Stock SIPROJECTS MAGELLANIC CLOUD LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Magellanic Cloud Limited

Equities

SIPROJECTS

INE613C01018

IT Services & Consulting

Market Closed - Bombay S.E.
Other stock markets
 06:00:49 2024-05-16 am EDT 		5-day change 1st Jan Change
611.5 INR -1.53% Intraday chart for Magellanic Cloud Limited -4.46% +33.37%
May. 08 Magellanic Cloud Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2024 CI
Apr. 30 Magellanic Cloud Arm Bags INR430 Million Drone Order MT

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,265 653.1 761.3 1,646 9,955 22,388
Enterprise Value (EV) 1 1,267 752.1 1,049 2,306 10,277 23,814
P/E ratio 28.7 x 8.32 x 12.8 x 92.3 x 33.8 x 29 x
Yield - 1.93% 1.65% 0.76% 0.13% 0.08%
Capitalization / Revenue 0.79 x 0.32 x 0.44 x 0.78 x 3.94 x 5.24 x
EV / Revenue 0.79 x 0.37 x 0.6 x 1.09 x 4.07 x 5.57 x
EV / EBITDA 17.1 x 7.89 x 11.8 x 296 x 179 x 22.4 x
EV / FCF 18.8 x -5.86 x -74.1 x -7.88 x 61.8 x -132 x
FCF Yield 5.32% -17.1% -1.35% -12.7% 1.62% -0.76%
Price to Book 3.21 x 1.36 x 1.4 x 3.08 x 12.9 x 7.54 x
Nbr of stocks (in thousands) 100,668 100,668 100,668 100,668 100,668 116,879
Reference price 2 12.57 6.488 7.562 16.35 98.89 191.6
Announcement Date 11/3/18 9/5/20 9/5/20 9/4/21 7/19/22 9/8/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 1,611 2,030 1,737 2,119 2,527 4,275
EBITDA 1 74.06 95.32 89.18 7.783 57.31 1,062
EBIT 1 71.58 91.42 84.81 1.333 49.14 897.6
Operating Margin 4.44% 4.5% 4.88% 0.06% 1.94% 21%
Earnings before Tax (EBT) 1 69.4 94.64 86.13 12.11 328 937.8
Net income 1 44.16 78.59 59.53 17.83 294.6 738.8
Net margin 2.74% 3.87% 3.43% 0.84% 11.66% 17.28%
EPS 2 0.4385 0.7800 0.5913 0.1771 2.926 6.616
Free Cash Flow 1 67.36 -128.4 -14.17 -292.5 166.3 -180.6
FCF margin 4.18% -6.32% -0.82% -13.8% 6.58% -4.22%
FCF Conversion (EBITDA) 90.95% - - - 290.14% -
FCF Conversion (Net income) 152.54% - - - 56.45% -
Dividend per Share - 0.1250 0.1250 0.1250 0.1250 0.1500
Announcement Date 11/3/18 9/5/20 9/5/20 9/4/21 7/19/22 9/8/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 1.68 99 288 660 323 1,426
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.0226 x 1.039 x 3.226 x 84.75 x 5.631 x 1.342 x
Free Cash Flow 1 67.4 -128 -14.2 -293 166 -181
ROE (net income / shareholders' equity) 11.8% 18% 12.6% 3.25% 45.1% 39.6%
ROA (Net income/ Total Assets) 6.92% 7.75% 5.18% 0.06% 1.75% 12.2%
Assets 1 638.4 1,014 1,149 30,174 16,800 6,061
Book Value Per Share 2 3.920 4.780 5.410 5.310 7.670 25.40
Cash Flow per Share 2 0.0500 0.1000 1.030 0.5900 5.840 4.310
Capex 1 7.64 1.53 90.5 217 48.9 1,081
Capex / Sales 0.47% 0.08% 5.21% 10.22% 1.93% 25.3%
Announcement Date 11/3/18 9/5/20 9/5/20 9/4/21 7/19/22 9/8/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other IT Services & Consulting

1st Jan change Capi.
MAGELLANIC CLOUD LIMITED Stock Magellanic Cloud Limited
+33.37% 870M
ACCENTURE PLC Stock Accenture plc
-12.37% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+2.84% 168B
IBM Stock IBM
+3.29% 155B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+7.04% 101B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+33.75% 82.99B
RELX PLC Stock RELX PLC
+11.09% 81.93B
INFOSYS LIMITED Stock Infosys Limited
-5.80% 70.47B
SNOWFLAKE INC. Stock Snowflake Inc.
-17.23% 54.89B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-8.05% 43.26B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. SIPROJECTS Stock
  4. Financials Magellanic Cloud Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW