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 ₹ 22.0 Cr.
- Current Price ₹ 75.0
- High / Low ₹ 144 / 64.0
- Stock P/E 7.98
- Book Value ₹ 58.9
- Dividend Yield 2.66 %
- ROCE 15.4 %
- ROE 14.1 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company has been maintaining a healthy dividend payout of 23.1%
Cons
- 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 | TTM | |
---|---|---|---|---|---|---|---|---|---|
19.19 | 38.06 | 30.21 | 29.71 | 56.62 | 63.13 | 87.33 | 75.03 | 78.97 | |
17.73 | 37.59 | 29.43 | 28.31 | 53.24 | 58.76 | 81.24 | 72.18 | 75.69 | |
Operating Profit | 1.46 | 0.47 | 0.78 | 1.40 | 3.38 | 4.37 | 6.09 | 2.85 | 3.28 |
OPM % | 7.61% | 1.23% | 2.58% | 4.71% | 5.97% | 6.92% | 6.97% | 3.80% | 4.15% |
0.05 | 0.52 | 0.49 | 0.45 | 0.16 | 0.05 | -0.01 | 0.91 | 0.93 | |
Interest | 0.29 | 0.74 | 0.75 | 1.02 | 0.96 | 0.85 | 0.87 | 0.74 | 0.69 |
Depreciation | 0.47 | 0.14 | 0.13 | 0.14 | 0.27 | 0.27 | 0.28 | 0.09 | 0.10 |
Profit before tax | 0.75 | 0.11 | 0.39 | 0.69 | 2.31 | 3.30 | 4.93 | 2.93 | 3.42 |
Tax % | 18.67% | -109.09% | 0.00% | 2.90% | 31.17% | 35.76% | 27.18% | 20.82% | |
0.61 | 0.23 | 0.39 | 0.66 | 1.60 | 2.12 | 3.59 | 2.32 | 2.75 | |
EPS in Rs | 40.67 | 2.56 | 4.33 | 7.33 | 6.35 | 7.24 | 12.26 | 7.92 | 9.39 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 27.64% | 16.32% | 25.26% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 20% |
3 Years: | 10% |
TTM: | -10% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 41% |
3 Years: | 13% |
TTM: | -34% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -34% |
1 Year: | -27% |
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 | 8.61 | 6.11 | |
6.75 | 7.64 | 8.33 | 7.43 | 14.69 | 14.97 | 16.92 | 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 | 0.09 | |
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 | 0.06 |
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 | -50.78 | 18.70 | 6.52 | 18.06 | -27.27 | 6.01 | 34.27 | 39.50 |
ROCE % | 11.72% | 13.17% | 18.42% | 28.37% | 25.28% | 30.21% | 15.41% |
Documents
Announcements
-
Analysts/Institutional Investor Meet/Con. Call Updates
6 October 2025 - Transcript of CMRSL investors' conference call (26 Sep 2025) demoing CMGalaxy product and AI features.
-
Outcome of Board Meeting
30 September 2025 - Board approved merger of Cyber Media Research & Services into Cyber Media (India) Limited on September 30, 2025.
-
Outcome of Board Meeting
30 September 2025 - Board approved merger of Cyber Media Research & Services into Cyber Media (India) Limited on September 30, 2025.
-
Analysts/Institutional Investor Meet/Con. Call Updates
27 September 2025 - Video recording of Sep 26, 2025 investor demo for 'CMGalaxy' available online.
-
Trading Window
25 September 2025 - Trading window closed Oct 1, 2025 until 48 hours after Sept 30, 2025 quarter results.
Annual reports
Concalls
-
Oct 2025TranscriptPPT
-
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