Magellanic Cloud Ltd

Magellanic Cloud Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Magellanic Cloud Ltd

₹ 78.4 -1.80%
22 Nov - close price
magellanic-cloud.com BSE: 538891
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 ₹ 4,585 Cr.
  • Current Price ₹ 78.4
  • High / Low ₹ 143 / 67.5
  • Stock P/E 40.9
  • Book Value ₹ 7.82
  • Dividend Yield 0.04 %
  • ROCE 27.0 %
  • ROE 29.2 %
  • Face Value ₹ 2.00
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 10.0 times its book value
  • Company has high debtors of 153 days.
  • Promoter holding has decreased over last 3 years: -8.90%
  • 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 Information Technology BSE SmallCap

Edit Columns
Loading peers table ...

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: 151%
3 Years: 228%
1 Year: -15%
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

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
67.18% 67.18% 60.58% 60.58% 60.58% 58.65% 58.64% 58.64% 58.64% 58.64% 58.30% 58.30%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.23% 0.44% 0.19% 0.28% 1.06%
32.82% 32.82% 39.42% 39.43% 39.42% 41.36% 41.35% 41.13% 40.92% 41.16% 41.42% 40.63%
No. of Shareholders 2,0343,0052,5933,0343,5208,1679,82415,79614,78115,84715,29627,260

* 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.

Documents

Announcements

Annual reports

Concalls

  • Feb 2023
    Transcript
    Notes
    PPT
  • Nov 2022
    Transcript
    Notes
    PPT
  • Aug 2022
    Transcript
    Notes
    PPT
  • Aug 2022
    Transcript
    Notes
    PPT