Login
Products
Login
Home
Alerts
Search
Watchlist
Products

DRS Cargo Movers Ltd

DRSCARGO
NSE
21.80
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

DRS Cargo Movers Ltd

DRSCARGO
NSE
21.80
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
16Cr
Close
Close Price
21.80
Industry
Industry
Transport - Road
PE
Price To Earnings
PS
Price To Sales
0.67
Revenue
Revenue
25Cr
Rev Gr TTM
Revenue Growth TTM
3.24%
PAT Gr TTM
PAT Growth TTM
214.29%
Peer Comparison
How does DRSCARGO stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DRSCARGO
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
710911131113
Growth YoY
Revenue Growth YoY%
28.114.943.10.55.7
Expenses
ExpensesCr
6869101011
Operating Profit
Operating ProfitCr
1222312
OPM
OPM%
14.320.027.920.923.312.914.0
Other Income
Other IncomeCr
1-100000
Interest Expense
Interest ExpenseCr
1111111
Depreciation
DepreciationCr
1111222
PBT
PBTCr
1121311
Tax
TaxCr
0000000
PAT
PATCr
0-1-1-11-1-1
Growth YoY
PAT Growth YoY%
-2,420.0-82.2166.451.1-244.2
NPM
NPM%
0.7-7.5-13.2-11.96.1-5.8-8.3
EPS
EPS
0.00.00.00.00.00.0-1.5

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
91217202425
Growth
Revenue Growth%
36.742.820.319.23.0
Expenses
ExpensesCr
71014151921
Operating Profit
Operating ProfitCr
213543
OPM
OPM%
18.811.117.624.118.413.5
Other Income
Other IncomeCr
110000
Interest Expense
Interest ExpenseCr
111212
Depreciation
DepreciationCr
112334
PBT
PBTCr
10-1002
Tax
TaxCr
000300
PAT
PATCr
10-1-20-2
Growth
PAT Growth%
-80.4-683.3-260.7104.9-1,536.7
NPM
NPM%
7.11.0-4.1-12.40.5-7.2
EPS
EPS
5.11.0-0.9-3.30.2-1.5

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
11888
Reserves
ReservesCr
-6-6191616
Current Liabilities
Current LiabilitiesCr
378624
Non Current Liabilities
Non Current LiabilitiesCr
1815212814
Total Liabilities
Total LiabilitiesCr
1717545762
Current Assets
Current AssetsCr
9101199
Non Current Assets
Non Current AssetsCr
98444853
Total Assets
Total AssetsCr
1717545762

Cash Flow

Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
62769
Investing Cash Flow
Investing Cash FlowCr
1-2-7-6-10
Financing Cash Flow
Financing Cash FlowCr
-60101
Net Cash Flow
Net Cash FlowCr
1-1100
Free Cash Flow
Free Cash FlowCr
91021
CFO To PAT
CFO To PAT%
967.21,687.8-966.5-243.97,342.4
CFO To EBITDA
CFO To EBITDA%
365.3154.5227.1126.0205.3

Ratios

Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00000
Price To Earnings
Price To Earnings
0.00.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.00.0
Price To Book
Price To Book
0.00.00.00.00.0
EV To EBITDA
EV To EBITDA
10.914.87.45.14.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0
OPM
OPM%
18.811.117.624.118.4
NPM
NPM%
7.11.0-4.1-12.40.5
ROCE
ROCE%
11.110.31.84.93.2
ROE
ROE%
-13.3-2.7-2.6-10.50.5
ROA
ROA%
3.50.7-1.3-4.30.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**DRS Cargo Movers Limited** is a pan-India integrated logistics and warehousing provider. Following a court-sanctioned **Scheme of Arrangement** effective from the **Appointed Date of April 1, 2022**, the company integrated the **Warehouse Division** of DRS Dilip Roadlines Limited. This strategic demerger transformed the entity into a comprehensive logistics player, culminating in its listing on the **National Stock Exchange (NSE) Emerge** platform on **April 10, 2024**. --- ### **Strategic Corporate Evolution & Capital Structure** The company recently transitioned from a private entity to a public limited company (status changed **October 20, 2023**) to pivot its focus toward high-growth warehousing and specialized relocation services. | Event | Details | | :--- | :--- | | **NCLT Sanction Date** | **August 17, 2023** | | **Share Exchange Ratio** | **1:2** (**1** share of DRS Cargo Movers for every **2** in DRS Dilip Roadlines) | | **Total Shares Allotted** | **75,31,201** equity shares of **Rs. 10** each | | **Authorised Capital** | **INR 11,25,00,000** | | **Paid-up Capital** | **INR 7,53,12,010** | The company maintains a **cautious financial policy** post-restructuring. No amount was transferred to reserves for **FY 2024** or **FY 2025**, and **no dividend** was recommended to preserve liquidity for operational scaling. --- ### **Core Business Segments & Proprietary Innovations** DRS Cargo Movers operates through a diversified portfolio that integrates information systems, inventory management, and physical distribution. * **Warehousing (Growth Engine):** The company provides both **Grade A** modernized buildings and **Grade B** facilities. It is positioning itself to capture a significant share of the Indian warehousing market, projected to reach **US$ 34.99 billion by 2027** with a **CAGR of 15.64%**. * **Packing & Moving (The 'CHAPP VAN' Innovation):** The company utilizes a specialized, proprietary composite container vehicle known as the **'CHAPP VAN'** (Car, Households, Artifacts, Plants, and Pets). * **Features:** Demarcated spaces for safety; specialized handling for sensitive items (plants/pets). * **Customer Experience:** Includes a provision for a customer representative to travel with the cargo for enhanced oversight. * **Transportation:** An **Indian Banks Association (IBA) approved** operator (since 2022) with a large fleet of owned vehicles, transitioning toward a **hub-and-spoke model** to support **Q-commerce** and **D2C** networks. --- ### **Operational Infrastructure & Technology Integration** The company maintains a **Pan-India presence** through a network of branch offices and transshipment hubs, though it currently operates its branches and hubs on **leased premises**. * **Key Hubs:** Operations are concentrated in **Mumbai, Delhi, Bangalore, Chennai, and Hyderabad**, with active expansion into **Tier-2 and Tier-3 cities**. * **Digital Transformation:** Implementation of **AI and IoT** for real-time tracking, predictive analytics, and automated warehouse management. * **Internal Controls:** Employs **digitized and documented** Internal Financial Controls (IFC) verified by independent internal audits. --- ### **Customer Profile & Market Position** The company serves a robust base of industrial leaders across diverse sectors. | Top Customers (FY 2023-25) | Primary Industry Segments | | :--- | :--- | | MRF Ltd, Goodyear India, TCS | **3PL & Logistics** | | Indian Oil, HPCL, Ultratech Cement | **Energy & Infrastructure** | | Motherson Sumi, Godrej & Boyce | **Auto & Ancillaries** | | Nippon Paint, TTK Prestige, Usha Yarn | **FMCG & Engineering** | --- ### **Financial Performance & Debt Profile** The company has demonstrated a recovery trajectory, shifting from a net loss to profitability in the most recent fiscal year. **Comparative Financial Summary (₹ Lakhs):** | Particulars | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Revenue from Operations** | **2,384.25** | **2,000.40** | **1,662.00** | | **Finance Costs** | **125.45** | **230.78** | - | | **Depreciation** | **335.97** | **294.57** | - | | **Net Profit / (Loss)** | **12.25** | **(248.49)** | **(68.89)** | **Debt Analysis:** * **Total Long-Term Borrowings:** **₹2,067.53 Lakhs** (as of March 31, 2024). * **Secured Debt:** Held with **ICICI Bank (8.28%)** and **Axis Bank (9.11%)**, primarily for vehicle fleet financing. * **Related Party Obligations:** Includes an **Unsecured Loan** from **DRS Dilip Roadlines Limited** at **9%** interest. In **FY 2024-25**, the company settled **₹6.13 Crore** of trade payables as part of a loan repayment agreement. * **Director Support:** **₹62.85 Lakhs** in **interest-free loans** from directors. --- ### **Macroeconomic Alignment & Growth Drivers** The company’s strategy is aligned with the **National Logistics Policy**, aiming to support the reduction of India's logistics costs from **13-14% of GDP** to **8-9% by 2030**. * **Formalization:** Leveraging the **GST regime** to transition from informal setups to technology-driven logistics. * **E-commerce Tailwinds:** Capitalizing on the demand for large-scale, efficient warehousing driven by the digital retail boom. --- ### **Risk Factors & Mitigation Framework** #### **Legal & Brand Risks** * **Intellectual Property Dispute:** The company uses the **'Agarwal Packers and Movers'** brand. While a **2014** agreement allowed shared use, new disputes are currently pending before the **NCLAT, Chennai**. #### **Operational & Systemic Challenges** * **Infrastructure Inefficiency:** Procedural complexities in international trade account for **70% of delays**. The company also faces a shortage of **experienced drivers** and rising labor costs. * **External Disruptions:** Vulnerability to **fuel price volatility**, **farmer agitations** at state borders, and unpredictable weather (cyclones/floods). * **Shifting Demand:** The **Work-From-Home (WFH)** culture and cheaper online goods are reducing traditional workforce relocation volumes. #### **Environmental & Sustainability Pressures** * **Packaging Dilemma:** The company faces pressure to reduce **paper and plastic** waste. It is currently balancing "over-packaging" (waste) against "under-packaging" (damage risk) to meet growing public sentiment for sustainable logistics. #### **Risk Management Framework** The Board has adopted an enterprise-wide framework to address **liquidity, regulatory, reputational, and IT risks**, ensuring that growth remains sustainable despite the fragmented and competitive nature of the Indian logistics sector.