Magellanic Cloud Ltd

₹ 72.5 2.08%

15 Jan 9:29 a.m.

About

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]

Key Points

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]

Website BSE

Market Cap ₹ 4,235 Cr.
Current Price ₹ 72.5
High / Low ₹ 143 / 63.2
Stock P/E 37.8
Book Value ₹ 7.82
Dividend Yield 0.04 %
ROCE 27.0 %
ROE 29.2 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

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 9.08 times its book value
Company has high debtors of 153 days.
Promoter holding has decreased over last 3 years: -8.88%
Working capital days have increased from 69.9 days to 138 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

Part of BSE Allcap BSE SmallCap BSE Information Technology

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	54	65	66	82	91	133	115	138	154	131	137	132	157
	56	61	63	63	67	99	82	99	114	81	83	79	106
Operating Profit	-2	4	3	19	23	34	32	39	41	51	54	53	52
OPM %	-3%	7%	5%	23%	26%	25%	28%	28%	26%	39%	39%	40%	33%
	27	1	1	0	16	1	2	1	1	1	15	1	0
Interest	0	0	1	1	2	5	3	4	5	5	6	6	6
Depreciation	1	1	1	5	4	6	7	9	8	12	11	11	11
Profit before tax	24	4	3	13	33	23	24	27	28	34	52	38	35
Tax %	1%	11%	43%	22%	14%	25%	26%	29%	22%	33%	24%	30%	31%
	24	4	2	10	29	17	18	19	22	23	39	27	24
EPS in Rs	0.47	0.08	0.03	0.18	0.51	0.31	0.31	0.33	0.38	0.39	0.67	0.45	0.42
Raw PDF

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	TTM
	20	161	204	174	212	253	427	560	558
	18	154	193	164	210	245	319	377	349
Operating Profit	2	7	10	11	2	7	108	184	209
OPM %	8%	5%	5%	6%	1%	3%	25%	33%	38%
	0	-0	0	1	2	30	19	17	17
Interest	0	0	1	1	1	2	12	21	23
Depreciation	0	0	0	1	1	3	21	40	44
Profit before tax	1	7	9	9	1	33	94	141	159
Tax %	39%	36%	17%	24%	-48%	10%	21%	27%
	1	4	8	7	2	29	74	103	113
EPS in Rs	0.02	0.09	0.16	0.12	0.04	0.59	1.26	1.76	1.93
Dividend Payout %	29%	0%	0%	21%	71%	4%	2%	2%

Compounded Sales Growth
10 Years:	%
5 Years:	22%
3 Years:	38%
TTM:	3%

Compounded Profit Growth
10 Years:	%
5 Years:	67%
3 Years:	286%
TTM:	47%

Stock Price CAGR
10 Years:	%
5 Years:	137%
3 Years:	130%
1 Year:	-17%

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	Sep 2024
Equity Capital	5	5	25	25	25	25	117	117	117
Reserves	30	34	23	29	28	52	180	290	340
	7	1	11	39	80	91	216	279	239
	18	30	19	33	21	27	207	114	145
Total Liabilities	60	70	78	127	155	195	720	799	841
	18	19	18	46	72	72	429	440	457
CWIP	0	0	0	0	0	0	1	22	4
Investments	0	0	0	0	0	0	0	0	0
	42	51	59	81	83	123	289	337	380
Total Assets	60	70	78	127	155	195	720	799	841

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	138
ROCE %		18%	20%	13%	2%	23%	31%	27%

Shareholding Pattern

Numbers in percentages

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	67.18%	60.58%	60.58%	60.58%	58.65%	58.64%	58.64%	58.64%	58.64%	58.30%	58.30%	58.30%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.23%	0.44%	0.19%	0.28%	1.06%	0.92%
	32.82%	39.42%	39.43%	39.42%	41.36%	41.35%	41.13%	40.92%	41.16%	41.42%	40.63%	40.77%
No. of Shareholders	3,005	2,593	3,034	3,520	8,167	9,824	15,796	14,781	15,847	15,296	27,260	36,530

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Dec 2024
	64.16%	64.16%	64.16%	64.16%	67.18%	67.18%	58.65%	58.64%	58.30%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.19%	0.92%
	35.84%	35.84%	35.84%	35.84%	32.82%	32.82%	41.36%	41.16%	40.77%
No. of Shareholders	754	735	1,042	1,170	3,005	3,005	8,167	15,847	36,530

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Magellanic Cloud Ltd

Magellanic Cloud Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Concalls