Magellanic Cloud Ltd

₹ 627 -0.79%

15 May 10:02 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 ₹ 7,328 Cr.
Current Price ₹ 627
High / Low ₹ 672 / 186
Stock P/E 402
Book Value ₹ 16.7
Dividend Yield 0.02 %
ROCE 11.7 %
ROE 9.77 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter
Company has delivered good profit growth of 90.8% CAGR over last 5 years

Cons

Stock is trading at 37.9 times its book value
Company has a low return on equity of 9.44% over last 3 years.
Company has high debtors of 156 days.
Promoter holding has decreased over last 3 years: -5.52%

* 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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	10.82	9.30	10.60	10.40	5.12	13.07	11.97	13.99	20.81	16.34	24.02	18.77	15.42
	8.83	8.21	8.95	8.22	3.40	9.95	6.99	3.85	15.14	5.81	16.52	7.73	6.36
Operating Profit	1.99	1.09	1.65	2.18	1.72	3.12	4.98	10.14	5.67	10.53	7.50	11.04	9.06
OPM %	18.39%	11.72%	15.57%	20.96%	33.59%	23.87%	41.60%	72.48%	27.25%	64.44%	31.22%	58.82%	58.75%
	0.41	0.34	0.33	0.40	0.24	0.25	-0.02	0.93	0.41	0.50	0.72	0.56	1.01
Interest	0.27	0.27	0.32	0.32	0.30	0.36	1.06	3.38	2.09	2.24	3.60	3.64	4.93
Depreciation	0.88	0.57	0.58	0.59	0.61	0.62	0.62	0.74	0.81	0.69	0.68	0.69	0.82
Profit before tax	1.25	0.59	1.08	1.67	1.05	2.39	3.28	6.95	3.18	8.10	3.94	7.27	4.32
Tax %	30.40%	33.90%	27.78%	26.95%	57.14%	28.87%	14.33%	31.51%	55.03%	25.06%	24.11%	28.47%	7.87%
	0.86	0.39	0.78	1.23	0.46	1.70	2.81	4.76	1.44	6.07	2.98	5.20	3.97
EPS in Rs	0.09	0.04	0.08	0.12	0.05	0.15	0.25	0.42	0.12	0.52	0.25	0.44	0.34
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2010	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	2	1	2	1	4	6	8	13	27	17	55	75
	0	0	0	0	3	5	7	8	23	10	31	36
Operating Profit	2	1	2	1	1	2	1	5	4	7	24	38
OPM %	88%	79%	87%	84%	17%	25%	16%	35%	14%	41%	44%	51%
	0	0	0	0	0	0	0	0	1	1	1	3
Interest	0	0	0	0	0	0	0	0	1	1	7	14
Depreciation	0	0	0	0	0	0	0	1	1	2	3	3
Profit before tax	2	1	2	0	1	1	1	3	3	4	16	24
Tax %	23%	28%	21%	23%	34%	26%	41%	27%	25%	36%	32%	23%
	1	0	1	0	0	1	1	2	2	3	11	18
EPS in Rs	0.31	0.10	0.21	0.04	0.04	0.11	0.07	0.24	0.24	0.27	0.91	1.56
Dividend Payout %	0%	0%	0%	0%	0%	23%	0%	53%	51%	46%	17%	0%

Compounded Sales Growth
10 Years:	58%
5 Years:	56%
3 Years:	40%
TTM:	35%

Compounded Profit Growth
10 Years:	46%
5 Years:	91%
3 Years:	95%
TTM:	72%

Stock Price CAGR
10 Years:	%
5 Years:	145%
3 Years:	244%
1 Year:	211%

Return on Equity
10 Years:	8%
5 Years:	9%
3 Years:	9%
Last Year:	10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2010	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	2	2	3	3	5	5	25	25	25	25	117	117
Reserves	4	5	5	5	30	31	11	12	13	14	61	78
	0	0	0	0	0	0	0	4	17	14	91	185
	0	0	0	0	0	1	1	1	5	15	154	66
Total Liabilities	6	7	8	9	35	37	37	43	60	68	422	446
	0	0	0	0	0	1	1	5	18	17	16	14
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	4	5	8	0	26	26	26	26	26	27	366	355
	2	2	1	9	9	10	11	12	17	24	40	77
Total Assets	6	7	8	9	35	37	37	43	60	68	422	446

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2010	Mar 2014	Mar 2015	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	1	0	1	-0	2	4	7	47	-11
	-1	0	-1	1	-0	-8	3	-264	1
	-0	-0	-0	-0	-2	5	5	202	14
Net Cash Flow	0	1	-1	0	-0	1	15	-15	3

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2010	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	0	0	0	0	28	31	28	21	28	14	141	156
Inventory Days									20
Days Payable									102
Cash Conversion Cycle	0	0	0	0	28	31	28	21	-53	14	141	156
Working Capital Days	320	740	68	3,920	800	525	431	282	119	-154	-791	30
ROCE %	32%		22%	8%	3%	4%	3%	9%	8%	10%	14%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	65.89%	67.20%	67.18%	67.18%	60.58%	60.58%	60.58%	58.65%	58.64%	58.64%	58.64%	58.64%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.23%	0.44%	0.19%
	34.11%	32.80%	32.82%	32.82%	39.42%	39.43%	39.42%	41.36%	41.35%	41.13%	40.92%	41.16%
No. of Shareholders	1,312	1,523	2,034	3,005	2,593	3,034	3,520	8,167	9,824	15,796	14,781	15,847

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

* 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