Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹163Cr
Construction - Civil/Turnkey
Rev Gr TTM
Revenue Growth TTM
3.01%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DESTINY
VS
| Quarter | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 52.1 | 65.3 | 14.4 | 0.2 | 137.7 | -1.9 | 15.6 |
| 4 | 28 | 7 | 48 | 7 | 47 | 16 | 47 | 20 |
Operating Profit Operating ProfitCr |
| 5.4 | 5.2 | 6.5 | 3.8 | 11.2 | 6.0 | 14.7 | 4.7 | 8.4 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 2 | 0 | 2 | 1 | 3 | 2 | 2 | 4 |
| 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 |
|
Growth YoY PAT Growth YoY% | | | 80.0 | -13.0 | 22.2 | 79.0 | 354.6 | -39.7 | 96.0 |
| 3.2 | 3.8 | 3.8 | 2.0 | 4.1 | 3.6 | 7.8 | 2.2 | 13.2 |
| 0.0 | 1.1 | 0.3 | 0.7 | 0.2 | 1.2 | 1.0 | 0.7 | 1.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 0.3 | 49.0 | 245.0 | 63.5 | 1.9 | 17.7 | 4.4 |
| 7 | 7 | 10 | 33 | 54 | 54 | 63 | 67 |
Operating Profit Operating ProfitCr |
| 2.5 | 2.5 | 5.6 | 5.2 | 5.5 | 6.8 | 7.5 | 5.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 2 | 3 | 3 | 4 | 5 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
|
| | 7.1 | 495.5 | 326.1 | 59.2 | 2.8 | 21.8 | 55.4 |
| 0.7 | 0.8 | 3.0 | 3.7 | 3.6 | 3.7 | 3.8 | 5.7 |
| 1.0 | 1.0 | 6.1 | 1.2 | 1.3 | 1.4 | 1.7 | 2.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 8 | 15 | 15 | 15 |
| 0 | 0 | 1 | 9 | 11 | 13 | 16 |
Current Liabilities Current LiabilitiesCr | 1 | 1 | 5 | 10 | 13 | 25 | 23 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 1 | 0 | 10 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 2 | 2 | 7 | 22 | 30 | 38 | 39 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 0 | 5 | 11 | 16 | 25 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | 0 | -1 | 0 | -9 | 2 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | -5 | -8 | -1 | -11 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 7 | 7 | 11 | 9 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | -1 | -5 | -10 | -1 |
| 197.9 | 191.8 | -31.5 | -112.0 | 22.9 | -427.3 | 79.5 |
CFO To EBITDA CFO To EBITDA% | 57.1 | 57.5 | -17.2 | -80.1 | 15.1 | -232.1 | 40.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 9 | 23 | 42 | 117 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 6.8 | 11.1 | 19.7 | 45.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.7 | 1.7 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.5 | 0.9 | 1.5 | 3.7 |
| 5.4 | 5.3 | 6.7 | 5.7 | 7.8 | 13.9 | 26.1 |
Profitability Ratios Profitability Ratios |
| 3.8 | 4.0 | 104.2 | 100.3 | 10.5 | 12.1 | 27.9 |
| 2.5 | 2.5 | 5.6 | 5.2 | 5.5 | 6.8 | 7.5 |
| 0.7 | 0.8 | 3.0 | 3.7 | 3.6 | 3.7 | 3.8 |
| 10.7 | 10.6 | 11.4 | 10.0 | 11.4 | 9.3 | 10.5 |
| 7.4 | 7.3 | 30.4 | 7.8 | 7.8 | 7.4 | 8.3 |
| 2.7 | 2.8 | 4.6 | 4.8 | 5.1 | 3.9 | 4.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Destiny Logistics & Infra Limited is a Kolkata-based enterprise listed on the **National Stock Exchange (NSE)**. Historically rooted in the **Transport** and **Construction** sectors, the company is currently undergoing a massive strategic pivot toward heavy industrial manufacturing and mining. With a workforce of **83 employees** (as of March 2024) and a leadership team led by **Managing Director Rekha Bhagat**, the company is aggressively scaling its capital structure to transition into a diversified industrial conglomerate.
---
### **Segmental Performance and Revenue Dynamics**
The company’s financial profile has seen a significant shift in its revenue mix, with the **Construction** segment overtaking **Transport** as the primary growth engine.
| Segment | FY 2023-24 Revenue (Rs. in Lakh) | FY 2024-25 Revenue (Rs. in Lakh) | Growth/Decline |
| :--- | :--- | :--- | :--- |
| **Construction** | **3,069.73** | **4,797.74** | **+56.3%** |
| **Transport** | **2,711.90** | **2,008.40** | **-25.9%** |
| **Total Revenue** | **5,781.63** | **6,806.14** | **+17.7%** |
While the logistics arm remains a core component, the infrastructure and construction division now accounts for approximately **70.5%** of total turnover, reflecting the company's successful capture of government-led infrastructure initiatives.
---
### **Strategic Pivot: Industrial Diversification & Vertical Integration**
In **January 2026**, the company formally expanded its constitutional business objects. This move signals a departure from pure-play services toward **Manufacturing and Mining**, focusing on the following verticals:
* **Metallurgical Operations:** Manufacturing, processing, and trading of **alloy steel, stainless steel, tool steel**, and **iron ore**.
* **Mining & Minerals:** Excavation and quarrying of high-value minerals including **coal, copper, zinc, lead**, and precious stones such as **gold, silver, and diamonds**.
* **Manufacturing:** Production of re-rolled sections including **flats, angles, rails, channels**, and complex **steel structures**.
* **Chemicals & By-products:** Trading and dealing in **fertilizers, sulphuric acid**, and various industrial chemical by-products.
---
### **Capital Structure and Financial Engineering**
To support its entry into capital-intensive industries, Destiny Logistics has executed a series of aggressive financial expansions:
* **Authorized Share Capital:** Increased from **₹16 Crore** to **₹25 Crore** in September 2024, and further elevated to **₹49 Crore** in May 2025.
* **Borrowing & Investment Limits:** The Board has authorized a massive increase in borrowing powers and inter-corporate loan limits to **₹1,000 Crore** each.
* **Preferential Warrant Issue:** The company launched a **₹31.68 Crore** fundraise via **96,00,000** convertible warrants priced at **₹33** per warrant.
* **May 2025:** Allotted **91,02,000** warrants, collecting the initial **25%** subscription (**₹7.51 Crore**).
* **April 2026:** Converted **10,54,500** warrants into equity upon receipt of the remaining **75%** exercise price (**₹2.61 Crore**).
* **Timeline:** Remaining warrants are exercisable within **18 months** of allotment.
---
### **Debt Profile and Credit Facilities**
The company utilizes a tiered borrowing structure to manage liquidity, backed by a mix of corporate assets and personal guarantees from the promoters.
| Facility Type | Source | Interest Rate / Terms | Security / Collateral |
| :--- | :--- | :--- | :--- |
| **Cash Credit** | **Bank of India** | Per Books of Accounts | Hypothecation of **Stock & Book Debts**; **25% TDR Pledge** |
| **Demand Loan** | **Bank** | **9.40% p.a.** | Mortgage of **Shop No. 1 (Krishna Height)** & **Shops 9-10 (Krishna Residency)** |
| **Secured Term Loan** | **Financial Inst.** | **10.5% p.a.** | Secured against **Bank Guarantee**; **180-day** tenure |
| **Unsecured Loan** | **Financial Inst.** | **17.25% (Effective)** | Unsecured; **18-month** repayment cycle |
**Key Financial Covenants:**
* **Personal Guarantees:** Provided by Director **Mr. Jugal Kishore Bhagat** for primary bank loans.
* **Asset Pledges:** The entire pool of **Current Assets** is pledged on a **Pari Passu Basis**.
* **Asset Base:** The company maintains **Property, Plant, and Equipment** but holds no **Intangible Assets** or owned **Immovable Property** (operating primarily from leased premises).
---
### **Governance and Ownership**
The company maintains a stable leadership structure to navigate its transition:
* **Promoter Holding:** As of March 2025, the promoter group (Jugal Kishore Bhagat and Rekha Bhagat) holds a **64.76%** stake.
* **Management Continuity:** **Mrs. Rekha Bhagat** has been re-appointed as **Managing Director** for a five-year term (**2026–2031**) with a monthly remuneration of **₹2,00,000** and a **10% annual escalation** clause.
* **Operational Hub:** The corporate and registered offices were consolidated in **May 2025** at **375, Dakshindari Road, Kolkata**.
---
### **Risk Matrix and Mitigation**
#### **Operational & Market Risks**
* **Low Entry Barriers:** The logistics and construction sectors are highly fragmented, exposing the company to competition from both unorganized local players and large-scale national firms.
* **Cost Inflation:** Rising **labor wages** and fluctuating **commodity prices** (steel, fuel) pose a threat to operating margins.
* **Infrastructure Bottlenecks:** Dependencies on India’s developing **Port, Rail, and Road networks** can lead to supply chain disruptions and increased logistics costs.
#### **Macroeconomic & Regulatory Risks**
* **Sovereign Rating Sensitivity:** Any downgrade in **India’s Sovereign Rating** could trigger higher **Interest Rates**, increasing the cost of the company’s planned **₹1,000 Crore** debt expansion.
* **Policy Shifts:** Changes in **GST**, **Taxation**, or **Economic Liberalization** policies could impact the viability of new mining and metallurgical ventures.
* **Financial Volatility:** Exposure to **Foreign Exchange** fluctuations and **Consumer Credit Availability** impacts the broader demand for infrastructure and industrial goods.
#### **Internal Controls**
The company operates an **Internal Control System** validated by **Statutory Auditors** to ensure the **safeguarding of assets**, prevention of fraud, and accuracy in financial reporting, specifically regarding the reconciliation of **half-yearly returns of current assets** with the **Books of Accounts**.