Destiny Logistics & Infra Ltd.

•

destinyinfra.inBSE: -NSE: DESTINY

Market Cap₹ 226 Cr.

Current Price

High / Low₹ 143 / 100

Stock P/E66.4

Book Value₹ 33

Price to Book3.74

Dividend Yield0.00 %

ROCE11.2 %

ROE8.7 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Construction: 70.5% • Transport: 29.5%

AI Sector View

AI GENERATED

Services

Buy

Broad services remain in expansion. Services PMI was 54.1 (Aug/26), export of services grew 13.0% YoY (2026-06), and urban employment was still positive at 2.0% YoY (2026-07), although airport passenger traffic was -2.0% YoY (2026-06). FPI inflows of INR 7081 crore over 3 months to 2026-08-31 support the constructive sector view.

Confidence

72%

View full sector analysis →

PROS

Company has delivered good sales growth of 58.8% CAGR over last 5 years

CONS

Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.97x)
Company has a low return on equity of 8.7% over last 3 years
Equity base is being diluted - shares outstanding up 100.0%
Free cash flow has been persistently negative
Inventory has been piling up - inventory days up from 15 to 20
Expensive relative to growth - PEG of 2.6

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

ServicesLogisticsLogistics

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	CONCOR	499.80	30.65	38065.66	1.72	268.90	0.61	2159.76	0.28	13.63	20.41
2.	DELHIVERY	438.60	351.36	32864.05	0.00	31.91	-64.96	2930.73	27.76	2.97	4.75
3.	SHADOWFAX	253.25	133.05	14862.94	0.00	654.00	6732.86	13581.20	1806.32	11.58	6.76
4.	BLACKBUCK	629.05	67.88	11459.23	0.00	42.17	25.14	204.17	42.17	12.75	24.35
5.	TCI	859.95	14.47	6607.09	1.16	106.60	-0.56	1248.50	9.58	20.52	12.30
6.	TVSSCS	130.35	88.81	5751.35	0.00	22.48	-96.84	3335.22	28.66	11.51	6.75
7.	VRLLOG	231.45	18.88	4048.92	0.00	805.30	1509.31	8788.40	1080.70	26.47	21.23
8.	MAHLOG	396.65	102.33	3937.84	0.63	27.83	394.81	2002.88	23.29	10.40	5.76
9.	SINDHUTRAD	24.08	47.98	3712.96	0.00	38.74	-79.39	129.21	-21.85	12.80	45.34
10.	GATEWAY	53.34	10.91	2665.10	6.09	512.68	724.44	5492.97	897.94	17.99	21.31
11.	TCIEXP	513.50	23.94	1974.11	1.36	20.49	5.24	313.40	9.29	13.92	10.03
12.	DESTINY	100.65	66.44	225.69	0.00	—	—	—	—	11.25	—

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

No quarterly results found

We don't have this information yet. Please check back later.

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	7	7	10	35	57	58	68
	7	7	9	33	54	54	63
Operating Profit	0	0	1	2	3	4	5
OPM %	2.62%	2.54%	5.64%	5.23%	5.53%	6.76%	7.51%
	0	0	0	0	0	0	0
Interest	0	0	0	0	0	1	1
Depreciation	0	0	0	0	0	0	0
Profit before Tax	0	0	0	2	3	3	4
Tax %	26.00%	26.06%	25.63%	26.00%	28.38%	27.82%	27.83%
Net Profit	0	0	0	1	2	2	3
EPS	0.00	0.00	6.09	1.69	1.34	1.38	1.68
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%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: 119%
3 Years:: 26%

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: 76%
1 Year:: 83%

RETURN ON EQUITY

10 Years:: —
5 Years:: 15%
3 Years:: 9%
Last Year:: 9%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	0	0	8	15	15	15
	0	1	9	11	13	16
	1	4	2	2	13	24
Trade Payables	0	0	5	10	10	5
	0	1	3	2	2	4
Total Liabilities	2	7	27	40	54	64
	0	0	0	6	7	9
	0	0	5	5	5	14
	0	0	1	2	3	5
	0	0	0	0	28	22
Cash & Bank	0	0	0	0	1	1
	2	6	21	28	11	14
Total Assets	2	7	27	40	54	64

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	0	0	-0	-1	1	-9	2
Cash from Investing	0	0	-0	-5	-8	-1	-11
Cash from Financing	-0	-0	0	7	7	11	9
	-0	-0	0	0	-0	0	-0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025

Shareholding Pattern

Numbers in percentages

	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025	Dec 2025	Mar 2026
	64.76	64.76	64.76	64.76	64.76	64.76	68.77	69.43
FIIs	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
DIIs	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	35.16	35.24	35.18	35.24	35.24	35.24	31.23	30.57

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

No announcements filed.

News

Recent coverage and analyst commentary for DESTINY

Loading news…

🤖

AI Stock Analyst

Destiny Logistics & Infra Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

CONCOR

499.80

30.65

38065.66

1.72

268.90

0.61

2159.76

0.28

13.63

20.41

DELHIVERY

438.60

351.36

32864.05

0.00

31.91

-64.96

2930.73

27.76

2.97

4.75

SHADOWFAX

253.25

133.05

14862.94

0.00

654.00

6732.86

13581.20

1806.32

11.58

6.76

BLACKBUCK

629.05

67.88

11459.23

0.00

42.17

25.14

204.17

42.17

12.75

24.35

TCI

859.95

14.47

6607.09

1.16

106.60

-0.56

1248.50

9.58

20.52

12.30

TVSSCS

130.35

88.81

5751.35

0.00

22.48

-96.84

3335.22

28.66

11.51

6.75

VRLLOG

231.45

18.88

4048.92

0.00

805.30

1509.31

8788.40

1080.70

26.47

21.23

MAHLOG

396.65

102.33

3937.84

0.63

27.83

394.81

2002.88

23.29

10.40

5.76

SINDHUTRAD

24.08

47.98

3712.96

0.00

38.74

-79.39

129.21

-21.85

12.80

45.34

GATEWAY

53.34

10.91

2665.10

6.09

512.68

724.44

5492.97

897.94

17.99

21.31

TCIEXP

513.50

23.94

1974.11

1.36

20.49

5.24

313.40

9.29

13.92

10.03

DESTINY

100.65

66.44

225.69

0.00

—

11.25

—

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Operating Profit

OPM %

2.62%

2.54%

5.64%

5.23%

5.53%

6.76%

7.51%

Interest

Depreciation

Profit before Tax

Tax %

26.00%

26.06%

25.63%

26.00%

28.38%

27.82%

27.83%

Net Profit

EPS

0.00

6.09

1.69

1.34

1.38

1.68

Dividend Payout %

0.00%

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Equity Capital

Trade Payables

Total Liabilities

Cash & Bank

Total Assets

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

-0

-1

-9

Cash from Investing

-0

-5

-8

-1

-11

Cash from Financing

-0

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2023

Sep 2023

Mar 2024

Sep 2024

Mar 2025

Sep 2025

Dec 2025

Mar 2026

64.76

68.77

69.43

FIIs

0.00

DIIs

0.00

Government

0.00

35.16

35.24

35.18

35.24

31.23

30.57

Destiny Logistics & Infra Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

Destiny Logistics & Infra Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI