Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹16Cr
Rev Gr TTM
Revenue Growth TTM
3.24%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DRSCARGO
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 28.1 | 14.9 | 43.1 | 0.5 | 5.7 |
| 6 | 8 | 6 | 9 | 10 | 10 | 11 |
Operating Profit Operating ProfitCr |
| 14.3 | 20.0 | 27.9 | 20.9 | 23.3 | 12.9 | 14.0 |
Other Income Other IncomeCr | 1 | -1 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
| 1 | 1 | 2 | 1 | 3 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | -2,420.0 | -82.2 | 166.4 | 51.1 | -244.2 |
| 0.7 | -7.5 | -13.2 | -11.9 | 6.1 | -5.8 | -8.3 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -1.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 36.7 | 42.8 | 20.3 | 19.2 | 3.0 |
| 7 | 10 | 14 | 15 | 19 | 21 |
Operating Profit Operating ProfitCr |
| 18.8 | 11.1 | 17.6 | 24.1 | 18.4 | 13.5 |
Other Income Other IncomeCr | 1 | 1 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 2 | 3 | 3 | 4 |
| 1 | 0 | -1 | 0 | 0 | 2 |
| 0 | 0 | 0 | 3 | 0 | 0 |
|
| | -80.4 | -683.3 | -260.7 | 104.9 | -1,536.7 |
| 7.1 | 1.0 | -4.1 | -12.4 | 0.5 | -7.2 |
| 5.1 | 1.0 | -0.9 | -3.3 | 0.2 | -1.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 8 | 8 | 8 |
| -6 | -6 | 19 | 16 | 16 |
Current Liabilities Current LiabilitiesCr | 3 | 7 | 8 | 6 | 24 |
Non Current Liabilities Non Current LiabilitiesCr | 18 | 15 | 21 | 28 | 14 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 9 | 10 | 11 | 9 | 9 |
Non Current Assets Non Current AssetsCr | 9 | 8 | 44 | 48 | 53 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 6 | 2 | 7 | 6 | 9 |
Investing Cash Flow Investing Cash FlowCr | 1 | -2 | -7 | -6 | -10 |
Financing Cash Flow Financing Cash FlowCr | -6 | 0 | 1 | 0 | 1 |
|
Free Cash Flow Free Cash FlowCr | 9 | 1 | 0 | 2 | 1 |
| 967.2 | 1,687.8 | -966.5 | -243.9 | 7,342.4 |
CFO To EBITDA CFO To EBITDA% | 365.3 | 154.5 | 227.1 | 126.0 | 205.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 10.9 | 14.8 | 7.4 | 5.1 | 4.5 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 18.8 | 11.1 | 17.6 | 24.1 | 18.4 |
| 7.1 | 1.0 | -4.1 | -12.4 | 0.5 |
| 11.1 | 10.3 | 1.8 | 4.9 | 3.2 |
| -13.3 | -2.7 | -2.6 | -10.5 | 0.5 |
| 3.5 | 0.7 | -1.3 | -4.3 | 0.2 |
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.