Cyber Media (India) Limited CYBERMEDIA NSE

Communication Services · Publishing · India

https://cybermedia.co.in

Cyber Media (India) Limited, together with its subsidiaries, engages in the media business in India and internationally. It operates through Media Services and Digital Services segments. The company offers various services, such as digital; online and social media platforms; video focus; print publications for magazines; subscription services; bespoke and industry events; and business solutions, including conferences, lead generation, and influencer marketing, as well as advertising, subscriptions, event sponsorships, and custom content solutions. It also provides market research; and research-based insights and consulting services, such as market intelligence, market sizing, stakeholder satisfaction, growth opportunity identification, incubation advisory, and go-to-market services, as well as content syndication services. The company offers its services through the CYBER MEDIA SERVICES, CMR, DATAQUEST, VOICE&DATA, PCQUEST, TDA, CIOL, SAFE, THE DQ WEEK, DQ CHANNELS, GLOBAL 100 SERVICES, DARE, and ARBAXAS LIFESTYLE brands. It serves tech startups and companies in the information technology, telecommunications, digital marketing, semiconductor and electronics, government, smart infrastructure, energy and utilities, and healthcare and life sciences sectors, as well as advertising and PR agencies, SMB, and consumer user segments. Cyber Media (India) Limited was incorporated in 1982 and is based in Gurugram, India.

Market & Price

Market Cap

₹35.87 Cr

Current Price

₹17.22

High / Low (52W)

₹21.73 / ₹11.40

Beta

0.05

Valuation

Stock P/E

7.15

Industry PE

23.64

Forward P/E

PEG Ratio

Book Value

₹-4.69

Price to Book

-3.67

P/S

0.35

EV/EBITDA

8.72

Dividend Yield

Profitability & Returns

ROCE

38.13%

ROE

ROA

7.05%

Profit Margin

3.78%

Op Margin

5.62%

EPS (Latest Qtr)

₹1.02

EPS (TTM)

₹2.41

Balance Sheet & Liquidity

Debt/Equity

2.16

Quick Ratio

1.10

Current Ratio

1.17

Debt

₹10.12 Cr

Total Assets

₹45.15 Cr

Current Assets

₹34.83 Cr

Working Capital

₹5.02 Cr

Ownership

Promoter Holding

68.26%

Chg in Prom Hold

FII / Inst Holding

0.00%

Chg in FII Hold

Financial Snapshot

Enterprise Value

₹47.15 Cr

Total Revenue (TTM)

₹103.27 Cr

EBITDA

₹5.41 Cr

Free Cash Flow

₹-7.22 Cr

Operating Cash Flow

₹-3.30 Cr

Shares Outstanding

₹2.06 Cr

Gross Margin

24.10%

Payout Ratio

0.00%

Growth (CAGR)

Revenue 5Y

9.61%

Profit 5Y

-1.15%

Revenue (YoY)

30.40%

Earnings (YoY)

PROS

Healthy ROCE of 38.1%.

CONS

Earnings shrank at -1.1% CAGR over 5 years.
In a downtrend (50-DMA below 200-DMA).

* The pros and cons are auto-generated from financial metrics.

Price Chart

NSE TradingView Screener.in

Fundamental Growth

Period: Metric:

Figures from the latest reported periods. CAGR is computed across the displayed window (quarterly CAGR is annualised assuming 4 quarters per year).

Peer comparison

Peer companies in the same sector (Communication Services).

#	Name	CMP ₹	P/E	Mkt Cap	Div Yld %	ROCE %	ROE %	Rev CAGR 5Y %	Profit CAGR 5Y %
1	CYBERMEDIA Cyber Media (India) Limited NSE	17.22	7.15	₹35.87 Cr	-	38.13%	-	9.61%	-1.15%
2	IDEA Vodafone Idea Limited NIFTY_MIDNSE	13.99	4.36	₹1.52 L Cr	-	36.88%	-	2.05%	72.64%
3	INDUSTOWER Indus Towers Limited NIFTY_MIDNSE	442.05	16.31	₹1.17 L Cr	-	18.44%	19.81%	4.61%	51.86%
4	NAUKRI Info Edge (India) Limited NIFTY_MIDNSEAITECH	995.00	44.44	₹64,449.87 Cr	1.45%	4.71%	4.57%	11.88%	483.26%
5	TATACOMM Tata Communications Limited NIFTY_MIDNSEAI	1,965.00	53.76	₹56,002.50 Cr	0.89%	15.29%	31.13%	11.61%	-17.69%
6	AFFLE Affle 3i Limited NIFTY_SMALLNSEAI	1,463.00	45.25	₹20,575.72 Cr	-	15.30%	13.79%	23.64%	22.97%
7	SUNTV Sun TV Network Limited NIFTY_SMALLNSE	502.15	13.73	₹19,788.96 Cr	1.00%	15.31%	11.85%	4.74%	-5.51%
8	PFOCUS Prime Focus Limited NSE	233.40	59.54	₹18,111.62 Cr	-	24.91%	13.14%	-0.29%	14.09%
9	INDIAMART IndiaMART InterMESH Limited NIFTY_SMALLNSEAITECH	2,015.70	25.58	₹12,116.83 Cr	1.49%	19.97%	20.70%	16.77%	18.70%

Quarterly Results

Figures in INR.

Metric	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
Revenue	-	-	21.63 Cr	25.85 Cr	24.21 Cr	25.01 Cr	28.20 Cr
Cost of Revenue	-	-	17.40 Cr	19.34 Cr	18.20 Cr	19.44 Cr	21.40 Cr
Gross Profit	-	-	4.23 Cr	6.50 Cr	6.01 Cr	5.57 Cr	6.80 Cr
Operating Expenses	-	-	4.76 Cr	5.21 Cr	4.90 Cr	4.41 Cr	5.22 Cr
Operating Income	-	-	-52.88 L	1.29 Cr	1.11 Cr	1.16 Cr	1.59 Cr
EBITDA	-	-	-4.21 L	1.58 Cr	1.50 Cr	68.11 L	2.35 Cr
Interest Expense	-	-	19.12 L	22.08 L	24.90 L	27.02 L	25.36 L
Pretax Income	-	-	-31.27 L	1.30 Cr	1.18 Cr	34.48 L	2.02 Cr
Tax Provision	-	-	21.60 L	18.82 L	25.37 L	14.38 L	36.77 L
Net Income	-	-	-52.87 L	28.10 L	93.09 L	20.11 L	1.66 Cr
Diluted EPS	-	-	-0.34	0.67	0.54	0.12	1.02

Profit & Loss (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Revenue	-	78.43 Cr	101.80 Cr	86.72 Cr	103.27 Cr
Cost of Revenue	-	60.48 Cr	81.23 Cr	69.56 Cr	78.38 Cr
Gross Profit	-	17.95 Cr	20.58 Cr	17.17 Cr	24.89 Cr
Operating Expenses	-	12.83 Cr	15.55 Cr	17.54 Cr	19.74 Cr
Operating Income	-	5.12 Cr	5.02 Cr	-37.36 L	5.14 Cr
EBITDA	-	11.41 Cr	6.33 Cr	-8.08 Cr	6.11 Cr
Interest Expense	-	1.27 Cr	88.30 L	76.06 L	99.37 L
Pretax Income	-	9.75 Cr	5.03 Cr	-9.11 Cr	4.85 Cr
Tax Provision	-	4.77 Cr	1.62 Cr	61.56 L	95.33 L
Net Income	-	4.04 Cr	1.41 Cr	-9.73 Cr	3.90 Cr
Diluted EPS	0.55	2.43	0.85	-6.21	-

Compounded Sales Growth

5 Years:	9.61%
1 Year:	30.40%

Compounded Profit Growth

5 Years:	-1.15%
1 Year:	-

Stock Price Performance

1 Year:	+15.57%
6 Months:	-1.60%
3 Months:	+11.17%
1 Month:	+6.82%

Balance Sheet (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Total Assets	-	36.30 Cr	42.89 Cr	45.99 Cr	45.15 Cr
Current Assets	-	29.48 Cr	34.23 Cr	37.23 Cr	34.83 Cr
Cash & Equivalents	-	8.31 Cr	4.32 Cr	4.36 Cr	3.70 Cr
Inventory	-	1.10 L	1.23 L	1.16 L	76,000
Receivables	-	17.48 Cr	26.70 Cr	30.03 Cr	29.05 Cr
Total Liabilities	-	35.06 Cr	38.86 Cr	52.26 Cr	40.47 Cr
Current Liabilities	-	23.98 Cr	29.65 Cr	40.34 Cr	29.81 Cr
Long Term Debt	-	9.89 Cr	8.15 Cr	10.69 Cr	8.89 Cr
Total Debt	-	10.40 Cr	10.40 Cr	12.18 Cr	10.12 Cr
Total Equity	-	-5.42 Cr	-4.62 Cr	-16.36 Cr	-7.61 Cr
Shares Outstanding	-	1.66 Cr	1.66 Cr	1.66 Cr	2.08 Cr

Cash Flows (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Operating Cash Flow	-	7.14 Cr	-59.66 L	-17.48 L	-3.30 Cr
Investing Cash Flow	-	5.87 Cr	-1.93 Cr	-26.75 L	-1.56 Cr
Financing Cash Flow	-	-10.49 Cr	-1.46 Cr	48.11 L	3.92 Cr
Capital Expenditure	-	-25.20 L	-75.58 L	-19.04 L	-1.58 Cr
Free Cash Flow	-	6.89 Cr	-1.35 Cr	-36.52 L	-4.88 Cr
Net Change in Cash	-	2.52 Cr	-3.99 Cr	3.88 L	-93.90 L

Ratios (Annual)

Figures in %.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Gross Margin %	-	22.9%	20.2%	19.8%	24.1%
Operating Margin %	-	6.5%	4.9%	-0.4%	5.0%
Net Margin %	-	5.1%	1.4%	-11.2%	3.8%
ROE %	-	-74.5%	-30.6%	59.4%	-51.3%
ROCE %	-	41.5%	37.9%	-6.6%	33.5%

Shareholding Pattern

Insiders

68.26%

Institutions

0.00%

Public Float

0.00%

Analyst View

Loading analyst coverage…

Latest News

Recent headlines for CYBERMEDIA

No recent headlines available.

CYBERMEDIA · Communication Services