Destiny Logistics Peer Comparison

NSE: DESTINY

₹95.65

₹-5.00 (-4.97%)

As on 23-Oct-2026IST

Market cap

₹214 Cr

Revenue (TTM)

₹68 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	16,131	9,895	4,548	946
Revenue (₹ Cr)	68	4,202	713	3,356	629
Net Profit (₹ Cr)	2.59	111.71	168.81	267.31	20.93
Net Margin (%)	3.79	2.64	21.77	7.91	3.29
RoE (%)	8.66	11.29	12.55	23.89	11.43
Price to Earnings	63.14	144.40	58.61	17.02	45.21
Price-To-Book	2.88	9.13	6.98	3.72	4.90

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Operating Revenue	68.06	2,485.13	426.73	3,160.95	501.29
Total Income	68.17	2,514.65	462.40	3,185.17	508.24
Total Expenditure	62.95	2,421.95	333.24	2,585.89	404.41
EBITDA	5.11	63.18	93.48	575.06	96.88
Depreciation	0.15	65.24	33.94	253.63	61.01
EBIT	4.96	-2.06	59.55	321.43	35.88
Interest	1.49	21.40	4.34	95.70	17.08
Other Income	0.11	29.52	35.67	24.22	6.94
Exceptional Items	--	--	-373.79	--	--
Profit before Tax	3.58	6.06	-282.92	249.95	25.74
Provision for Tax	1.00	-0.37	-244.64	67.03	6.60
Profit after Tax	2.59	6.43	-38.28	182.92	19.14

Liabilities (₹ Cr)

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Shareholder's Funds	31.16	660.41	1,237.52	1,084.55	173.23
Minority Interest	--	--	--	--	--
Non-Current Liabilities	9.97	103.36	-213.89	1,464.56	84.93
Current Liabilities	22.89	493.89	164.72	436.97	100.27
Total Liabilities	64.01	1,259.25	1,435.70	2,986.08	360.07

Assets (₹ Cr)

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Non-Current Assets	25.34	365.39	291.23	2,696.02	191.64
Current Assets	38.67	892.27	897.12	290.06	166.68
Total Assets	64.01	1,259.25	1,435.70	2,986.08	360.07
Total Debt*	17.25	6.46	29.72	449.45	159.20
Net Current Assets	15.78	398.38	732.40	-146.91	66.40
Contingent Liabilities	--	0.94	--	82.51	6.30

Cashflow (₹ Cr)

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Cash From Operating Activities	2.06	49.86	58.33	554.79	63.47
Cash Flow from Investing Activities	-11.45	-119.27	-466.53	-429.78	-109.51
Cash from Financing Activities	9.33	130.39	383.69	-90.15	79.55
Net Cash Inflow / Outflow	-0.06	60.98	-24.52	34.86	33.51

Ratios

Profitability Ratios

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
ROCE (%)	11.25	4.90	-31.80	25.06	15.60
ROE (%)	8.66	3.56	-6.14	18.02	16.74
ROA (%)	4.37	0.63	-4.15	7.04	6.44
EBIT Margin (%)	7.68	3.73	30.27	18.96	20.71
Net Margin (%)	3.79	0.26	-8.28	5.74	3.77
Cash Profit Margin (%)	4.02	2.88	-1.02	13.79	15.99

Growth Ratios

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Revenue Growth (%)	17.72	31.85	43.72	9.43	19.55
EBIT Growth (%)	31.15	205.37	193.48	44.21	50.41
Net Profit Growth (%)	21.83	154.12	77.08	105.39	44.73
EPS Growth (%)	21.83	142.87	98.69	105.38	6.55
Book Value Growth (%)	9.05	255.26	609.58	14.67	212.23

Valuation Ratios

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Price / Earnings	45.10	0.00	0.00	11.30	20.60
Price / Book Value	3.74	0.00	6.88	3.81	2.28
Dividend Yield (%)	0.00	--	0.00	3.17	0.00
EV/EBITDA	25.52	2.45	53.03	7.56	4.93
Market Cap (₹ Cr)	116.64	0.00	7,523.94	4,135.47	394.22

Solvency Ratios

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Debt to Equity	0.55	0.01	0.03	0.41	0.92
Short term debt to equity ratio	0.45	--	--	--	0.15
Current Ratio	1.69	1.81	5.45	0.66	1.66
Quick Ratio	1.49	1.81	5.45	0.57	1.64
Interest Coverage	3.40	1.28	-64.14	3.61	2.51

Operating Efficiency Ratios

	Destiny Logistics	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Debtors to sales (%)	32.64	13.24	6.41	2.94	15.57
Asset Turnover	1.15	2.43	0.46	1.22	1.69
Receivable days	134.52	37.65	20.61	10.45	53.84
Inventory Days	19.74	0.00	0.00	4.85	1.24
Payable days	57.36	--	--	--	--
Cash Conversion Cycle	96.91	--	--	--	--

Annual
Quarterly