Magellanic Cloud Ltd

Magellanic Cloud Ltd

₹ 231 0.92%
05 Jun 4:01 p.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]

  • Market Cap 2,702 Cr.
  • Current Price 231
  • High / Low 240 / 74.2
  • Stock P/E 36.5
  • Book Value 25.4
  • Dividend Yield 0.05 %
  • ROCE 32.9 %
  • ROE 39.6 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 75.7% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 34.5%

Cons

  • Stock is trading at 9.34 times its book value
  • Promoter holding has decreased over last quarter: -1.93%

* 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

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
50 52 51 52 57 61 54 65 66 82 91 133 56
46 50 49 59 53 60 56 61 63 63 67 99 23
Operating Profit 4 2 2 -8 5 2 -2 4 3 19 23 34 32
OPM % 8% 4% 5% -15% 8% 3% -3% 7% 5% 23% 26% 25% 58%
1 0 1 1 0 1 27 1 1 0 16 1 2
Interest 1 0 0 0 1 0 0 0 1 1 2 5 3
Depreciation 0 0 0 0 1 1 1 1 1 5 4 6 7
Profit before tax 4 2 3 -8 3 1 24 4 3 13 33 23 24
Tax % 14% 9% 10% 1% -31% 94% 1% 11% 43% 22% 14% 25% 26%
Net Profit 3 2 3 -7 4 0 24 4 2 10 29 17 18
EPS in Rs 0.27 0.21 0.28 -0.77 0.43 0.01 2.36 0.39 0.16 0.90 2.55 1.54 1.54
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
20 161 204 174 212 253 368
18 154 193 164 210 245 260
Operating Profit 2 7 10 11 2 8 108
OPM % 8% 5% 5% 6% 1% 3% 29%
0 -0 0 1 2 30 19
Interest 0 0 1 1 1 2 12
Depreciation 0 0 0 1 1 3 22
Profit before tax 1 7 9 9 1 33 94
Tax % 39% 36% 17% 24% -48% 10% 21%
Net Profit 1 4 8 7 2 29 74
EPS in Rs 0.09 0.44 0.78 0.59 0.18 2.93 6.34
Dividend Payout % 29% 0% 0% 21% 71% 4% 0%
Compounded Sales Growth
10 Years: %
5 Years: 18%
3 Years: 28%
TTM: 46%
Compounded Profit Growth
10 Years: %
5 Years: 76%
3 Years: 132%
TTM: 148%
Stock Price CAGR
10 Years: %
5 Years: 79%
3 Years: 205%
1 Year: 195%
Return on Equity
10 Years: %
5 Years: 30%
3 Years: 35%
Last Year: 40%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
5 5 25 25 25 25 117
Reserves 30 34 23 29 28 52 180
7 1 11 39 80 91 178
18 30 19 33 21 27 249
Total Liabilities 60 70 78 127 155 195 724
18 19 18 46 72 72 429
CWIP 0 0 0 0 0 0 1
Investments 0 0 0 0 0 0 0
42 51 59 81 83 123 293
Total Assets 60 70 78 127 155 195 724

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-2 8 -10 12 -15 50
3 -1 1 -8 -21 -4
-1 -6 10 5 31 7
Net Cash Flow -0 0 0 9 -4 53

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 517 78 70 91 78 60 67
Inventory Days 20 26 374
Days Payable 191 147 812
Cash Conversion Cycle 517 78 70 91 -93 -62 -371
Working Capital Days 435 46 70 78 87 49 -8
ROCE % 18% 20% 13% 2% 23% 33%

Shareholding Pattern

Numbers in percentages

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
64.16 64.16 64.16 67.18 65.89 67.20 67.18 67.18 60.58 60.58 60.58 58.65
35.84 35.84 35.84 32.82 34.11 32.80 32.82 32.82 39.42 39.43 39.42 41.36

Documents