Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Destiny Logistics & Infra Ltd

DESTINY
NSE
105.90
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Destiny Logistics & Infra Ltd

DESTINY
NSE
105.90
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
163Cr
Close
Close Price
105.90
Industry
Industry
Construction - Civil/Turnkey
PE
Price To Earnings
40.57
PS
Price To Sales
2.29
Revenue
Revenue
71Cr
Rev Gr TTM
Revenue Growth TTM
3.01%
PAT Gr TTM
PAT Growth TTM
22.19%
Peer Comparison
How does DESTINY stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DESTINY
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
530750850194922
Growth YoY
Revenue Growth YoY%
52.165.314.40.2137.7-1.915.6
Expenses
ExpensesCr
428748747164720
Operating Profit
Operating ProfitCr
020213322
OPM
OPM%
5.45.26.53.811.26.014.74.78.4
Other Income
Other IncomeCr
000000003
Interest Expense
Interest ExpenseCr
000001111
Depreciation
DepreciationCr
000000000
PBT
PBTCr
020213224
Tax
TaxCr
000101101
PAT
PATCr
010102213
Growth YoY
PAT Growth YoY%
80.0-13.022.279.0354.6-39.796.0
NPM
NPM%
3.23.83.82.04.13.67.82.213.2
EPS
EPS
0.01.10.30.70.21.21.00.71.9

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
77103557586871
Growth
Revenue Growth%
0.349.0245.063.51.917.74.4
Expenses
ExpensesCr
77103354546367
Operating Profit
Operating ProfitCr
00123454
OPM
OPM%
2.52.55.65.25.56.87.55.8
Other Income
Other IncomeCr
00000003
Interest Expense
Interest ExpenseCr
00000111
Depreciation
DepreciationCr
00000000
PBT
PBTCr
00023345
Tax
TaxCr
00001111
PAT
PATCr
00012234
Growth
PAT Growth%
7.1495.5326.159.22.821.855.4
NPM
NPM%
0.70.83.03.73.63.73.85.7
EPS
EPS
1.01.06.11.21.31.41.72.6

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
1118151515
Reserves
ReservesCr
0019111316
Current Liabilities
Current LiabilitiesCr
11510132523
Non Current Liabilities
Non Current LiabilitiesCr
00001010
Total Liabilities
Total LiabilitiesCr
22727405464
Current Assets
Current AssetsCr
22722303839
Non Current Assets
Non Current AssetsCr
0005111625
Total Assets
Total AssetsCr
22727405464

Cash Flow

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
000-10-92
Investing Cash Flow
Investing Cash FlowCr
000-5-8-1-11
Financing Cash Flow
Financing Cash FlowCr
00077119
Net Cash Flow
Net Cash FlowCr
0000000
Free Cash Flow
Free Cash FlowCr
000-1-5-10-1
CFO To PAT
CFO To PAT%
197.9191.8-31.5-112.022.9-427.379.5
CFO To EBITDA
CFO To EBITDA%
57.157.5-17.2-80.115.1-232.140.2

Ratios

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00092342117
Price To Earnings
Price To Earnings
0.00.00.06.811.119.745.1
Price To Sales
Price To Sales
0.00.00.00.30.40.71.7
Price To Book
Price To Book
0.00.00.00.50.91.53.7
EV To EBITDA
EV To EBITDA
5.45.36.75.77.813.926.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
3.84.0104.2100.310.512.127.9
OPM
OPM%
2.52.55.65.25.56.87.5
NPM
NPM%
0.70.83.03.73.63.73.8
ROCE
ROCE%
10.710.611.410.011.49.310.5
ROE
ROE%
7.47.330.47.87.87.48.3
ROA
ROA%
2.72.84.64.85.13.94.0
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**.