Magellanic Cloud Ltd
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]
- Market Cap ₹ 4,617 Cr.
- Current Price ₹ 79.0
- High / Low ₹ 136 / 42.5
- Stock P/E 44.5
- Book Value ₹ 8.85
- Dividend Yield 0.04 %
- ROCE 22.9 %
- ROE 22.2 %
- Face Value ₹ 2.00
Pros
- Company has delivered good profit growth of 77.0% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 27.9%
Cons
- Stock is trading at 8.87 times its book value
- Company has high debtors of 170 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 161 | 204 | 174 | 212 | 253 | 427 | 560 | 597 | 629 | |
| 18 | 154 | 193 | 164 | 210 | 245 | 319 | 377 | 392 | 420 | |
| Operating Profit | 2 | 7 | 10 | 11 | 2 | 7 | 108 | 184 | 205 | 209 |
| OPM % | 8% | 5% | 5% | 6% | 1% | 3% | 25% | 33% | 34% | 33% |
| 0 | -0 | 0 | 1 | 2 | 30 | 19 | 17 | 4 | 3 | |
| Interest | 0 | 0 | 1 | 1 | 1 | 2 | 12 | 21 | 24 | 25 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 3 | 21 | 40 | 42 | 43 |
| Profit before tax | 1 | 7 | 9 | 9 | 1 | 33 | 94 | 141 | 143 | 145 |
| Tax % | 39% | 36% | 17% | 24% | -48% | 10% | 21% | 27% | 28% | |
| 1 | 4 | 8 | 7 | 2 | 29 | 74 | 103 | 103 | 104 | |
| EPS in Rs | 0.02 | 0.09 | 0.16 | 0.12 | 0.04 | 0.59 | 1.26 | 1.76 | 1.76 | 1.77 |
| Dividend Payout % | 29% | 0% | 0% | 21% | 71% | 4% | 2% | 2% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 28% |
| 3 Years: | 33% |
| TTM: | 13% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 77% |
| 3 Years: | 52% |
| TTM: | -6% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 56% |
| 5 Years: | 97% |
| 3 Years: | 66% |
| 1 Year: | -40% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 28% |
| 3 Years: | 28% |
| Last Year: | 22% |
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 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 25 | 25 | 25 | 25 | 117 | 117 | 117 |
| Reserves | 30 | 34 | 23 | 29 | 28 | 52 | 180 | 290 | 401 |
| 7 | 1 | 11 | 39 | 80 | 91 | 216 | 279 | 257 | |
| 18 | 30 | 19 | 33 | 21 | 27 | 207 | 114 | 115 | |
| Total Liabilities | 60 | 70 | 78 | 127 | 155 | 195 | 720 | 799 | 889 |
| 18 | 19 | 18 | 46 | 72 | 72 | 429 | 440 | 482 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 22 | 4 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
| 42 | 51 | 59 | 81 | 83 | 123 | 289 | 337 | 398 | |
| Total Assets | 60 | 70 | 78 | 127 | 155 | 195 | 720 | 799 | 889 |
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 | |
|---|---|---|---|---|---|---|---|---|---|
| -2 | 8 | -10 | 12 | -15 | 50 | 160 | 32 | 143 | |
| 3 | -1 | 1 | -8 | -21 | -4 | -367 | -76 | -64 | |
| -1 | -6 | 10 | 5 | 31 | 7 | 203 | 6 | -48 | |
| Net Cash Flow | -0 | 0 | 0 | 9 | -4 | 53 | -5 | -37 | 31 |
Ratios
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 | |
|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 517 | 78 | 70 | 91 | 78 | 60 | 58 | 153 | 170 |
| Inventory Days | 20 | ||||||||
| Days Payable | 191 | ||||||||
| Cash Conversion Cycle | 517 | 78 | 70 | 91 | -93 | 60 | 58 | 153 | 170 |
| Working Capital Days | 320 | 46 | 51 | 35 | 77 | 12 | -13 | 86 | 62 |
| ROCE % | 18% | 20% | 13% | 2% | 23% | 31% | 27% | 23% |
Documents
Announcements
-
Communication To Shareholders- Intimation On Deduction Of Tax At Source On Final Dividend Recommended
2d - Board recommended final dividend INR 0.03 per share for FY2024-25; TDS instructions; forms due Sep 13, 2025.
- Intimation For 44Th Annual General Meeting 2d
- Intimation For Book Closure 2d
- Record Date For Dividend 2d
-
Appointment Of Secretarial Auditor Of The Company
2d - Board recommended final dividend 1.5% per Rs2 share; AGM Sept 23, 2025; book closure Sept 17–23; secretarial auditor appointed.
Annual reports
-
Financial Year 2024
from web
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
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]