Cyber Media Research & Services Ltd
Incorporated in 1996, Cyber Media Research & Services Ltd is in the business of Market research and management Consultancy[1]
- Market Cap ₹ 24.7 Cr.
- Current Price ₹ 84.2
- High / Low ₹ 194 / 64.0
- Stock P/E 10.7
- Book Value ₹ 58.9
- Dividend Yield 2.37 %
- ROCE 15.4 %
- ROE 14.0 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company has been maintaining a healthy dividend payout of 23.2%
Cons
- Contingent liabilities of Rs.8.09 Cr.
- Debtor days have increased from 104 to 130 days.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
19.19 | 38.06 | 30.21 | 29.71 | 56.62 | 63.13 | 87.33 | 75.03 | |
17.73 | 37.59 | 29.43 | 28.31 | 53.24 | 58.76 | 81.24 | 72.20 | |
Operating Profit | 1.46 | 0.47 | 0.78 | 1.40 | 3.38 | 4.37 | 6.09 | 2.83 |
OPM % | 7.61% | 1.23% | 2.58% | 4.71% | 5.97% | 6.92% | 6.97% | 3.77% |
0.05 | 0.52 | 0.49 | 0.45 | 0.16 | 0.05 | -0.01 | 0.91 | |
Interest | 0.29 | 0.74 | 0.75 | 1.02 | 0.96 | 0.85 | 0.87 | 0.72 |
Depreciation | 0.47 | 0.14 | 0.13 | 0.14 | 0.27 | 0.27 | 0.28 | 0.09 |
Profit before tax | 0.75 | 0.11 | 0.39 | 0.69 | 2.31 | 3.30 | 4.93 | 2.93 |
Tax % | 18.67% | -109.09% | 0.00% | 2.90% | 31.17% | 35.76% | 27.18% | 21.50% |
0.61 | 0.23 | 0.39 | 0.66 | 1.60 | 2.12 | 3.59 | 2.30 | |
EPS in Rs | 40.67 | 2.56 | 4.33 | 7.33 | 6.35 | 7.24 | 12.26 | 7.86 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 27.64% | 16.32% | 25.48% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 20% |
3 Years: | 10% |
TTM: | -14% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 41% |
3 Years: | 13% |
TTM: | -45% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | -51% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 25% |
3 Years: | 22% |
Last Year: | 14% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
Equity Capital | 0.15 | 0.90 | 0.90 | 0.90 | 2.52 | 2.93 | 2.93 | 2.93 |
Reserves | 1.25 | 0.77 | 1.11 | 1.30 | 1.25 | 9.62 | 12.60 | 14.31 |
4.50 | 6.94 | 6.99 | 7.37 | 9.71 | 6.80 | 8.60 | 6.11 | |
6.75 | 7.64 | 8.33 | 7.43 | 14.69 | 14.97 | 16.93 | 20.35 | |
Total Liabilities | 12.65 | 16.25 | 17.33 | 17.00 | 28.17 | 34.32 | 41.06 | 43.70 |
0.55 | 0.43 | 0.30 | 0.19 | 0.68 | 0.43 | 0.36 | 0.38 | |
CWIP | 0.00 | 0.00 | 0.53 | 0.73 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.90 |
12.10 | 15.82 | 16.50 | 16.08 | 27.49 | 33.89 | 40.70 | 42.42 | |
Total Assets | 12.65 | 16.25 | 17.33 | 17.00 | 28.17 | 34.32 | 41.06 | 43.70 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
1.04 | -2.13 | 1.79 | 2.33 | 0.60 | 9.08 | -5.02 | 3.77 | |
-2.86 | 0.09 | -0.52 | -1.66 | 1.65 | -9.78 | 1.19 | 0.03 | |
2.72 | 1.69 | -0.67 | -0.64 | 1.42 | 2.90 | 0.42 | -3.79 | |
Net Cash Flow | 0.89 | -0.35 | 0.60 | 0.03 | 3.67 | 2.20 | -3.42 | 0.00 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
Debtor Days | 86.73 | 70.58 | 74.06 | 66.83 | 60.98 | 78.92 | 102.06 | 130.13 |
Inventory Days | ||||||||
Days Payable | ||||||||
Cash Conversion Cycle | 86.73 | 70.58 | 74.06 | 66.83 | 60.98 | 78.92 | 102.06 | 130.13 |
Working Capital Days | -22.44 | 18.70 | 16.79 | 20.39 | -8.70 | 8.79 | 43.59 | 44.22 |
ROCE % | 11.72% | 13.17% | 18.42% | 28.37% | 25.28% | 30.22% | 15.37% |
Documents
Announcements
-
Disclosure under SEBI Takeover Regulations
29 June 2025 - Promoter declares no encumbrance on shares for FY ended March 31, 2025 under SEBI regulations.
-
Trading Window
25 June 2025 - Trading window closed from July 1 till 48 hours post Q1 June 30, 2025 results declaration.
-
Trading Window-XBRL
25 June 2025 - Cyber Media Research & Services Limited has informed about Closure of Trading Window
-
Clarification - Financial Results
24 June 2025 - Exchange has sought clarification from Cyber Media Research & Services Limited for the quarter ended 31-Mar-2025 with respect to Regulation 33 of the SEBI (LODR) …
-
Updates
14 June 2025 - Company confirms non-applicability of SEBI Large Corporate framework as of March 31, 2025.
Annual reports
Concalls
-
Jun 2025TranscriptPPT
-
Nov 2024TranscriptPPT
-
Jun 2024TranscriptPPT
-
Nov 2023TranscriptPPT
-
Mar 2023TranscriptPPT
Business Overview:[1][2]
a) CMR is a part of Cyber Media (India) Limited. It offers premier research and consulting firm offering customers strategic and tactical insights.
b) Company’s research and advisory services operates with premium data
across technology, telecom, life sciences, automotive, manufacturing, and other industry verticals. Key offerings include building more market trackers, custom data and custom dashboards for clients.
c) It provides data-as-service by helping customers collect, process, visualize and deliver insights from large data sets
d) Company act as market research, market analysis, management and consulting organization dedicated to computer, communications, and information technology industry
e) It investigates and collect information and to provide for and undertake delivery and holding of lectures, denominations, exhibitions, seminars and meetings in connection therewith