Magellanic Cloud Ltd

₹ 24.5 -0.69%

03 Nov - close price

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 ₹ 1,443 Cr.
Current Price ₹ 24.5
High / Low ₹ 68.7 / 19.4
Stock P/E 12.9
Book Value ₹ 11.6
Dividend Yield 0.00 %
ROCE 19.7 %
ROE 19.0 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 22.6%

Cons

Promoters have pledged 59.0% of their holding.
Company has high debtors of 184 days.
Promoter holding has decreased over last 3 years: -4.60%

* 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

Consolidated Figures in Rs. Crores / View Standalone

	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
	138	154	131	137	132	157	151	156	164	164	164	206	180
YoY Sales growth	+67%	+70%	-1%	+20%	-4%	+2%	+15%	+14%	+24%	+5%	+8%	+31%	+10%
	99	114	81	83	79	106	96	111	107	111	111	153	130
Operating Profit	39	41	51	54	53	52	56	45	57	54	53	53	51
OPM %	28%	26%	39%	39%	40%	33%	37%	29%	35%	33%	32%	26%	28%
	1	1	1	15	1	0	0	3	0	1	-1	6	2
Interest	4	5	5	6	6	6	6	7	6	6	7	7	7
Depreciation	9	8	12	11	11	11	11	11	11	12	12	16	15
Profit before tax	27	28	34	52	38	35	39	30	40	38	33	35	31
Tax %	29%	22%	33%	24%	30%	31%	25%	26%	31%	27%	13%	15%	24%
	19	22	23	39	27	24	29	23	28	28	29	30	24
EPS in Rs	0.33	0.38	0.39	0.67	0.45	0.42	0.50	0.38	0.47	0.48	0.50	0.50	0.40
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	Mar 2025	Mar 2026	TTM
	20	161	204	174	212	253	427	561	597	698	714
Sales growth		+719%	+26%	-14%	+21%	+19%	+69%	+31%	+6%	+17%	+14%
	18	154	193	164	210	245	319	377	392	483	504
Operating Profit	2	7	10	11	2	7	108	184	206	215	210
OPM %	8%	4.7%	5%	6%	0.7%	2.9%	25%	33%	34%	31%	29%
	0	-0	0	1	2	30	19	17	4	8	8
Interest	0	0	1	1	1	2	12	21	25	26	26
Depreciation	0	0	0	1	1	3	21	40	42	51	55
Profit before tax	1	7	9	9	1	33	94	140	143	146	137
Tax %	39%	36%	17%	24%	-48%	10%	21%	27%	28%	22%
	1	4	8	7	2	29	74	103	103	114	110
EPS in Rs	0.02	0.09	0.16	0.12	0.04	0.59	1.26	1.76	1.76	1.94	1.88
Dividend Payout %	29%	0%	0%	21%	71%	4%	2%	2%	2%	8%

Compounded Sales Growth
10 Years:	%
5 Years:	27%
3 Years:	18%
TTM:	14%

Compounded Profit Growth
10 Years:	%
5 Years:	130%
3 Years:	16%
TTM:	8%

Stock Price CAGR
10 Years:	31%
5 Years:	60%
3 Years:	-36%
1 Year:	-59%

Return on Equity
10 Years:	23%
5 Years:	25%
3 Years:	23%
Last Year:	19%

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	Mar 2025	Mar 2026
Equity Capital	5	5	25	25	25	25	117	117	117	118
Reserves	30	34	23	29	28	52	180	290	401	569
	7	1	11	39	80	91	216	279	257	292
	18	30	19	33	21	27	207	114	115	175
Total Liabilities	60	70	78	127	155	195	720	799	889	1,153
	18	19	18	46	72	72	429	440	444	505
CWIP	0	0	0	0	0	0	1	22	42	38
Investments	0	0	0	0	0	0	0	0	5	47
	42	51	59	81	83	123	289	337	398	563
Total Assets	60	70	78	127	155	195	720	799	889	1,153

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	Mar 2025	Mar 2026
	-2	8	-10	12	-15	50	160	32	143	92
	3	-1	1	-8	-21	-4	-367	-76	-64	-142
	-1	-6	10	5	31	7	203	6	-48	44
Net Cash Flow	-0	0	0	9	-4	53	-5	-37	31	-6
Free Cash Flow	-2	7	-10	3	-36	45	52	-45	84	27
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	-110%	149%	-67%	146%	-799%	719%	158%	32%	75%	58%

Ratios

Consolidated / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	517	78	70	91	78	60	58	153	170	184
Inventory Days					20
Days Payable					191
Cash Conversion Cycle	517	78	70	91	-93	60	58	153	170	184
Working Capital Days	320	46	51	35	77	12	-13	86	62	113
ROCE %		18%	20%	13%	2%	23%	31%	27%	23%	20%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Group Workforce (Total Employees)
count

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

Please log in to see hidden values.

E-Surveillance Locations / ATMs Monitored
count

Number of Clients Served (Group)
count

E-Surveillance Order Value Won
INR crore

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	58.64%	58.64%	58.30%	58.30%	58.30%	58.30%	58.30%	58.30%	54.04%	54.04%	54.04%	54.04%
	0.44%	0.19%	0.28%	1.06%	0.92%	0.51%	0.44%	0.43%	0.26%	0.22%	0.21%	0.20%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.00%	0.00%	0.00%	0.02%	0.02%	0.07%
	40.92%	41.16%	41.42%	40.63%	40.77%	41.16%	41.25%	41.27%	45.69%	45.70%	45.72%	45.70%
No. of Shareholders	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	1,04,329

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 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%	0.20%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.02%	0.07%
	35.84%	35.84%	35.84%	35.84%	32.82%	32.82%	41.36%	41.16%	41.16%	45.70%	45.70%
No. of Shareholders	754	735	1,042	1,170	3,005	3,005	8,167	15,847	38,215	1,06,611	1,04,329

* 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