Magellanic Cloud Ltd

₹ 24.2 -3.43%

01 Oct 4:01 p.m.

magellanic-cloud.com BSE: 538891 NSE: MCLOUD

About

Magellanic Cloud Ltd is a technology group operating through subsidiaries across IT/ITES, AI-enabled e-surveillance and drones/UAVs. Motivity Labs and JNIT provide digital engineering and staffing; IVIS/Provigil deliver surveillance platforms, monitoring and systems integration; Scandron develops drones, while Finoux adds fintech capabilities. The group serves enterprises and public-infrastructure customers in India and overseas. ^[1]

Key Points

Business Model:^[1]
The group reports 3
segments which are:
a) IT/ITES services
b) IT-surveillance
c) Drones

Website BSE NSE

Market Cap ₹ 1,426 Cr.
Current Price ₹ 24.2
High / Low ₹ 78.2 / 19.4
Stock P/E 68.6
Book Value ₹ 4.43
Dividend Yield 0.12 %
ROCE 11.5 %
ROE 8.83 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 53.0% CAGR over last 5 years
Company has been maintaining a healthy dividend payout of 21.8%

Cons

Stock is trading at 5.61 times its book value
Company has a low return on equity of 8.47% over last 3 years.
Promoters have pledged 46.8% of their holding.
Promoter holding has decreased over last 3 years: -4.60%
Working capital days have increased from 17.1 days to 105 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

Information Technology Information Technology IT - Software Computers - Software & Consulting

Part of BSE Information Technology

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	16.34	24.02	18.77	15.42	15.83	27.36	19.03	19.28	29.77	23.97	24.59	23.70	24.08
	5.81	16.52	7.73	6.36	6.51	16.65	8.56	9.49	15.47	10.39	9.89	8.59	9.02
Operating Profit	10.53	7.50	11.04	9.06	9.32	10.71	10.47	9.79	14.30	13.58	14.70	15.11	15.06
OPM %	64.44%	31.22%	58.82%	58.75%	58.88%	39.14%	55.02%	50.78%	48.03%	56.65%	59.78%	63.76%	62.54%
	0.50	0.72	0.56	1.01	1.04	0.23	0.39	1.59	0.28	1.23	0.26	2.31	0.74
Interest	2.24	3.60	3.64	4.93	4.86	5.20	5.32	6.07	6.67	7.02	6.81	7.25	7.16
Depreciation	0.69	0.68	0.69	0.82	0.72	0.73	0.73	0.79	0.80	1.16	1.45	1.92	2.15
Profit before tax	8.10	3.94	7.27	4.32	4.78	5.01	4.81	4.52	7.11	6.63	6.70	8.25	6.49
Tax %	25.06%	24.11%	28.47%	7.87%	27.62%	26.75%	27.44%	17.70%	27.00%	28.96%	28.36%	25.33%	24.96%
	6.07	2.98	5.20	3.97	3.46	3.67	3.50	3.72	5.18	4.71	4.80	6.17	4.87
EPS in Rs	0.10	0.05	0.09	0.07	0.06	0.06	0.06	0.06	0.09	0.08	0.08	0.10	0.08
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	2	1	4	6	8	12	27	16	55	75	82	102	96
	0	0	3	5	7	9	23	10	31	36	41	45	38
Operating Profit	2	1	1	2	1	4	4	6	24	38	40	57	58
OPM %	87%	84%	17%	25%	16%	30%	14%	38%	44%	51%	49%	56%	61%
	0	0	0	0	0	1	1	1	1	3	3	4	5
Interest	0	0	0	0	0	0	1	1	7	14	21	28	28
Depreciation	0	0	0	0	0	1	1	2	3	3	3	5	7
Profit before tax	2	0	1	1	1	3	3	4	16	24	19	29	28
Tax %	21%	23%	34%	26%	41%	27%	25%	36%	32%	23%	29%	28%
	1	0	0	1	1	2	2	3	11	18	14	21	21
EPS in Rs	0.04	0.01	0.01	0.02	0.01	0.05	0.05	0.05	0.18	0.31	0.23	0.35	0.34
Dividend Payout %	0%	0%	0%	23%	0%	53%	51%	46%	17%	10%	13%	43%

Compounded Sales Growth
10 Years:	63%
5 Years:	30%
3 Years:	23%
TTM:	1%

Compounded Profit Growth
10 Years:	54%
5 Years:	53%
3 Years:	25%
TTM:	29%

Stock Price CAGR
10 Years:	35%
5 Years:	53%
3 Years:	-34%
1 Year:	-68%

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

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	3	3	5	5	25	25	25	25	117	117	117	118
Reserves	5	5	30	31	11	12	13	14	61	78	90	143
	0	0	0	0	0	4	17	14	91	185	231	284
	0	0	0	1	1	1	5	15	149	66	12	19
Total Liabilities	8	9	35	37	37	43	60	68	418	446	450	564
	0	0	0	1	1	5	18	17	16	14	12	31
CWIP	0	0	0	0	0	0	0	0	0	0	0	1
Investments	8	0	26	26	26	26	26	27	366	355	355	454
	1	9	9	10	11	12	17	24	36	77	83	78
Total Assets	8	9	35	37	37	43	60	68	418	446	450	564

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	1	0	0	0	-0	2	4	7	47	-11	3	33
	-1	0	0	0	1	-0	-8	3	-264	1	-24	-76
	-0	0	0	0	-0	-2	5	5	202	14	23	59
Net Cash Flow	-1	0	0	0	0	-0	1	15	-15	3	2	15
Free Cash Flow	1	0	0	0	-1	1	-4	6	46	-13	2	8
CFO/OP	52%	0%	0%	0%	28%	75%	110%	139%	217%	-13%	7%	68%

Ratios

Standalone / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	0	0	28	31	28	22	28	15	142	156	101	146
Inventory Days							20				0
Days Payable							102
Cash Conversion Cycle	0	0	28	31	28	22	-53	15	142	156	101	146
Working Capital Days	68	3,920	800	524	430	188	76	-231	-830	-95	42	105
ROCE %	22%	8%	3%	4%	3%	9%	8%	10%	14%	12%	10%	11%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2023

Mar 2024

Mar 2025

Group Workforce (Total Employees)
count

x	xxx	xxx	xxx	xxx	xx	x,xxx	x,xxx	x,xxx
						xx,xxx	x,xxx	xx,xxx
							xx
						xx

Please log in to see hidden values.

E-Surveillance Locations / ATMs Monitored
count

New Contract Wins / Total Contract Value
INR crore

Number of Clients Served (Group)
count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	58.64%	58.64%	58.64%	58.30%	58.30%	58.30%	58.30%	58.30%	58.30%	54.04%	54.04%	54.04%
	0.23%	0.44%	0.19%	0.28%	1.06%	0.92%	0.51%	0.44%	0.43%	0.26%	0.22%	0.21%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.00%	0.00%	0.00%	0.02%	0.02%
	41.13%	40.92%	41.16%	41.42%	40.63%	40.77%	41.16%	41.25%	41.27%	45.69%	45.70%	45.72%
No. of Shareholders	15,796	14,781	15,847	15,296	27,260	36,530	38,215	38,685	58,799	1,18,655	1,06,611	1,06,404

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	64.16%	64.16%	64.16%	64.16%	67.18%	67.18%	58.65%	58.64%	58.30%	54.04%	54.04%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.19%	0.51%	0.22%	0.21%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.02%	0.02%
	35.84%	35.84%	35.84%	35.84%	32.82%	32.82%	41.36%	41.16%	41.16%	45.70%	45.72%
No. of Shareholders	754	735	1,042	1,170	3,005	3,005	8,167	15,847	38,215	1,06,611	1,06,404

* 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

All

Annual reports

Concalls

Nov 2025

Transcript

AI Summary
PPT
Feb 2023

Transcript

AI Summary
PPT
Nov 2022

Transcript

AI Summary
PPT
Aug 2022

Transcript

AI Summary
PPT
Aug 2022

Transcript

AI Summary
PPT