Cyber Media (India) Ltd

₹ 16.9 -1.74%

18 May 3:52 p.m.

cybermedia.co.in BSE: 532640 NSE: CYBERMEDIA

About

Incorporated in 1982, Cyber Media (India) Ltd is a media company focused on technology publishing, magazines, and digital platforms.^[1]

Key Points

Business Overview:^[1]^[2]
CMIL is in the business of advertising, subscriptions, event sponsorships, and custom
content solutions, etc. through its flagship brands Dataquest, PCQuest and Voice& Data. It is the largest speciality media house in South Asia and among India’s top five magazine brand. The company has several websites led by www.CIOL.com, India’s largest technology business website.

Website BSE NSE - BE

Market Cap ₹ 34.9 Cr.
Current Price ₹ 16.9
High / Low ₹ 22.9 / 11.3
Stock P/E 39.7
Book Value ₹ -6.80
Dividend Yield 0.00 %
ROCE %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Debtor days have improved from 97.4 to 68.2 days.

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of 11.4% over past five years.
Earnings include an other income of Rs.1.17 Cr.

* 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 Electronic Media

Part of Nifty Waves

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	3.58	3.56	3.99	3.06	3.25	2.47	2.92	2.71	3.20	3.76	3.72	2.93	2.72
	3.51	3.66	4.07	3.21	3.97	3.14	3.66	3.67	4.08	3.68	3.70	3.02	2.27
Operating Profit	0.07	-0.10	-0.08	-0.15	-0.72	-0.67	-0.74	-0.96	-0.88	0.08	0.02	-0.09	0.45
OPM %	1.96%	-2.81%	-2.01%	-4.90%	-22.15%	-27.13%	-25.34%	-35.42%	-27.50%	2.13%	0.54%	-3.07%	16.54%
	0.08	0.28	0.31	0.37	0.79	0.09	0.32	-8.60	0.37	0.20	0.56	-0.01	0.43
Interest	0.00	0.13	0.18	0.18	0.17	0.17	0.17	0.16	0.18	0.21	0.23	0.24	0.25
Depreciation	0.03	0.03	0.03	0.03	0.03	0.04	0.05	0.05	0.05	0.04	0.04	0.04	0.04
Profit before tax	0.12	0.02	0.02	0.01	-0.13	-0.79	-0.64	-9.77	-0.74	0.03	0.31	-0.38	0.59
Tax %	16.67%	0.00%	0.00%	0.00%	215.38%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.10	0.02	0.02	0.01	-0.41	-0.78	-0.63	-9.77	-0.73	0.03	0.31	-0.38	0.58
EPS in Rs	0.05	0.01	0.01	0.00	-0.19	-0.36	-0.29	-4.46	-0.33	0.01	0.14	-0.17	0.28
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	14.87	10.33	7.55	6.25	6.34	6.32	7.66	14.30	15.24	13.86	11.30	13.12
	17.50	17.33	11.06	8.56	7.82	7.54	7.10	13.36	14.28	14.91	14.62	12.64
Operating Profit	-2.63	-7.00	-3.51	-2.31	-1.48	-1.22	0.56	0.94	0.96	-1.05	-3.32	0.48
OPM %	-17.69%	-67.76%	-46.49%	-36.96%	-23.34%	-19.30%	7.31%	6.57%	6.30%	-7.58%	-29.38%	3.66%
	0.56	-2.93	0.72	5.35	3.49	-24.16	0.10	0.29	6.21	1.75	-7.73	1.17
Interest	4.03	0.66	1.27	1.62	1.34	1.06	0.92	1.07	0.45	0.67	0.69	0.94
Depreciation	1.54	1.12	0.48	1.15	0.14	0.08	0.09	0.10	0.10	0.12	0.18	0.17
Profit before tax	-7.64	-11.71	-4.54	0.27	0.53	-26.52	-0.35	0.06	6.62	-0.09	-11.92	0.54
Tax %	-22.77%	-4.87%	-35.90%	62.96%	398.11%	0.00%	0.00%	0.00%	53.32%	311.11%	0.00%	0.00%
	-5.90	-11.14	-2.91	0.10	-1.58	-26.52	-0.35	0.06	3.10	-0.37	-11.92	0.55
EPS in Rs	-4.01	-7.58	-1.80	0.06	-0.88	-14.73	-0.16	0.03	1.42	-0.17	-5.44	0.27
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	2%
5 Years:	11%
3 Years:	-5%
TTM:	16%

Compounded Profit Growth
10 Years:	8%
5 Years:	35%
3 Years:	43%
TTM:	129%

Stock Price CAGR
10 Years:	9%
5 Years:	12%
3 Years:	3%
1 Year:	26%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	10.50	10.50	11.57	12.87	12.87	12.87	15.67	15.67	15.67	15.67	15.67	20.79
Reserves	17.81	6.65	0.41	0.50	-1.11	-27.62	-27.98	-28.07	-24.98	-25.37	-37.48	-34.81
	20.86	24.68	24.54	16.40	15.48	15.86	13.26	9.90	13.45	11.01	15.08	13.59
	11.13	11.04	9.92	15.70	11.26	11.09	12.31	17.91	9.26	12.03	17.84	11.61
Total Liabilities	60.30	52.87	46.44	45.47	38.50	12.20	13.26	15.41	13.40	13.34	11.11	11.18
	5.76	4.65	4.16	3.02	2.96	3.00	2.91	2.85	2.92	3.34	3.25	3.54
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.06	0.00	0.00	0.00
Investments	18.60	14.06	14.06	14.01	13.99	1.04	1.04	1.17	1.11	2.91	2.32	2.63
	35.94	34.16	28.22	28.44	21.55	8.16	9.31	11.39	9.31	7.09	5.54	5.01
Total Assets	60.30	52.87	46.44	45.47	38.50	12.20	13.26	15.41	13.40	13.34	11.11	11.18

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-1.91	-3.72	0.46	6.23	-0.70	-13.72	1.16	3.79	-8.63	4.03	-3.79	-4.16
	7.91	0.22	0.33	2.12	3.02	14.44	0.03	-0.15	5.87	-1.55	0.56	-0.76
	-7.09	3.17	-0.82	-8.35	-2.25	-0.69	-0.26	-4.44	3.11	-3.10	3.20	5.00
Net Cash Flow	-1.09	-0.33	-0.03	0.00	0.08	0.04	0.93	-0.80	0.35	-0.63	-0.03	0.08
Free Cash Flow	-2.07	-3.75	0.46	6.23	-0.78	-12.70	1.15	3.77	-2.86	3.89	-3.87	-4.62
CFO/OP	73%	53%	7%	-261%	47%	1,148%	216%	429%	-1,236%	-330%	123%	-867%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	646.05	884.41	903.07	1,163.33	867.59	118.97	98.64	125.07	129.57	122.72	101.42	68.16
Inventory Days		870.38	715.40	17.72
Days Payable		5,264.42	4,708.50	2,314.03
Cash Conversion Cycle	646.05	-3,509.63	-3,090.03	-1,132.98	867.59	118.97	98.64	125.07	129.57	122.72	101.42	68.16
Working Capital Days	294.80	250.87	362.10	364.42	415.09	-1,032.05	-908.69	-314.21	-51.25	-168.02	-454.15	-228.68
ROCE %	-6.46%	-14.29%	-8.35%	5.70%	-4.07%	-7.83%	55.34%		130.49%	42.20%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Employee Headcount (Standalone)
Number

xx	xx	xx	xx	xxx	xx		xx	xx	xx
				x.xx	x.xx	x.xx	x.xx
	x	x
	xxx	xxx
								x.xx
								xx

Please log in to see hidden values.

Digital Reach (Online Community / Website Users)
Million Users

Network Page Views Handled
Billion

Network Publishers Managed
Number

Social Media Engagement / Views
Million

Website Traffic Growth
Percentage

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

1 Recently

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Apr 2026
	61.79%	61.79%	61.79%	61.79%	61.79%	61.79%	61.79%	61.79%	66.57%	66.57%	66.57%	66.57%
	0.00%	0.00%	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	38.21%	38.21%	38.21%	38.23%	38.23%	38.21%	38.22%	38.21%	33.43%	33.43%	33.43%	33.43%
No. of Shareholders	10,912	12,133	12,538	11,922	12,307	12,356	12,283	12,429	12,535	12,190	11,944	11,926

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Apr 2026
	50.83%	54.25%	53.47%	53.47%	61.79%	61.79%	61.79%	61.79%	61.79%	66.57%	66.57%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%	0.00%	0.00%	0.00%
	49.17%	45.75%	46.53%	46.53%	38.21%	38.21%	38.21%	38.21%	38.22%	33.43%	33.43%
No. of Shareholders	3,027	3,014	3,067	3,018	3,241	5,581	6,618	12,538	12,283	11,944	11,926

* 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

All

Annual reports

DRHP

Concalls

Aug 2025
Transcript
PPT