Cyber Media (India) Ltd
Incorporated in 1982, Cyber Media (India) Ltd is in print media and publishing, digital marketing, contents, analytics, management consultancy, etc.[1]
- Market Cap ₹ 22.8 Cr.
- Current Price ₹ 14.6
- High / Low ₹ 35.0 / 11.7
- Stock P/E
- Book Value ₹ -7.10
- Dividend Yield 0.00 %
- ROCE 43.3 %
- ROE %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
* 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
Sector: Entertainment Industry: Entertainment / Electronic Media Software
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
25 | 21 | 15 | 10 | 8 | 6 | 6 | 6 | 8 | 14 | 15 | 14 | 11 | |
23 | 16 | 18 | 17 | 11 | 9 | 8 | 8 | 7 | 13 | 14 | 15 | 14 | |
Operating Profit | 2 | 4 | -3 | -7 | -4 | -2 | -1 | -1 | 1 | 1 | 1 | -1 | -3 |
OPM % | 6% | 20% | -18% | -68% | -46% | -37% | -23% | -19% | 7% | 7% | 6% | -8% | -27% |
0 | 0 | 1 | -3 | 1 | 5 | 3 | -24 | 0 | 0 | 6 | 2 | -7 | |
Interest | 4 | 4 | 4 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 |
Depreciation | 1 | 2 | 2 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit before tax | -3 | -1 | -8 | -12 | -5 | 0 | 1 | -27 | -0 | 0 | 7 | -0 | -11 |
Tax % | -27% | -46% | -23% | -5% | -36% | 63% | 398% | 0% | 0% | 0% | 53% | 311% | |
-2 | -1 | -6 | -11 | -3 | 0 | -2 | -27 | -0 | 0 | 3 | -0 | -12 | |
EPS in Rs | -2.29 | -0.56 | -5.62 | -10.61 | -2.52 | 0.08 | -1.23 | -20.61 | -0.22 | 0.04 | 1.98 | -0.24 | -7.40 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -4% |
5 Years: | 17% |
3 Years: | 22% |
TTM: | -20% |
Compounded Profit Growth | |
---|---|
10 Years: | 9% |
5 Years: | 15% |
3 Years: | 39% |
TTM: | -563% |
Stock Price CAGR | |
---|---|
10 Years: | 3% |
5 Years: | 46% |
3 Years: | -16% |
1 Year: | -44% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10 | 10 | 10 | 10 | 12 | 13 | 13 | 13 | 16 | 16 | 16 | 16 | 16 |
Reserves | 26 | 26 | 18 | 7 | 0 | 0 | -1 | -28 | -28 | -28 | -25 | -25 | -27 |
27 | 26 | 21 | 25 | 25 | 16 | 15 | 16 | 13 | 10 | 13 | 11 | 11 | |
10 | 11 | 11 | 11 | 10 | 16 | 11 | 11 | 12 | 18 | 9 | 12 | 12 | |
Total Liabilities | 74 | 74 | 60 | 53 | 46 | 45 | 38 | 12 | 13 | 15 | 13 | 13 | 12 |
11 | 9 | 6 | 5 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 26 | 27 | 19 | 14 | 14 | 14 | 14 | 1 | 1 | 1 | 1 | 3 | 2 |
37 | 38 | 36 | 34 | 28 | 28 | 22 | 8 | 9 | 11 | 9 | 7 | 6 | |
Total Assets | 74 | 74 | 60 | 53 | 46 | 45 | 38 | 12 | 13 | 15 | 13 | 13 | 12 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-3 | 5 | -2 | -4 | 0 | 6 | -1 | -14 | 1 | 4 | -9 | 4 | |
-0 | 0 | 8 | 0 | 0 | 2 | 3 | 14 | 0 | -0 | 6 | -2 | |
4 | -5 | -7 | 3 | -1 | -8 | -2 | -1 | -0 | -4 | 3 | -3 | |
Net Cash Flow | 1 | 0 | -1 | -0 | -0 | 0 | 0 | 0 | 1 | -1 | 0 | -1 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 420 | 523 | 646 | 884 | 903 | 1,163 | 868 | 119 | 99 | 125 | 130 | 123 |
Inventory Days | 208 | 870 | 715 | 18 | ||||||||
Days Payable | 1,060 | 5,264 | 4,708 | 2,314 | ||||||||
Cash Conversion Cycle | -432 | 523 | 646 | -3,510 | -3,090 | -1,133 | 868 | 119 | 99 | 125 | 130 | 123 |
Working Capital Days | 273 | 319 | 437 | 584 | 700 | 504 | 493 | -282 | -277 | -96 | -45 | -161 |
ROCE % | 1% | 4% | -6% | -14% | -8% | 6% | -4% | -8% | 55% | 130% | 43% |
Documents
Announcements
-
Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A
28 Apr - Cyber Media confirms it is not a 'Large Corporate' as per SEBI, exempt from certain disclosures.
-
Format of the Annual Disclosure to be made by an entity identified as a LC - Annexure B2
28 Apr - Cyber Media confirms it is not a 'Large Corporate' under SEBI circular; exempt from certain disclosures.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
17 Apr - Confirmation of dematerialisation and listing of securities for March 2025 quarter.
-
Closure of Trading Window
27 Mar - Trading window closure from April 1, 2025.
-
Integrated Filing (Financial)
3 Mar - Board approved unaudited financial results for Q3 2024.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Business Overview:[1]
Company is the largest speciality media house in South Asia and amongst India’s top five magazine brands. The group’s Media business includes 12 media properties including Dataquest, PCQuest, Voice&Data, Global Services, DQ Channels, DQ Week (Delhi, Chennai, Mumbai, and Kolkata). It also has 12 websites, led by www.CIOL.com, which is a technology business website