Magellanic Cloud Ltd
BSE:538891
Magellanic Cloud Ltd
BSE:538891
Price:
26.68
INR
-0.04%
Market Closed
Market Cap:
₹15.7B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Magellanic Cloud Ltd
BSE:538891
|
IN |
|
Jiangsu Jingxue Insulation Technology Co Ltd
SZSE:301010
|
CN |
|
R
|
Rugvista Group AB (publ)
STO:RUG
|
SE |
|
GMO Financial Holdings Inc
TSE:7177
|
JP |
|
Wanka Online Inc
HKEX:1762
|
CN |
Income Statement
Earnings Waterfall
Magellanic Cloud Ltd
Magellanic Cloud Ltd
Income Statement
Magellanic Cloud Ltd
Magellanic Cloud Ltd
Currency: INR
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
118
|
0
|
0
|
0
|
207
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
19
N/A
|
17
-8%
|
18
+3%
|
16
-9%
|
7
-55%
|
13
+79%
|
22
+66%
|
33
+50%
|
197
+498%
|
571
+190%
|
958
+68%
|
1 368
+43%
|
1 611
+18%
|
1 734
+8%
|
1 917
+11%
|
2 023
+6%
|
2 030
+0%
|
1 928
-5%
|
1 746
-9%
|
1 655
-5%
|
1 737
+5%
|
1 855
+7%
|
1 967
+6%
|
2 048
+4%
|
2 119
+3%
|
2 213
+4%
|
2 246
+1%
|
2 378
+6%
|
2 527
+6%
|
4 290
+70%
|
4 671
+9%
|
5 349
+15%
|
4 275
-20%
|
4 777
+12%
|
5 393
+13%
|
5 379
0%
|
5 604
+4%
|
5 548
-1%
|
5 581
+1%
|
5 781
+4%
|
5 972
+3%
|
6 290
+5%
|
6 362
+1%
|
6 487
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(3)
|
(4)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(66)
|
(119)
|
(175)
|
(158)
|
(165)
|
(226)
|
(57)
|
(80)
|
(276)
|
(1 714)
|
(2 282)
|
(2 978)
|
(3 381)
|
(856)
|
(396)
|
24
|
537
|
(833)
|
(967)
|
(900)
|
(924)
|
|
| Gross Profit |
19
N/A
|
17
-8%
|
18
+3%
|
15
-19%
|
4
-70%
|
10
+134%
|
19
+85%
|
32
+67%
|
0
N/A
|
570
N/A
|
956
+68%
|
1 367
+43%
|
0
N/A
|
1 731
N/A
|
1 913
+11%
|
2 018
+5%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
495
N/A
|
962
+94%
|
2 000
+108%
|
2 039
+2%
|
2 087
+2%
|
2 213
+6%
|
2 300
+4%
|
4 233
+84%
|
4 592
+8%
|
5 074
+10%
|
2 561
-50%
|
2 495
-3%
|
2 415
-3%
|
1 998
-17%
|
4 748
+138%
|
5 152
+9%
|
5 604
+9%
|
6 318
+13%
|
5 140
-19%
|
5 323
+4%
|
5 462
+3%
|
5 563
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(6)
|
(15)
|
(24)
|
(182)
|
(537)
|
(907)
|
(1 311)
|
(1 540)
|
(1 657)
|
(1 834)
|
(1 932)
|
(1 938)
|
(1 838)
|
(1 673)
|
(1 583)
|
(1 652)
|
(1 777)
|
(1 858)
|
(1 979)
|
(2 000)
|
(2 047)
|
(2 144)
|
(2 157)
|
(2 255)
|
(4 039)
|
(4 180)
|
(4 419)
|
(1 671)
|
(1 473)
|
(1 258)
|
(734)
|
(3 274)
|
(3 586)
|
(3 954)
|
(4 604)
|
(3 498)
|
(3 656)
|
(3 787)
|
(3 935)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(12)
|
(20)
|
(163)
|
(482)
|
(814)
|
(1 153)
|
(1 356)
|
(1 477)
|
(1 637)
|
(1 762)
|
(1 757)
|
(1 639)
|
(1 450)
|
(1 362)
|
(1 386)
|
(1 439)
|
(1 501)
|
(1 464)
|
(1 468)
|
(1 493)
|
(1 497)
|
(1 554)
|
(2 152)
|
(2 749)
|
(2 803)
|
(2 863)
|
(1 432)
|
77
|
435
|
816
|
(2 874)
|
(2 493)
|
(3 001)
|
(3 560)
|
(3 075)
|
(2 461)
|
(2 587)
|
(2 717)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(7)
|
(11)
|
(14)
|
(14)
|
(11)
|
(8)
|
(14)
|
(19)
|
(25)
|
(30)
|
(27)
|
(91)
|
(121)
|
(171)
|
(215)
|
(251)
|
(292)
|
(357)
|
(395)
|
(415)
|
(443)
|
(427)
|
(425)
|
(426)
|
(441)
|
(457)
|
|
| Other Operating Expenses |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(19)
|
(54)
|
(91)
|
(156)
|
(181)
|
(178)
|
(193)
|
(166)
|
(177)
|
(196)
|
(215)
|
(210)
|
(252)
|
(324)
|
(346)
|
(507)
|
(517)
|
(535)
|
(622)
|
(573)
|
(76)
|
(1 199)
|
(1 256)
|
(1 384)
|
(8)
|
(1 300)
|
(1 401)
|
(1 193)
|
(5)
|
(678)
|
(509)
|
(617)
|
2
|
(768)
|
(760)
|
(761)
|
|
| Operating Income |
16
N/A
|
15
-6%
|
16
+5%
|
13
-20%
|
3
-76%
|
4
+29%
|
4
+8%
|
8
+81%
|
15
+86%
|
33
+130%
|
50
+49%
|
56
+11%
|
72
+29%
|
73
+2%
|
80
+9%
|
86
+8%
|
91
+6%
|
89
-2%
|
73
-18%
|
72
-2%
|
85
+18%
|
78
-8%
|
93
+20%
|
3
-97%
|
1
-78%
|
(8)
N/A
|
(56)
-590%
|
56
N/A
|
45
-19%
|
194
+330%
|
412
+112%
|
655
+59%
|
890
+36%
|
1 022
+15%
|
1 157
+13%
|
1 265
+9%
|
1 474
+17%
|
1 566
+6%
|
1 650
+5%
|
1 714
+4%
|
1 641
-4%
|
1 668
+2%
|
1 675
+0%
|
1 628
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
(1)
|
(4)
|
(6)
|
(12)
|
(12)
|
(10)
|
(11)
|
(9)
|
(12)
|
(16)
|
(16)
|
(18)
|
(38)
|
(55)
|
(105)
|
(128)
|
(149)
|
(181)
|
(181)
|
(231)
|
(226)
|
(232)
|
(237)
|
(245)
|
(251)
|
(248)
|
(257)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
6
|
8
|
7
|
7
|
8
|
12
|
16
|
23
|
26
|
20
|
24
|
285
|
293
|
301
|
584
|
474
|
471
|
176
|
202
|
52
|
48
|
163
|
177
|
167
|
163
|
31
|
33
|
47
|
57
|
|
| Pre-Tax Income |
16
N/A
|
16
-6%
|
16
+6%
|
13
-20%
|
3
-73%
|
4
+21%
|
4
+2%
|
8
+81%
|
14
+81%
|
33
+136%
|
50
+49%
|
56
+11%
|
69
+25%
|
75
+8%
|
84
+11%
|
92
+10%
|
95
+3%
|
95
+1%
|
77
-20%
|
74
-4%
|
86
+17%
|
82
-4%
|
106
+29%
|
18
-83%
|
12
-31%
|
3
-76%
|
213
+7 092%
|
332
+56%
|
328
-1%
|
740
+126%
|
831
+12%
|
1 020
+23%
|
938
-8%
|
1 075
+15%
|
1 027
-5%
|
1 132
+10%
|
1 406
+24%
|
1 517
+8%
|
1 585
+5%
|
1 640
+3%
|
1 427
-13%
|
1 449
+2%
|
1 473
+2%
|
1 411
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(14)
|
(21)
|
(22)
|
(25)
|
(24)
|
(25)
|
(30)
|
(16)
|
(17)
|
(12)
|
(8)
|
(21)
|
(15)
|
(13)
|
(10)
|
6
|
(5)
|
(6)
|
(11)
|
(33)
|
(71)
|
(113)
|
(167)
|
(197)
|
(246)
|
(264)
|
(316)
|
(376)
|
(411)
|
(456)
|
(444)
|
(400)
|
(410)
|
(401)
|
(345)
|
|
| Income from Continuing Operations |
13
|
12
|
13
|
10
|
3
|
3
|
3
|
5
|
9
|
19
|
29
|
33
|
44
|
52
|
59
|
62
|
79
|
79
|
64
|
66
|
65
|
68
|
93
|
7
|
18
|
(2)
|
207
|
321
|
295
|
669
|
719
|
853
|
741
|
829
|
763
|
815
|
1 030
|
1 106
|
1 129
|
1 196
|
1 027
|
1 040
|
1 072
|
1 066
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(11)
|
(16)
|
(19)
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
(2)
|
1
|
2
|
4
|
(1)
|
(7)
|
(7)
|
(8)
|
(0)
|
(1)
|
0
|
5
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
13
N/A
|
12
-7%
|
13
+7%
|
10
-25%
|
3
-72%
|
3
+10%
|
3
-13%
|
5
+108%
|
9
+61%
|
19
+122%
|
29
+49%
|
33
+15%
|
44
+33%
|
52
+17%
|
59
+14%
|
62
+6%
|
79
+26%
|
79
+0%
|
64
-19%
|
66
+2%
|
60
-9%
|
57
-5%
|
76
+35%
|
(12)
N/A
|
18
N/A
|
3
-85%
|
218
+7 930%
|
335
+54%
|
295
-12%
|
673
+128%
|
721
+7%
|
856
+19%
|
739
-14%
|
830
+12%
|
766
-8%
|
820
+7%
|
1 028
+25%
|
1 099
+7%
|
1 122
+2%
|
1 188
+6%
|
1 027
-14%
|
1 039
+1%
|
1 072
+3%
|
1 071
0%
|
|
| EPS (Diluted) |
0.85
N/A
|
0.8
-6%
|
0.86
+7%
|
0.64
-26%
|
0.18
-72%
|
0.2
+11%
|
0.17
-15%
|
0.35
+106%
|
0.56
+60%
|
0.76
+36%
|
1.13
+49%
|
1.31
+16%
|
1.75
+34%
|
2.05
+17%
|
2.33
+14%
|
2.47
+6%
|
3.12
+26%
|
3.14
+1%
|
2.63
-16%
|
2.61
-1%
|
2.37
-9%
|
2.98
+26%
|
3.73
+25%
|
-0.46
N/A
|
0.18
N/A
|
0.1
-44%
|
8.65
+8 550%
|
13.27
+53%
|
0.59
-96%
|
5.98
+914%
|
6.41
+7%
|
7.61
+19%
|
1.32
-83%
|
6.99
+430%
|
6.52
-7%
|
1.39
-79%
|
1.76
+27%
|
1.89
+7%
|
1.92
+2%
|
2.02
+5%
|
1.76
-13%
|
1.77
+1%
|
1.84
+4%
|
1.84
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
