Price
Financials
Consolidated, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 25.32 | 21.52 | 22.45 | 18.06 | 17.66 | 20.95 | 18.35 | 22.01 | 21.13 | 22.29 | 25.39 | 46.29 |
| Expenses | 24.16 | 20.17 | 19.75 | 17.32 | 16.99 | 20.09 | 17.79 | 20.82 | 20.04 | 21.07 | 24.25 | 44.43 |
| 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 |
| 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% |
| Other Income | 0.21 | 0.17 | -0.53 | 0.21 | 0.22 | 0.23 | 0.25 | 0.23 | 0.18 | -0.34 | 0.43 | 0.24 |
| 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 |
| 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 |
| 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 |
| 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% |
| Net Profit | 0.80 | 0.90 | 1.32 | 0.62 | 0.56 | 0.72 | 0.42 | 1.06 | 0.83 | 0.55 | 1.04 | 1.43 |
| 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 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 19 | 38 | 30 | 30 | 56 | 63 | 87 | 75 | 91 | 115 |
| Expenses | 18 | 38 | 29 | 28 | 53 | 59 | 81 | 72 | 86 | 110 |
| Operating Profit | 1 | 0 | 1 | 1 | 3 | 4 | 6 | 3 | 5 | 5 |
| OPM % | 8% | 1.2% | 2.6% | 4.7% | 6% | 7% | 7% | 3.8% | 5% | 4.6% |
| Other Income | 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% | |
| Net Profit | 1 | 0 | 0 | 1 | 2 | 2 | 4 | 2 | 3 | 4 |
| EPS in Rs | 40.67 | 2.56 | 4.33 | 7.33 | 5.99 | 7.24 | 12.26 | 7.92 | 11.89 | 13.14 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 28% | 16% | 25% | 17% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 25% | 13% | 46% | ||
| Compounded Profit Growth | % | 41% | 20% | 45% | ||
| Stock Price CAGR | % | % | -16% | -22% | ||
| Return on Equity | % | 23% | 21% | 20% |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.15 | 0.90 | 0.90 | 0.90 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 1 | 1 | 1 | 1 | 1 | 10 | 13 | 14 | 17 |
| Borrowings | 4 | 7 | 7 | 7 | 10 | 7 | 9 | 6 | 5 |
| Other Liabilities | 7 | 8 | 8 | 7 | 15 | 15 | 17 | 20 | 25 |
| Total Liabilities | 13 | 16 | 17 | 17 | 28 | 34 | 41 | 44 | 51 |
| Fixed Assets | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| CWIP | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Other Assets | 12 | 16 | 16 | 16 | 27 | 34 | 41 | 42 | 49 |
| Total Assets | 13 | 16 | 17 | 17 | 28 | 34 | 41 | 44 | 51 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 1 | -2 | 2 | 2 | 2 | 9 | -5 | 4 | 1 |
| Cash from Investing Activity | -3 | 0 | -1 | -2 | 0 | -10 | 1 | 0 | 0 |
| Cash from Financing Activity | 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/OP | 68% | -4% | 362% | 43% | 54% | 218% | -69% | 160% | 38% |
| 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% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 41.93% | 42.23% | 42.42% | 42.42% | 42.42% | 42.42% | 42.42% | 42.42% | 42.42% | 42.42% | 42.42% | 42.42% |
| FIIs | 3.77% | 3.77% | 3.77% | 3.77% | 3.77% | 3.77% | 3.77% | 2.05% | 0.93% | 0.93% | 0.93% | 0.93% |
| Public | 54.30% | 54.00% | 53.81% | 53.81% | 53.81% | 53.81% | 53.81% | 55.53% | 56.65% | 56.65% | 56.65% | 56.65% |
| No. of Shareholders | 291 | 379 | 391 | 439 | 541 | 536 | 508 | 470 | 456 | 445 | 422 | 424 |
Fundamentals
Market Cap₹ 21.8 Cr.
Current Price₹ 74.4
Stock P/E5.46
Book Value₹ 69.4
ROCE22.0 %
ROE19.6 %
Dividend Yield2.69 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)46%
Compounded Profit Growth (TTM)45%
Consolidated figures.
Valuation
Market capRs 21 Cr
Enterprise valueRs 23 Cr
P/E (TTM)5.37x
Price to book1.20x
Price to sales0.18x
EV / EBITDA3.88x
EV / EBIT3.94x
EV / sales0.20x
Price to cash flow5.49x
Earnings yield18.61%
Dividend yield2.85%
P/E, 3-year average12.89x
P/B, 3-year average2.30x
P/E, 5-year average12.89x
P/B, 5-year average2.30x
Profitability
Operating margin (excl. other income)3.80%
Operating margin (incl. other income)5.01%
EBITDA margin5.06%
Pre-tax margin4.41%
Net profit margin3.34%
Net margin, latest quarter3.09%
ROE14.16%
ROCE15.46%
ROA5.47%
ROE, 3-year average21.96%
ROCE, 3-year average22.50%
ROA, 3-year average7.27%
ROE, 5-year average29.73%
ROCE, 5-year average22.92%
ROA, 5-year average6.47%
ROIC (approx.)23.74%
Tax rate20.82%
Other income / net worth5.28%
Growth
Sales growth (latest year)-14.08%
Profit growth (latest year)-35.38%
Sales CAGR, 3 years9.97%
Sales CAGR, 5 years19.95%
Profit CAGR, 3 years15.39%
Profit CAGR, 5 years42.85%
Sales growth QoQ82.32%
Profit growth QoQ37.50%
Sales growth YoY (latest quarter)110.31%
Profit growth YoY (latest quarter)34.91%
Per share
EPS (TTM)Rs 13.15
EPS (latest year)Rs 7.92
EPS (latest quarter)Rs 4.88
EPS, 3-year averageRs 9.14
EPS, 5-year averageRs 8.15
Book value per shareRs 58.88
Sales per shareRs 393.10
Cash flow per shareRs 12.88
Free cash flow per shareRs -0.00
Dividend per share (latest year)Rs 2.02
Dividend per share, 3-year averageRs 2.02
Dividend per share, 5-year averageRs 2.02
Dividends
Dividend payout25.43%
Dividend payout, 3-year average23.23%
Dividend payout, 5-year average23.23%
Efficiency
Asset turnover1.72x
Fixed asset turnover197.45x
Debtor days130 days
Debtors turnover2.80x
Cash conversion cycle139 days
Working capital days44 days
Leverage
Total debtRs 6 Cr
Cash and bankRs 4 Cr
Net debtRs 2 Cr
Debt to equity0.35x
Net debt / EBITDA0.32x
Interest coverage8.82x
Owners' fund to total sources39.45%
Debt to assets13.98%
Cash flow
Cash from Operating Activity (latest year)Rs 4 Cr
Cash from Investing Activity (latest year)Rs 0 Cr
Cash from Financing Activity (latest year)Rs -4 Cr
Net Cash Flow (latest year)Rs 0 Cr
Free cash flow (latest year)Rs -0 Cr
FCFE (approx.: FCF + change in debt)Rs -2 Cr
Cash from ops / profit, 5 years0.85x
Sales to cash flow19.90x
Statement figures
Net sales (TTM)Rs 115 Cr
Net sales (latest year)Rs 75 Cr
Sales (latest quarter)Rs 46 Cr
Operating profit excl. other income (latest year)Rs 3 Cr
Operating profit (latest quarter)Rs 2 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 6 Cr
PBDT (TTM)Rs 5 Cr
Profit before tax (TTM)Rs 5 Cr
Tax (latest year)Rs 1 Cr
Net profit (TTM)Rs 4 Cr
Net profit (latest year)Rs 2 Cr
Net profit (latest quarter)Rs 1 Cr
Depreciation (TTM)Rs 0 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 62 Cr
Total expenditure (latest year)Rs 72 Cr
Total income (latest year)Rs 76 Cr
Share capitalRs 3 Cr
ReservesRs 14 Cr
Shareholders' fundsRs 17 Cr
Total assetsRs 44 Cr
Net blockRs 0 Cr
InvestmentsRs 1 Cr
ReceivablesRs 27 Cr
Other liabilitiesRs 20 Cr
Shares outstanding (crore)0.29
Ownership
Promoter holding42.42% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 5.4 is at the 2th percentile of its own 4.0-year range
(median 14.7, low 4.9, high 135.3).
P/B 1.20 is at the 6th percentile (median 2.48).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | CMRSL | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +0.4% | -2.8% | +3.1 pts |
| 1 month | +6.2% | -6.8% | +13.0 pts |
| 3 months | -12.1% | -7.6% | -4.5 pts |
| 6 months | -8.8% | +0.4% | -9.2 pts |
| 1 year | -2.8% | -9.9% | +7.2 pts |
| 2 years | -55.2% | -13.6% | -41.7 pts |
| 3 years | -44.4% | +14.2% | -58.5 pts |
Red flags
F-score 5 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹46 Cr +110.3% vs Jun 2025.
Net profit ₹1 Cr +34.9%.
Against our estimate for Jun 2026: sales +71.9%, profit +32.3% beat. Our estimate for Sep 2026: sales Rs 34 Cr, profit Rs 1 Cr (how).
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Signpost India Ltd | 1,380 | 18.8 | 25.1 % |
| Bright Outdoor Media Ltd | 757 | 31.5 | 18.7 % |
| R K Swamy Ltd | 452 | 18.5 | 12.3 % |
| Simca Advertising Ltd | 348 | 20.8 | 110 % |
| Vertoz Ltd | 304 | 11.5 | 14.2 % |
| Yaap Digital Ltd | 253 | 16.0 | 28.5 % |
| Cash UR Drive Marketing Limited | 187 | 7.27 | 37.6 % |
| Pramara Promotions Ltd | 158 | 15.7 | 15.0 % |
| Digicontent Ltd | 150 | 8.82 | 24.0 % |
| Value 360 Communications Ltd | 90 | 9.09 | 38.6 % |
| Century Business Media Ltd | 62 | 11.1 | 38.8 % |
| Crayons Advertising Ltd | 60 | 17.4 | 5.53 % |
| Chatterbox Technologies Ltd | 48 | 5.25 | 26.0 % |
| Graphisads Ltd | 46 | 10.5 | 6.54 % |
| Esha Media Research Ltd | 31 | % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Less than 100 unique PAN traded in previous 30 daysMandatory Market making period in SME scrip is overSME scrip is not regularly traded
Quick answers
What is the market cap of Cyber Media Research & Services Ltd?
Cyber Media Research & Services Ltd (CMRSL) has a market capitalisation of Rs 21.8 Cr. at the 2026-09-30 close.
What is the P/E ratio of Cyber Media Research & Services Ltd?
Cyber Media Research & Services Ltd trades at a P/E of 5.46 on trailing twelve-month profit, at the 2026-09-30 close.
What were Cyber Media Research & Services Ltd's latest quarterly results?
In the Jun 2026 quarter, Cyber Media Research & Services Ltd sales was Rs 46 Cr (+110.3% vs Jun 2025) and net profit was Rs 1 Cr.
What is the 52-week high and low of Cyber Media Research & Services Ltd?
The 52-week high is Rs 93.00 and the 52-week low is Rs 52.45.