Magellanic Cloud Ltd.

Financial

	Magellanic Cloud	TechNVision Ventures	Dynacons Sys & Sol
Operational Metrics
Financials
5 yr Average ROE	20.52 %	202.4 %	24.58 %
5yr average Equity Multiplier	2.41	31.48	3.78
5yr Average Asset Turnover Ratio	1.07	1.25	2.21
5yr Avg Net Profit Margin	10.31 %	3.82 %	3.12 %
Price to Book	8.86	162.2	7.76
P/E	33.98	261.68	21.93
5yr Avg Cash Conversion Cycle	-3326.6 Days	97.39 Days	3129.87 Days
Inventory Days	4.32 Days	0.0	22.25 Days
Days Receivable	98.71 Days	97.39 Days	125.18 Days
Days Payable	-2264.92 Days	12.47 Days	-532.57 Days
5yr Average Interest Coverage Ratio	9.06	10.8	4.44
5yr Avg ROCE	17.43 %	37.23 %	39.93 %
5yr Avg Operating Profit Margin	13.49 %	5.14 %	5.56 %
5 yr average Debt to Equity	0.87	0.77	0.7
5yr CAGR Net Profit	76.81 %	n/a	56.63 %
5yr Average Return on Assets	8.86 %	4.15 %	6.47 %
Shareholdings
Promoter Holding	58.3 %	74.32 %	60.95 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-8.88 %	0.0	4.73 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Magellanic Cloud	TechNVision Ventures	Dynacons Sys & Sol
Product Wise Break-Up	Product Wise Break-Up Service Income 100.0 Interest Income 0 Gain on Foreign Exchange Fluctuation 0 IT Services 0 0	Product Wise Break-Up Interest Income 0 0 Service Income 0 Software Services 100.0 Gain on Foreign Exchange Fluctuation 0	Product Wise Break-Up Interest Income 0 Software Services 99.2 Service Income 0 IT Services 0 Gain on Foreign Exchange Fluctuation 0 Others 0.8
Segment Break-Up	Segment Break-Up Consultancy 98.52 FMCG 1.48	-	Segment Break-Up FMCG 0 Consultancy 0 Others 100
Operating Profit Break-Up	Operating Profit Break-Up Domestic 0 Overseas 0 Others 100	Operating Profit Break-Up India 0.49 International 99.51	Operating Profit Break-Up Domestic 0 Overseas 0 Others 100
Borrowings Break-Up	Borrowings Break-Up Secured 82.47 Unsecured Loans 17.53	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Others 100	Asset Break-Up - Segment Wise Others 100	-