Cyber Media Research & Services Ltd

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

Cyber Media Research & Services Ltd

₹ 86.4 2.80%
25 Jul - 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 ₹ 25.3 Cr.
  • Current Price ₹ 86.4
  • High / Low ₹ 147 / 64.0
  • Stock P/E 11.0
  • Book Value ₹ 58.9
  • Dividend Yield 2.32 %
  • ROCE 15.4 %
  • ROE 14.0 %
  • Face Value ₹ 10.0
Edit ratios

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.

Peer comparison

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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
19.81 13.46 13.77 16.56 19.34 18.05 25.32 21.52 22.45 18.06 17.66 20.95 18.35
18.66 12.65 12.70 15.38 18.06 17.23 24.16 20.17 19.75 17.32 16.99 20.09 17.79
Operating Profit 1.15 0.81 1.07 1.18 1.28 0.82 1.16 1.35 2.70 0.74 0.67 0.86 0.56
OPM % 5.81% 6.02% 7.77% 7.13% 6.62% 4.54% 4.58% 6.27% 12.03% 4.10% 3.79% 4.11% 3.05%
-0.06 0.00 0.01 -0.01 0.05 0.13 0.21 0.17 -0.53 0.21 0.22 0.23 0.25
Interest 0.23 0.20 0.21 0.18 0.23 0.16 0.18 0.29 0.17 0.17 0.18 0.20 0.16
Depreciation 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.01 0.02 0.03 0.03
Profit before tax 0.79 0.54 0.80 0.92 1.03 0.72 1.12 1.16 1.93 0.77 0.69 0.86 0.62
Tax % 36.71% 42.59% 27.50% 30.43% 44.66% 20.83% 28.57% 23.28% 31.61% 18.18% 18.84% 16.28% 35.48%
0.50 0.31 0.59 0.64 0.57 0.57 0.80 0.90 1.32 0.62 0.56 0.72 0.41
EPS in Rs 1.98 1.23 2.34 2.19 1.95 1.95 2.73 3.07 4.51 2.12 1.91 2.46 1.40
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
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: -40%
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%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
41.66% 41.93% 41.93% 41.93% 42.23% 42.42% 42.42% 42.42% 42.42% 42.42% 42.42%
7.43% 5.44% 3.77% 3.77% 3.77% 3.77% 3.77% 3.77% 3.77% 3.77% 2.05%
50.91% 52.63% 54.30% 54.30% 54.00% 53.81% 53.81% 53.81% 53.81% 53.81% 55.53%
No. of Shareholders 237248294291379391439541536508470

* 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

Concalls