MAGELLANIC CLOUD
|
MAGELLANIC CLOUD Last 5 Year Balance Sheet History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹118 Cr | ₹117 Cr | ₹117 Cr | ₹117 Cr | ₹25 Cr |
| Equity - Authorised | ₹200 Cr | ₹200 Cr | ₹175 Cr | ₹175 Cr | ₹55 Cr |
| Equity - Issued | ₹118 Cr | ₹117 Cr | ₹117 Cr | ₹117 Cr | ₹25 Cr |
| Equity Paid Up | ₹118 Cr | ₹117 Cr | ₹117 Cr | ₹117 Cr | ₹25 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹569 Cr | ₹401 Cr | ₹290 Cr | ₹180 Cr | ₹52 Cr |
| Securities Premium | ₹76 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr | ₹3.87 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹436 Cr | ₹331 Cr | ₹231 Cr | ₹127 Cr | ₹41 Cr |
| General Reserves | ₹3.15 Cr | ₹3.15 Cr | ₹3.15 Cr | ₹3.15 Cr | ₹3.15 Cr |
| Other Reserves | ₹54 Cr | ₹25 Cr | ₹14 Cr | ₹8.85 Cr | ₹4.30 Cr |
| Reserve excluding Revaluation Reserve | ₹563 Cr | ₹395 Cr | ₹290 Cr | ₹180 Cr | ₹52 Cr |
| Revaluation reserve | ₹5.30 Cr | ₹5.30 Cr | - | - | - |
| Shareholder's Funds | ₹686 Cr | ₹517 Cr | ₹407 Cr | ₹297 Cr | ₹77 Cr |
| Minority Interest | ₹0.46 Cr | ₹0.40 Cr | ₹0.36 Cr | ₹0.22 Cr | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹163 Cr | ₹117 Cr | ₹181 Cr | ₹145 Cr | ₹15 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹0.35 Cr | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹162 Cr | ₹117 Cr | ₹181 Cr | ₹145 Cr | ₹15 Cr |
| Unsecured Loans | - | - | - | ₹0.89 Cr | ₹47 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | ₹0.89 Cr | ₹47 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹13 Cr | ₹6.98 Cr | ₹9.23 Cr | ₹9.75 Cr | ₹-2.66 Cr |
| Deferred Tax Assets | ₹3.39 Cr | ₹3.66 Cr | ₹6.65 Cr | ₹5.63 Cr | ₹2.97 Cr |
| Deferred Tax Liability | ₹16 Cr | ₹11 Cr | ₹16 Cr | ₹15 Cr | ₹0.31 Cr |
| Other Long Term Liabilities | ₹7.20 Cr | ₹10 Cr | ₹19 Cr | ₹25 Cr | ₹4.34 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹7.13 Cr | ₹2.39 Cr | ₹1.89 Cr | ₹1.87 Cr | ₹2.94 Cr |
| Total Non-Current Liabilities | ₹190 Cr | ₹136 Cr | ₹211 Cr | ₹182 Cr | ₹67 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹73 Cr | ₹23 Cr | ₹38 Cr | ₹41 Cr | ₹9.14 Cr |
| Sundry Creditors | ₹73 Cr | ₹23 Cr | ₹38 Cr | ₹41 Cr | ₹9.14 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹43 Cr | ₹37 Cr | ₹49 Cr | ₹137 Cr | ₹15 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.09 Cr | ₹0.04 Cr | ₹0.11 Cr | ₹1.08 Cr | ₹0.40 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹43 Cr | ₹37 Cr | ₹48 Cr | ₹136 Cr | ₹14 Cr |
| Short Term Borrowings | ₹116 Cr | ₹123 Cr | ₹74 Cr | ₹41 Cr | ₹22 Cr |
| Secured ST Loans repayable on Demands | ₹78 Cr | ₹87 Cr | ₹49 Cr | ₹32 Cr | ₹2.98 Cr |
| Working Capital Loans- Sec | ₹54 Cr | ₹30 Cr | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-17 Cr | ₹6.58 Cr | ₹25 Cr | ₹9.12 Cr | ₹19 Cr |
| Short Term Provisions | ₹45 Cr | ₹50 Cr | ₹20 Cr | ₹21 Cr | ₹2.34 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹43 Cr | ₹50 Cr | ₹20 Cr | ₹20 Cr | ₹2.28 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.02 Cr | ₹0.48 Cr | ₹0.16 Cr | ₹0.88 Cr | ₹0.06 Cr |
| Total Current Liabilities | ₹276 Cr | ₹235 Cr | ₹181 Cr | ₹240 Cr | ₹48 Cr |
| Total Liabilities | ₹1,153 Cr | ₹889 Cr | ₹799 Cr | ₹720 Cr | ₹193 Cr |
| ASSETS | |||||
| Gross Block | ₹705 Cr | ₹593 Cr | ₹549 Cr | ₹498 Cr | ₹78 Cr |
| Less: Accumulated Depreciation | ₹200 Cr | ₹150 Cr | ₹109 Cr | ₹69 Cr | ₹6.03 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹505 Cr | ₹444 Cr | ₹440 Cr | ₹429 Cr | ₹72 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹5.16 Cr | ₹4.36 Cr | ₹5.79 Cr | ₹1.49 Cr | - |
| Non Current Investments | ₹47 Cr | ₹4.71 Cr | - | - | - |
| Long Term Investment | ₹47 Cr | ₹4.71 Cr | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹47 Cr | ₹4.71 Cr | - | - | - |
| Long Term Loans & Advances | ₹6.11 Cr | ₹3.37 Cr | ₹6.48 Cr | ₹7.39 Cr | ₹4.93 Cr |
| Other Non Current Assets | ₹5.71 Cr | ₹4.82 Cr | - | ₹2.58 Cr | - |
| Total Non-Current Assets | ₹602 Cr | ₹499 Cr | ₹469 Cr | ₹441 Cr | ₹77 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹19 Cr | ₹9.04 Cr | ₹12 Cr | ₹19 Cr | ₹1.60 Cr |
| Raw Materials | ₹19 Cr | ₹8.89 Cr | ₹12 Cr | ₹9.57 Cr | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹0.16 Cr | ₹0.15 Cr | ₹0.29 Cr | ₹9.41 Cr | ₹1.60 Cr |
| Sundry Debtors | ₹352 Cr | ₹279 Cr | ₹235 Cr | ₹68 Cr | ₹41 Cr |
| Debtors more than Six months | ₹113 Cr | ₹72 Cr | ₹57 Cr | ₹3.39 Cr | - |
| Debtors Others | ₹246 Cr | ₹210 Cr | ₹179 Cr | ₹65 Cr | ₹41 Cr |
| Cash and Bank | ₹58 Cr | ₹53 Cr | ₹17 Cr | ₹54 Cr | ₹59 Cr |
| Cash in hand | ₹0.18 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.13 Cr | ₹0.42 Cr |
| Balances at Bank | ₹58 Cr | ₹53 Cr | ₹17 Cr | ₹54 Cr | ₹58 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹79 Cr | ₹20 Cr | ₹37 Cr | ₹62 Cr | ₹4.81 Cr |
| Interest accrued on Investments | ₹0.01 Cr | ₹0.02 Cr | - | ₹0.01 Cr | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹8.34 Cr | ₹11 Cr | ₹32 Cr | ₹37 Cr | ₹0.33 Cr |
| Other current_assets | ₹70 Cr | ₹8.19 Cr | ₹5.64 Cr | ₹24 Cr | ₹4.49 Cr |
| Short Term Loans and Advances | ₹44 Cr | ₹30 Cr | ₹29 Cr | ₹76 Cr | ₹8.62 Cr |
| Advances recoverable in cash or in kind | ₹8.59 Cr | ₹8.38 Cr | ₹16 Cr | ₹53 Cr | ₹1.81 Cr |
| Advance income tax and TDS | - | - | ₹2.84 Cr | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | ₹0.21 Cr | ₹3.22 Cr | ₹4.39 Cr |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹35 Cr | ₹21 Cr | ₹10 Cr | ₹20 Cr | ₹2.42 Cr |
| Total Current Assets | ₹552 Cr | ₹390 Cr | ₹330 Cr | ₹279 Cr | ₹115 Cr |
| Net Current Assets (Including Current Investments) | ₹275 Cr | ₹156 Cr | ₹149 Cr | ₹39 Cr | ₹67 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹1,153 Cr | ₹889 Cr | ₹799 Cr | ₹720 Cr | ₹193 Cr |
| Contingent Liabilities | ₹3.18 Cr | ₹1.70 Cr | ₹2.06 Cr | - | - |
| Total Debt | ₹279 Cr | ₹240 Cr | ₹255 Cr | ₹187 Cr | ₹85 Cr |
| Book Value | 11.56 | 8.76 | 34.79 | 25.40 | 30.67 |
| Adjusted Book Value | 11.56 | 8.76 | 6.96 | 5.08 | 1.53 |
Compare Balance Sheet of peers of MAGELLANIC CLOUD
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAGELLANIC CLOUD | ₹1,443.3 Cr | NA | -5.3% | -68.1% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹782,592.0 Cr | 2.6% | -4.3% | -28.5% | Stock Analytics | |
| INFOSYS | ₹415,588.0 Cr | 0.5% | -5.4% | -31.3% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹329,520.0 Cr | 1.2% | -5.5% | -15.3% | Stock Analytics | |
| WIPRO | ₹161,155.0 Cr | 0.3% | -5.1% | -34.2% | Stock Analytics | |
| TECH MAHINDRA | ₹148,695.0 Cr | -1.4% | -2.9% | 6.8% | Stock Analytics | |
MAGELLANIC CLOUD Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAGELLANIC CLOUD | NA |
-5.3% |
-68.1% |
| SENSEX | 0.8% |
-4.8% |
-10.5% |
You may also like the below Video Courses