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

₹ 105 0.63%
22 Nov - 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 ₹ 30.6 Cr.
  • Current Price ₹ 105
  • High / Low ₹ 205 / 97.2
  • Stock P/E 7.82
  • Book Value ₹ 56.9
  • Dividend Yield 1.91 %
  • ROCE 30.2 %
  • ROE 29.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 31.4%

Cons

  • Debtor days have increased from 80.7 to 102 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

Sector: IT - Software Industry: Computers - Software - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
16.99 19.81 13.46 13.77 16.56 19.34 18.05 25.32 21.52 22.45 18.06 17.66
15.87 18.66 12.65 12.70 15.38 18.06 17.23 24.16 20.17 19.75 17.32 16.99
Operating Profit 1.12 1.15 0.81 1.07 1.18 1.28 0.82 1.16 1.35 2.70 0.74 0.67
OPM % 6.59% 5.81% 6.02% 7.77% 7.13% 6.62% 4.54% 4.58% 6.27% 12.03% 4.10% 3.79%
0.11 -0.06 0.00 0.01 -0.01 0.05 0.13 0.21 0.17 -0.53 0.21 0.22
Interest 0.28 0.23 0.20 0.21 0.18 0.23 0.16 0.18 0.29 0.17 0.17 0.18
Depreciation 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.01 0.02
Profit before tax 0.88 0.79 0.54 0.80 0.92 1.03 0.72 1.12 1.16 1.93 0.77 0.69
Tax % 35.23% 36.71% 42.59% 27.50% 30.43% 44.66% 20.83% 28.57% 23.28% 31.61% 18.18% 18.84%
0.58 0.50 0.31 0.59 0.64 0.57 0.57 0.80 0.90 1.32 0.62 0.56
EPS in Rs 6.44 1.98 1.23 2.34 2.19 1.95 1.95 2.73 3.07 4.51 2.12 1.91
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 TTM
19.19 38.06 30.21 29.71 56.62 63.13 87.33 79.69
17.73 37.59 29.43 28.31 53.24 58.76 81.24 74.23
Operating Profit 1.46 0.47 0.78 1.40 3.38 4.37 6.09 5.46
OPM % 7.61% 1.23% 2.58% 4.71% 5.97% 6.92% 6.97% 6.85%
0.05 0.52 0.49 0.45 0.16 0.05 -0.01 0.07
Interest 0.29 0.74 0.75 1.02 0.96 0.85 0.87 0.81
Depreciation 0.47 0.14 0.13 0.14 0.27 0.27 0.28 0.17
Profit before tax 0.75 0.11 0.39 0.69 2.31 3.30 4.93 4.55
Tax % 18.67% -109.09% 0.00% 2.90% 31.17% 35.76% 27.18%
0.61 0.23 0.39 0.66 1.60 2.12 3.59 3.40
EPS in Rs 40.67 2.56 4.33 7.33 6.35 7.24 12.26 11.61
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 27.64% 16.32%
Compounded Sales Growth
10 Years: %
5 Years: 18%
3 Years: 43%
TTM: 1%
Compounded Profit Growth
10 Years: %
5 Years: 79%
3 Years: 85%
TTM: 52%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -20%
Return on Equity
10 Years: %
5 Years: 31%
3 Years: 31%
Last Year: 30%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
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 13.72
4.50 6.94 6.99 7.37 9.71 6.80 8.60 7.40
6.75 7.64 8.33 7.43 14.69 14.97 16.93 17.26
Total Liabilities 12.65 16.25 17.33 17.00 28.17 34.32 41.06 41.31
0.55 0.43 0.30 0.19 0.68 0.43 0.36 0.40
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 1.46
12.10 15.82 16.50 16.08 27.49 33.89 40.70 39.45
Total Assets 12.65 16.25 17.33 17.00 28.17 34.32 41.06 41.31

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
1.04 -2.13 1.79 2.33 0.60 9.08 -5.02
-2.86 0.09 -0.52 -1.66 1.65 -9.78 1.19
2.72 1.69 -0.67 -0.64 1.42 2.90 0.42
Net Cash Flow 0.89 -0.35 0.60 0.03 3.67 2.20 -3.42

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 86.73 70.58 74.06 66.83 60.98 78.92 102.06
Inventory Days
Days Payable
Cash Conversion Cycle 86.73 70.58 74.06 66.83 60.98 78.92 102.06
Working Capital Days -22.44 18.70 16.79 20.39 -8.70 8.79 43.59
ROCE % 11.72% 13.17% 18.42% 28.37% 25.28% 30.22%

Shareholding Pattern

Numbers in percentages

2 Recently
Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
41.66% 41.93% 41.93% 41.93% 42.23% 42.42% 42.42% 42.42%
7.43% 5.44% 3.77% 3.77% 3.77% 3.77% 3.77% 3.77%
50.91% 52.63% 54.30% 54.30% 54.00% 53.81% 53.81% 53.81%
No. of Shareholders 237248294291379391439541

* 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