Magellanic Cloud Ltd

Magellanic Cloud Ltd

₹ 619 0.20%
23 Feb - 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 7,238 Cr.
  • Current Price 619
  • High / Low 660 / 119
  • Stock P/E 88.8
  • Book Value 29.2
  • Dividend Yield 0.02 %
  • ROCE 31.2 %
  • ROE 39.5 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 75.6% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 34.3%
  • Company has been maintaining a healthy dividend payout of 25.8%
  • Company's working capital requirements have reduced from 53.2 days to 25.5 days

Cons

  • Stock is trading at 21.2 times its book value
  • Company might be capitalizing the interest cost
  • 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

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
52 57 61 54 65 66 82 91 133 115 138 154 131
59 53 60 56 61 63 63 67 99 82 99 114 81
Operating Profit -8 5 2 -2 4 3 19 23 34 32 39 41 51
OPM % -15% 8% 3% -3% 7% 5% 23% 26% 25% 28% 28% 26% 39%
1 0 1 27 1 1 0 16 1 2 1 1 1
Interest 0 1 0 0 0 1 1 2 5 3 4 5 5
Depreciation 0 1 1 1 1 1 5 4 6 7 9 8 12
Profit before tax -8 3 1 24 4 3 13 33 23 24 27 28 34
Tax % 1% -31% 94% 1% 11% 43% 22% 14% 25% 26% 29% 22% 33%
-7 4 0 24 4 2 10 29 17 18 19 22 23
EPS in Rs -0.77 0.43 0.01 2.36 0.39 0.16 0.90 2.55 1.54 1.54 1.65 1.90 1.95
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 TTM
20 161 204 174 212 253 427 538
18 154 193 164 210 245 319 376
Operating Profit 2 7 10 11 2 7 108 162
OPM % 8% 5% 5% 6% 1% 3% 25% 30%
-0 -0 0 1 2 30 19 5
Interest 0 0 1 1 1 2 12 18
Depreciation 0 0 0 1 1 3 21 36
Profit before tax 1 7 9 9 1 33 94 113
Tax % 39% 36% 17% 24% -48% 10% 21%
1 4 8 7 2 29 74 82
EPS in Rs 0.09 0.44 0.78 0.59 0.18 2.93 6.32 7.04
Dividend Payout % 29% -0% -0% 21% 71% 4% 2%
Compounded Sales Growth
10 Years: %
5 Years: 22%
3 Years: 35%
TTM: 45%
Compounded Profit Growth
10 Years: %
5 Years: 76%
3 Years: 132%
TTM: 42%
Stock Price CAGR
10 Years: %
5 Years: 129%
3 Years: 229%
1 Year: 411%
Return on Equity
10 Years: %
5 Years: 30%
3 Years: 34%
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 Sep 2023
Equity Capital 5 5 25 25 25 25 117 117
Reserves 30 34 23 29 28 52 180 224
7 1 11 39 80 91 216 235
18 30 19 33 21 27 207 194
Total Liabilities 60 70 78 127 155 195 720 770
18 19 18 46 72 72 429 446
CWIP -0 -0 -0 -0 -0 -0 1 8
Investments -0 -0 -0 -0 -0 -0 -0 -0
42 51 59 81 83 123 289 316
Total Assets 60 70 78 127 155 195 720 770

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 50 160
3 -1 1 -8 -21 -4 -367
-1 -6 10 5 31 7 203
Net Cash Flow -0 0 0 9 -4 53 -5

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 58
Inventory Days 20
Days Payable 191
Cash Conversion Cycle 517 78 70 91 -93 60 58
Working Capital Days 435 46 70 78 87 47 25
ROCE % 18% 20% 13% 2% 23% 31%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
67.18% 65.89% 67.20% 67.18% 67.18% 60.58% 60.58% 60.58% 58.65% 58.64% 58.64% 58.64%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.23% 0.44%
32.82% 34.11% 32.80% 32.82% 32.82% 39.42% 39.43% 39.42% 41.36% 41.35% 41.13% 40.92%
No. of Shareholders 3,0051,3121,5232,0343,0052,5933,0343,5208,1679,82415,79614,781

* 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

Concalls