Cyber Media Research & Services Ltd

AI
Cyber Media Res. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Cyber Media Research & Services Ltd

₹ 73.7 4.99%
04 Nov - close price
Company website NSE - SME: CMRSL
About

Incorporated in 1996, Cyber Media Research & Services Ltd is in the business of Market research and management Consultancy[1]

Key Points

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

Website NSE - SM
  • Market Cap ₹ 21.6 Cr.
  • Current Price ₹ 73.7
  • High / Low ₹ 85.5 / 52.4
  • Stock P/E 4.96
  • Book Value ₹ 76.6
  • Dividend Yield 2.71 %
  • ROCE 22.0 %
  • ROE 19.6 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.96 times its book value
  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 19.5%

Cons

* 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.

Peer comparison

Consumer Discretionary Media, Entertainment & Publication Media Advertising & Media Agencies

Part of Nifty SME Emerge

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
25.32 21.52 22.45 18.06 17.66 20.95 18.35 22.01 21.13 22.29 25.39 46.29 41.98
24.16 20.17 19.75 17.32 16.99 20.09 17.79 20.82 20.04 21.07 24.25 44.43 40.50
Operating Profit 1.16 1.35 2.70 0.74 0.67 0.86 0.56 1.19 1.09 1.22 1.14 1.86 1.48
OPM % 4.58% 6.27% 12.03% 4.10% 3.79% 4.11% 3.05% 5.41% 5.16% 5.47% 4.49% 4.02% 3.53%
0.21 0.17 -0.53 0.21 0.22 0.23 0.25 0.23 0.18 -0.34 0.43 0.24 0.21
Interest 0.18 0.29 0.17 0.17 0.18 0.20 0.16 0.15 0.16 0.16 0.14 0.19 0.22
Depreciation 0.07 0.07 0.07 0.01 0.02 0.03 0.03 0.02 0.02 0.02 0.02 0.03 0.03
Profit before tax 1.12 1.16 1.93 0.77 0.69 0.86 0.62 1.25 1.09 0.70 1.41 1.88 1.44
Tax % 28.57% 23.28% 31.61% 18.18% 18.84% 16.28% 32.26% 14.40% 22.94% 20.00% 26.24% 23.94% 17.36%
0.80 0.90 1.32 0.62 0.56 0.72 0.42 1.06 0.83 0.55 1.04 1.43 1.19
EPS in Rs 2.73 3.07 4.51 2.12 1.91 2.46 1.43 3.62 2.83 1.88 3.55 4.88 4.06
Raw PDF

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 Mar 2026 TTM
19 38 30 30 56 63 87 75 91 136
18 38 29 28 53 59 81 72 86 130
Operating Profit 1 0 1 1 3 4 6 3 5 6
OPM % 8% 1.2% 2.6% 4.7% 6% 7% 7% 3.8% 5% 4.2%
0 1 0 0 0 0 -0 1 0 1
Interest 0 1 1 1 1 1 1 1 1 1
Depreciation 0 0 0 0 0 0 0 0 0 0
Profit before tax 1 0 0 1 2 3 5 3 4 5
Tax % 19% -109% 0% 3% 36% 36% 27% 21% 21%
1 0 0 1 2 2 4 2 3 4
EPS in Rs 2.44 0.92 1.56 2.64 5.99 7.24 12.26 7.92 11.89 14.37
Dividend Payout % 0% 0% 0% 0% 0% 28% 16% 25% 17%
Compounded Sales Growth
10 Years: %
5 Years: 25%
3 Years: 13%
TTM: 65%
Compounded Profit Growth
10 Years: %
5 Years: 41%
3 Years: 20%
TTM: 44%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -12%
1 Year: -12%
Return on Equity
10 Years: %
5 Years: 23%
3 Years: 21%
Last Year: 20%

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 Mar 2026 Sep 2026
Equity Capital 0.15 0.90 0.90 0.90 3 3 3 3 3 3
Reserves 1 1 1 1 1 10 13 14 17 20
4 7 7 7 10 7 9 6 5 9
7 8 8 7 15 15 17 20 25 36
Total Liabilities 13 16 17 17 28 34 41 44 51 68
1 0 0 0 1 0 0 0 0 2
CWIP 0 0 1 1 0 0 0 0 1 0
Investments 0 0 0 0 0 0 0 1 1 2
12 16 16 16 27 34 41 42 49 63
Total Assets 13 16 17 17 28 34 41 44 51 68

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 Mar 2026
1 -2 2 2 2 9 -5 4 1
-3 0 -1 -2 0 -10 1 0 0
3 2 -1 -1 1 3 0 -4 -2
Net Cash Flow 1 -0 1 0 4 2 -3 0 -1
Free Cash Flow 1 -2 1 2 2 9 -5 4 -0
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 68% -4% 362% 43% 54% 218% -69% 160% 38%

Ratios

Consolidated / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 87 71 74 67 61 79 102 130 139
Inventory Days
Days Payable
Cash Conversion Cycle 87 71 74 67 61 79 102 130 139
Working Capital Days -51 19 7 18 -28 6 34 40 44
ROCE % 12% 13% 18% 29% 25% 30% 15% 22%

Insights

In beta
Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
International Revenue
INR Lakhs

Log in to view insights

Please log in to see hidden values.

Login
Research & Survey Income
INR Lakhs
Total Employees
count ・Standalone data
Attrition Rate
% ・Standalone data
Customer Satisfaction Score (Research)
out of 5 ・Standalone data
CMGalaxy Customer Logos
count ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
42.23% 42.42% 42.42% 42.42% 42.42% 42.42% 42.42% 42.42% 42.42% 42.42% 42.42% 42.42%
3.77% 3.77% 3.77% 3.77% 3.77% 3.77% 2.05% 0.93% 0.93% 0.93% 0.93% 1.17%
54.00% 53.81% 53.81% 53.81% 53.81% 53.81% 55.53% 56.65% 56.65% 56.65% 56.65% 56.41%
No. of Shareholders 379391439541536508470456445422424410

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Concalls