IndiaOne Finance - Company Dashboard

Governance Classic Home

Magellanic Cloud LtdComputers - Software and ConsultingINE613C01026Consolidated₹25.23+0.03 (+0.12%)Jun-26

Valuation

Market Cap₹1.49K Cr

TTM PE13.42x

Forward PE13.52x

PEG-3.74

Book Value₹6.90

P/B3.66x

TTM EPS₹1.88

Fwd EPS₹1.87

TTM Revenue₹714.20 Cr

TTM PAT₹105.52 Cr

TTM EBITDA₹190.05 Cr

TTM EBIT₹147.69 Cr

Last Qtr PAT₹23.70 Cr

Last Qtr EBITDA₹50.72 Cr

Last Qtr EBIT₹36.07 Cr

Profitability

ROE25.95%

ROCE24.28%

TTM NPM14.77%

TTM EBITDA %26.61%

Curr OPM13.02%

Last OPM11.86%

Curr NPM—

Last NPM—

Curr EPS₹0.40

Last EPS₹0.50

Balance sheet

Equity₹116.88 Cr

Reserve₹289.69 Cr

Total Debt₹235.36 Cr

D/E0.58x

Interest %28.14%

Curr Interest₹6.67 Cr

Price / range

Close₹25.23

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+0.12%

1W-1.79%

1M-12.49%

3M-20.18%

6M+0.44%

1Y-66.55%

2Y-79.38%

3Y-71.95%

5Y+666.87%

Diwali-66.55%

Sector peers — Computers - Software and Consulting

Company	Close	Mkt Cap	TTM P/E	ROE
TCS	2105.00	₹7.62L Cr	15.29	46.68%
INFY	1051.40	₹4.27L Cr	14.18	32.66%
HCLTECH	1249.30	₹3.39L Cr	19.41	23.19%
WIPRO	166.83	₹1.65L Cr	13.22	15.09%
TECHM	1537.10	₹1.51L Cr	26.53	17.43%
LTIM	4275.10	₹1.27L Cr	26.64	20.81%
PERSISTENT	5416.00	₹85.44K Cr	43.97	30.44%
COFORGE	1841.00	₹81.50K Cr	37.40	20.13%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	24.08-19.1%	205.55	24.59	23.98	29.77	697.88
Other Income	0.74	5.58	0.58	1.23	0.28	8.44
Total Income	24.82-17.4%	211.13	25.17	25.20	30.05	706.32
Interest	7.16	6.95	6.81	7.02	6.67	25.73
Expenditure	-18.33+20.0%	-176.28	-18.15	-18.57	-22.90	-558.53
PBDT	0	0	0	0	0	0
EBITDA	15.06+5.0%	51.90	14.70	13.59	14.34	215.86
Depreciation	-2.15	-15.68	-1.45	-1.16	-0.80	-50.78
EBIT	12.91-4.7%	36.22	13.25	12.43	13.54	165.08
PBT	6.48-8.9%	34.84	6.70	6.63	7.11	146.14
Tax	-1.62	-9.80	-1.90	-1.92	-1.90	-40.34
Equity	117.81	117.81	0	0	0	117.81
OPM	26.11	16.50	27.25	27.66	23.87	20.69
Net Profit	4.87-6.0%	25.04	4.80	4.71	5.18	105.80
NPM	19.62	11.86	19.52	19.64	17.41	14.98
EPS	0.08	0.50	0.08	0.08	0	3.90

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 23-24	FY 22-23	FY 21-22	FY 20-21	FY 19-20
Revenue	697.88	74.56+36.3%	54.71+30.7%	41.87+53.0%	27.36+123.7%	12.23
Other Income	8.44	2.79	1.39	1.51	1.18	0.80
Total Income	706.32	77.34+37.8%	56.11+29.3%	43.38+52.0%	28.54+119.2%	13.02
Expenditure	-558.53	-53.72-33.0%	-40.40-3.7%	-38.96-54.4%	-25.23-158.2%	-9.77
Interest	-25.73	-14.41	-6.81	-1.28	-0.62	-0.15
PBDT	0	0	0	0	0	0
EBITDA	215.86	38.14+59.5%	23.91+265.6%	6.54+69.0%	3.87+4.3%	3.71
Depreciation	-50.78	-2.89	-2.79	-2.35	-1.12	-1.10
EBIT	165.08	35.25+66.9%	21.12+404.1%	4.19+52.4%	2.75+5.4%	2.61
PBT	146.14	23.62+50.4%	15.71+255.4%	4.42+33.9%	3.30+1.2%	3.26
Tax	-40.34	-5.39	-5.09	-1.54	-0.84	-0.87
Equity	117.81	0	0	0	0	0
OPM (%)	20.69	31.00	28.00	10.00	12.00	25.00
Net Profit	105.80	18.23+71.7%	10.62+268.8%	2.88+17.1%	2.46+3.4%	2.38
NPM (%)	14.98	24.00	19.00	7.00	9.00	18.00
EPS (Rs)	3.90	1.56-17.9%	1.90+65.2%	1.15-41.3%	1.96+106.3%	0.95
CEPS	3.90	1.56	1.90	1.15	1.96	0.95

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	180.28+10.0%	205.55	163.93	164.44	163.96	697.88
Other Income	1.77	5.58	1.09	1.39	0.38	8.44
Total Income	182.05+10.8%	211.13	165.02	165.83	164.34	706.32
Interest	6.67	6.95	0	5.65	6.31	25.73
Expenditure	-150.88-21.5%	-176.28	-130.38	-128.24	-124.20	-558.53
PBDT	0	0	0	0	0	0
EBITDA	50.72-10.8%	51.90	33.55	53.88	56.89	215.86
Depreciation	-14.65	-15.68	0	-12.03	-10.82	-50.78
EBIT	36.07-21.7%	36.22	33.55	41.85	46.07	165.08
PBT	31.17-22.2%	34.84	33	37.59	40.08	146.14
Tax	-7.46	-9.80	-4.37	-9.97	-12.30	-40.34
Equity	117.81	117.81	0	0	0	117.81
OPM	17.12	16.50	20.00	22.67	24.39	20.69
Net Profit	23.70-14.7%	25.04	29.16	27.62	27.77	105.80
NPM	13.02	11.86	17.67	16.65	16.90	14.98
EPS	0.40-14.9%	0.50	0	0.48	0.47	3.90

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 23-24	FY 22-23	FY 21-22	FY 20-21	FY 19-20
Revenue	697.88	560.43+31.1%	427.47+69.2%	252.68+19.2%	211.94+22.0%	173.68
Other Income	8.44	17.43	19.10	30.10	2.14	1.40
Total Income	706.32	577.86+29.4%	446.57+57.9%	282.77+32.1%	214.08+22.3%	175.08
Expenditure	-558.53	-437.31-24.0%	-352.79-41.1%	-249.97-17.4%	-212.87-27.9%	-166.47
Interest	-25.73	-21.13	-11.99	-1.69	-0.99	-1.27
PBDT	0	0	0	0	0	0
EBITDA	215.86	183.76+69.7%	108.26+1422.6%	7.11+377.2%	1.49-84.9%	9.84
Depreciation	-50.78	-39.51	-21.59	-2.71	-1.43	-1.36
EBIT	165.08	144.25+66.4%	86.67+1869.8%	4.40+7233.3%	0.06-99.3%	8.48
PBT	146.14	140.55+49.9%	93.78+185.9%	32.80+2610.7%	1.21-85.9%	8.61
Tax	-40.34	-37.60	-19.68	-3.35	0.57	-2.07
Equity	117.81	0	0	0	0	0
OPM (%)	20.69	24.32	21.00	11.60	0.57	4.92
Net Profit	105.80	102.96+39.2%	73.99+151.2%	29.46+1555.1%	1.78-72.8%	6.54
NPM (%)	14.98	17.82	16.57	10.42	0.83	3.74
EPS (Rs)	3.90	8.81+33.1%	6.62-43.5%	11.71+1549.3%	0.71-72.7%	2.60
CEPS	3.90	8.81	6.62	11.71	0.71	2.60

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2025	Final Dividend	0.03	12 Sep 2025
2024	Final Dividend	0.15	26 Jul 2024
2023	Final Dividend	0.15	22 Sep 2023
2022	Final Dividend	0.5	02 Aug 2022
2021	Final Dividend	0.5	20 Sep 2021
2020	Final Dividend	0.5	18 Sep 2020
2019	Final Dividend	0.5	01 Aug 2019
2018	Interim Dividend	0.5	28 Aug 2017

Bonus

Year	Ratio	Ex-Date
2023	3:1	21 Mar 2023
2018	4:1	09 Oct 2018

Split

Year	Ratio	Ex-Date
2024	Rs.10/- to Rs.2/-	26 Jul 2024

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split