Destiny Logistics Peer Comparison

NSE: DESTINY

₹95.65

₹0.00 (0.00%)

As on 13-Nov-2026 11:04IST

Market cap

₹214 Cr

Revenue (TTM)

₹79 Cr

P/E Ratio

63.1

P/B Ratio

2.9

Div. Yield

0 %

Edit

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Market cap (₹ Cr)	214	16,703	10,239	5,948	920
Revenue (₹ Cr)	79	5,293	797	3,521	629
Net Profit (₹ Cr)	3.40	224.04	181.02	320.39	20.93
Net Margin (%)	4.14	4.18	21.01	9.05	3.29
RoE (%)	6.85	12.34	12.52	25.98	11.43
Price to Earnings	63.14	74.55	56.57	18.56	43.96
Price-To-Book	2.88	8.84	6.76	4.49	4.76

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Operating Revenue	79.20	4,202.44	651.97	3,221.11	628.72
Total Income	81.96	4,238.59	714.62	3,244.78	636.50
Total Expenditure	75.90	3,981.62	485.10	2,569.25	518.79
EBITDA	3.31	220.82	166.87	651.86	109.93
Depreciation	0.25	117.37	52.61	261.03	71.91
EBIT	3.06	103.45	114.26	390.83	38.02
Interest	1.61	28.86	5.61	96.62	17.60
Other Income	2.75	36.15	62.65	23.67	7.78
Exceptional Items	--	--	-3.83	--	--
Profit before Tax	4.20	110.74	167.48	317.88	28.21
Provision for Tax	0.81	-0.97	7.13	81.05	7.28
Profit after Tax	3.40	111.71	160.34	236.83	20.93

Liabilities (₹ Cr)

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Shareholder's Funds	70.97	1,744.84	1,421.86	1,142.44	193.26
Minority Interest	--	--	--	--	--
Non-Current Liabilities	7.81	197.08	-186.83	1,351.44	95.82
Current Liabilities	14.88	889.42	261.13	529.45	156.88
Total Liabilities	93.65	2,833.90	1,751.24	3,023.33	447.43

Assets (₹ Cr)

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Non-Current Assets	56.43	1,193.85	625.90	2,703.90	245.09
Current Assets	37.22	1,637.49	870.26	319.43	200.86
Total Assets	93.65	2,833.90	1,751.24	3,023.33	447.43
Total Debt*	13.54	0.28	25.88	455.69	220.22
Net Current Assets	22.34	748.07	609.13	-210.02	43.98
Contingent Liabilities	--	2.15	--	53.03	11.00

Cashflow (₹ Cr)

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Cash From Operating Activities	1.94	350.09	169.43	654.37	59.16
Cash Flow from Investing Activities	-8.93	-1,090.85	-170.89	-294.00	-126.08
Cash from Financing Activities	7.29	862.99	-11.47	-398.01	43.94
Net Cash Inflow / Outflow	0.31	122.23	-12.93	-37.64	-22.98

Ratios

Profitability Ratios

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
ROCE (%)	8.74	11.58	12.75	26.47	12.28
ROE (%)	6.85	11.29	12.99	21.27	11.43
ROA (%)	4.31	5.46	11.95	7.88	5.20
EBIT Margin (%)	7.65	6.11	35.20	20.97	18.72
Net Margin (%)	4.14	2.64	22.44	7.30	3.29
Cash Profit Margin (%)	4.60	5.45	32.66	15.45	14.77

Growth Ratios

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Revenue Growth (%)	16.37	69.10	52.78	1.90	25.42
EBIT Growth (%)	15.98	177.21	77.71	12.72	13.37
Net Profit Growth (%)	31.34	1,637.33	518.88	29.47	9.38
EPS Growth (%)	-5.42	352.90	2,019.04	29.47	9.38
Book Value Growth (%)	118.54	501.87	25.69	5.34	11.64

Valuation Ratios

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Price / Earnings	77.66	59.94	65.30	17.26	32.59
Price / Book Value	3.87	3.95	7.63	3.58	3.53
Dividend Yield (%)	0.00	0.00	0.00	2.14	0.00
EV/EBITDA	45.63	23.42	43.00	6.70	7.50
Market Cap (₹ Cr)	263.79	6,696.17	10,481.67	4,088.23	682.03

Solvency Ratios

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Debt to Equity	0.20	0.00	0.02	0.40	1.14
Short term debt to equity ratio	0.16	--	--	0.02	0.44
Current Ratio	2.50	1.84	3.33	0.60	1.28
Quick Ratio	2.06	1.84	3.33	0.52	1.22
Interest Coverage	3.61	4.84	30.88	4.29	2.60

Operating Efficiency Ratios

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Debtors to sales (%)	23.18	12.23	4.21	2.66	18.81
Asset Turnover	1.00	2.06	0.49	1.07	1.56
Receivable days	93.49	36.61	15.34	10.11	56.99
Inventory Days	25.90	0.00	0.00	4.91	3.37
Payable days	22.96	--	--	--	764.83
Cash Conversion Cycle	96.43	--	--	--	-704.48

Annual
Quarterly