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 ₹ 3,975 Cr.
- Current Price ₹ 68.0
- High / Low ₹ 143 / 42.5
- Stock P/E 33.5
- Book Value ₹ 7.82
- Dividend Yield 0.04 %
- ROCE 27.0 %
- ROE 29.2 %
- Face Value ₹ 2.00
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 8.70 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
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 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| 20 | 161 | 204 | 174 | 212 | 253 | 427 | 560 | 578 | |
| 18 | 154 | 193 | 164 | 210 | 245 | 319 | 377 | 364 | |
| Operating Profit | 2 | 7 | 10 | 11 | 2 | 7 | 108 | 184 | 214 |
| OPM % | 8% | 5% | 5% | 6% | 1% | 3% | 25% | 33% | 37% |
| 0 | -0 | 0 | 1 | 2 | 30 | 19 | 17 | 16 | |
| Interest | 0 | 0 | 1 | 1 | 1 | 2 | 12 | 21 | 24 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 3 | 21 | 40 | 43 |
| Profit before tax | 1 | 7 | 9 | 9 | 1 | 33 | 94 | 141 | 164 |
| Tax % | 39% | 36% | 17% | 24% | -48% | 10% | 21% | 27% | |
| 1 | 4 | 8 | 7 | 2 | 29 | 74 | 103 | 120 | |
| EPS in Rs | 0.02 | 0.09 | 0.16 | 0.12 | 0.04 | 0.59 | 1.26 | 1.76 | 2.04 |
| Dividend Payout % | 29% | 0% | 0% | 21% | 71% | 4% | 2% | 2% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 22% |
| 3 Years: | 38% |
| TTM: | 7% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 67% |
| 3 Years: | 286% |
| TTM: | 46% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 59% |
| 5 Years: | 116% |
| 3 Years: | 60% |
| 1 Year: | -38% |
| 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% |
Documents
Announcements
-
Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A
21 Apr - Magellanic Cloud confirms non-applicability of SEBI Large Corporate disclosure for FY 2025-26.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10 Apr - The securities received from the depository participants for dematerialisation during the quarter ended 31st March, 2025, were confirmed (accepted/rejected) to the depositories and that securities …
-
Disclosure Under Regulation 31(2) Of The SEBI (SAST)Regulations, 2011 For Release Of The Pledge On Shares
28 Mar - Disclosure of release of pledge on shares.
- Closure of Trading Window 27 Mar
-
Announcement under Regulation 30 (LODR)-Scheme of Arrangement
26 Mar - Cancellation of previous merger; approval of new merger scheme.
Annual reports
-
Financial Year 2024
from web
-
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]