Magellanic Cloud Ltd

Magellanic Cloud Ltd

₹ 642 1.08%
16 Jul - close price
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]

  • Market Cap 7,501 Cr.
  • Current Price 642
  • High / Low 688 / 264
  • Stock P/E 409
  • Book Value 16.7
  • Dividend Yield 0.02 %
  • ROCE 11.8 %
  • ROE 9.83 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 91.1% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 24.1%

Cons

  • Stock is trading at 38.5 times its book value
  • Company has a low return on equity of 9.48% 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.

Loading peers table ...

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% 10%
Compounded Sales Growth
10 Years: 58%
5 Years: 56%
3 Years: 40%
TTM: 36%
Compounded Profit Growth
10 Years: 46%
5 Years: 91%
3 Years: 95%
TTM: 73%
Stock Price CAGR
10 Years: %
5 Years: 144%
3 Years: 237%
1 Year: 142%
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 15 149 66
Total Liabilities 6 7 8 9 35 37 37 43 60 68 418 446
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 36 77
Total Assets 6 7 8 9 35 37 37 43 60 68 418 446

Cash Flows

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
1 0 1 -0 -0 -0 -0 2 4 7 47 -11
-1 0 -1 -0 -0 -0 1 -0 -8 3 -264 1
-0 -0 -0 -0 -0 -0 -0 -2 5 5 202 14
Net Cash Flow 0 1 -1 -0 -0 -0 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 14 142 156
Inventory Days 20
Days Payable 102
Cash Conversion Cycle -0 -0 -0 -0 28 31 28 21 -53 14 142 156
Working Capital Days 320 740 68 3,920 800 525 431 282 119 -154 -766 30
ROCE % 32% 22% 8% 3% 4% 3% 9% 8% 10% 14% 12%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 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 1,3121,5232,0343,0052,5933,0343,5208,1679,82415,79614,78115,847

* 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.

Documents