Magellanic Cloud Ltd
Magellanic Cloud Limited was originally incorporated with ROC, Kolkata in 1981 in the name of “South India Projects Limited”. It is present in Europe, USA and Asia.
The company provides its IT services in software development, consulting and human resource business solutions i.e. listing employment vacancies and referring or placing applicants for employment. [1]
- Market Cap ₹ 7,042 Cr.
- Current Price ₹ 602
- High / Low ₹ 672 / 186
- Stock P/E 68.5
- Book Value ₹ 34.8
- Dividend Yield 0.02 %
- ROCE 27.4 %
- ROE 29.2 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 67.2% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 34.1%
Cons
- Stock is trading at 17.3 times its book value
- Company has high debtors of 153 days.
- Promoter holding has decreased over last 3 years: -5.52%
- Working capital days have increased from 65.9 days to 125 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: IT - Software Industry: Computers - Software - Medium / Small
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|
| 20 | 161 | 204 | 174 | 212 | 253 | 427 | 560 | |
| 18 | 154 | 193 | 164 | 210 | 245 | 319 | 377 | |
| Operating Profit | 2 | 7 | 10 | 11 | 2 | 7 | 108 | 184 |
| OPM % | 8% | 5% | 5% | 6% | 1% | 3% | 25% | 33% |
| 0 | -0 | 0 | 1 | 2 | 30 | 19 | 17 | |
| Interest | 0 | 0 | 1 | 1 | 1 | 2 | 12 | 21 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 3 | 21 | 40 |
| Profit before tax | 1 | 7 | 9 | 9 | 1 | 33 | 94 | 141 |
| Tax % | 39% | 36% | 17% | 24% | -48% | 10% | 21% | 27% |
| 1 | 4 | 8 | 7 | 2 | 29 | 74 | 103 | |
| EPS in Rs | 0.09 | 0.44 | 0.78 | 0.59 | 0.18 | 2.93 | 6.32 | 8.80 |
| Dividend Payout % | 29% | 0% | 0% | 21% | 71% | 4% | 2% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 22% |
| 3 Years: | 38% |
| TTM: | 31% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 67% |
| 3 Years: | 286% |
| TTM: | 39% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 142% |
| 3 Years: | 241% |
| 1 Year: | 198% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 30% |
| 3 Years: | 34% |
| Last Year: | 29% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 25 | 25 | 25 | 25 | 117 | 117 |
| Reserves | 30 | 34 | 23 | 29 | 28 | 52 | 180 | 290 |
| 7 | 1 | 11 | 39 | 80 | 91 | 216 | 259 | |
| 18 | 30 | 19 | 33 | 21 | 27 | 207 | 134 | |
| Total Liabilities | 60 | 70 | 78 | 127 | 155 | 195 | 720 | 800 |
| 18 | 19 | 18 | 46 | 72 | 72 | 429 | 457 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 6 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 42 | 51 | 59 | 81 | 83 | 123 | 289 | 337 | |
| Total Assets | 60 | 70 | 78 | 127 | 155 | 195 | 720 | 800 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|
| -2 | 8 | -10 | 12 | -15 | 50 | 160 | 32 | |
| 3 | -1 | 1 | -8 | -21 | -4 | -367 | -76 | |
| -1 | -6 | 10 | 5 | 31 | 7 | 203 | 6 | |
| Net Cash Flow | -0 | 0 | 0 | 9 | -4 | 53 | -5 | -37 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|
| Debtor Days | 517 | 78 | 70 | 91 | 78 | 60 | 58 | 153 |
| Inventory Days | 20 | |||||||
| Days Payable | 191 | |||||||
| Cash Conversion Cycle | 517 | 78 | 70 | 91 | -93 | 60 | 58 | 153 |
| Working Capital Days | 435 | 46 | 70 | 78 | 87 | 47 | 25 | 125 |
| ROCE % | 18% | 20% | 13% | 2% | 23% | 31% |
Documents
Announcements
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
1d - ENCLOSED IS THE ANNUAL SECRETERIAL COMPLIANCE CERTIFICATE ISSUED BY PCS DEEP SHUKLA & ASSOCIATES.
- Board Meeting Outcome for Outcome Of The Board Meeting Of The Company Held On May 13, 2024 13 May
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
10 May - Newspaper publication for Audited financial results for quarter and year ended 31st March 2024.
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release (Revised)
9 May - Media release for Quarter and year ended March 2024
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
9 May - WE HEREBY ENCLOSE MEDIA RELEASE FOR Q4 AND YEAR END FY 23-24.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Products & Services
Human Capital - Magellanic Cloud provides Human Resource service to its customers.
Consulting - Under this, it advises on how to modernize the digital experience for employees and their customers.
DevOps - It helps organizations combine IT Operations and Software Development.
And other services like Quality Assurance, Drone Solutions, and a few more. [1]