 106.8, low 33.7, high 392.4).
P/B 5.42 is at the 7th percentile (median 27.16).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | DESTINY | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -22.5% | -2.8% | -19.7 pts |
| 1 month | -12.5% | -6.8% | -5.7 pts |
| 3 months | -8.0% | -7.6% | -0.4 pts |
| 6 months | +21.1% | +0.4% | +20.7 pts |
| 1 year | +43.9% | -9.9% | +53.8 pts |
| 2 years | +463.9% | -13.6% | +477.4 pts |
| 3 years | +444.1% | +14.2% | +429.9 pts |
Red flags
F-score 3 of 8| explain | Weak cash conversion Cash from operations was -183% of net profit over the last 3 years |
| explain | High accruals Profit exceeded operating cash by 21% of total assets in 2026 |
| explain | Share dilution Share count up 0% in a year, 1440% in three |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Mar 2026Sales ₹57 Cr +14.5% vs Mar 2024.
Net profit ₹0 Cr -74.3%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Container Corporation Of India Ltd | 33,778 | 27.2 | 12.6 % |
| Delhivery Ltd | 31,276 | 262 | 1.01 % |
| Shadowfax Technologies Ltd | 16,484 | 95.7 | 10.3 % |
| Blue Dart Express Ltd | 10,859 | 33.5 | 15.8 % |
| Transport Corporation of India Ltd | 6,674 | 14.6 | 19.4 % |
| TVS Supply Chain Solutions Ltd | 5,784 | 81.6 | 10.1 % |
| VRL Logistics Ltd | 4,946 | 18.5 | 18.3 % |
| Afcom Holdings Ltd | 4,248 | 29.0 | 28.0 % |
| Mahindra Logistics Ltd | 4,229 | 107 | 7.36 % |
| Gateway Distriparks Ltd | 2,577 | 10.5 | 10.8 % |
| TCI Express Ltd | 2,046 | 22.4 | 14.6 % |
| Skyways Air Services Ltd | 1,675 | 31.4 | 13.2 % |
| Allcargo Logistics Ltd | 1,580 | 34.4 | 4.83 % |
| Navkar Corporation Ltd | 1,302 | 32.6 | 3.06 % |
| Allcargo Global Ltd | 1,297 | -6.09 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Less than 100 unique PAN traded in previous 30 daysMandatory Market making period in SME scrip is overScrip PE is greater than 50 (4 trailing quarters)
Quick answers
What is the market cap of Destiny Logistics & Infra Ltd?
Destiny Logistics & Infra Ltd (DESTINY) has a market capitalisation of Rs 226 Cr. at the 2026-08-11 close.
What is the P/E ratio of Destiny Logistics & Infra Ltd?
Destiny Logistics & Infra Ltd trades at a P/E of 684 on trailing twelve-month profit, at the 2026-08-11 close.
What were Destiny Logistics & Infra Ltd's latest quarterly results?
In the Mar 2026 quarter, Destiny Logistics & Infra Ltd sales was Rs 57 Cr (+14.5% vs Mar 2024) and net profit was Rs 0 Cr.
What is the 52-week high and low of Destiny Logistics & Infra Ltd?
The 52-week high is Rs 143.00 and the 52-week low is Rs 100.65.