Cyber Media Research & Services Ltd.

•

cmrsl.netBSE: -NSE: CMRSL

Market Cap₹ 20 Cr.

Current Price

High / Low₹ 97 / 52

Stock P/E5.6

Book Value₹ 62

Price to Book0.90

Dividend Yield2.87 %

ROCE22.7 %

ROE20.4 %

Face Value₹ 10

Add ratio to table

ABOUT

AI Sector View

AI GENERATED

Media Entertainment & Publication

Hold

This sector uses indirect proxies rather than direct ad-spend data. Urban CMIE sentiment at 109.5 (2026-07), disposable personal income of INR 353131560 million (Dec/25), and consumer spending of INR 44743 billion (Jun/26) are supportive, but formal consumer confidence weakened to 88.3 (Jul/26). FPI flow is mildly negative at INR -558 crore over 3 months to 2026-08-31, so the stance remains neutral and confidence is capped.

Confidence

48%

View full sector analysis →

PROS

Company has a healthy return on capital (ROCE) of 20.3%
Company has delivered good sales growth of 22.0% CAGR over last 5 years
Stock looks reasonably valued - P/E of 5.6 is below its historical median
Company generates healthy free cash flow
Company comfortably covers its interest (7.7x coverage)
Attractively priced for its growth - PEG of 0.2

CONS

Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.35x)
Recurring exceptional / one-off items are inflating headline profit

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

Media Entertainment & PublicationMedia & EntertainmentPrinting And Publishing

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	MPSLTD	2628.05	23.87	4495.49	0.00	50.39	42.99	224.24	20.38	41.49	34.32
2.	DBCORP	194.30	9.84	3463.49	3.60	100.72	24.59	603.74	7.92	20.02	22.60
3.	NAVNETEDUL	131.95	8.69	2918.91	2.27	141.00	-10.19	788.00	-0.76	54.91	25.13
4.	JAGRAN	61.25	7.07	1333.13	16.33	61.23	-8.28	499.35	8.54	14.01	14.03
5.	SANDESH	1050.00	7.41	794.79	0.48	99.49	71.41	458.18	524.82	6.88	4.23
6.	HTMEDIA	26.25	0.00	611.03	0.00	43.51	482.67	437.30	6.10	3.52	6.93
7.	SCHAND	134.65	6.66	474.94	2.97	-18.73	-33.16	114.55	11.62	10.30	-8.44
8.	REPRO	321.15	4.70	460.70	0.00	128.56	4809.16	139.91	20.13	-2.46	2.73
9.	DJML	71.47	21.79	256.79	0.21	21.85	1117.95	363.62	1340.65	17.49	16.17
10.	DGCONTENT	24.48	117.72	142.44	0.00	-1.93	17.17	123.30	11.63	67.18	1.52
11.	SAMBHAAV	6.10	0.00	116.58	0.00	-2.11	-658.99	9.62	4.19	2.44	-10.93
12.	CMRSL	69.70	5.30	20.41	2.87	1.43	34.71	46.29	110.30	20.88	4.03

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	14	14	13	15	13	11	10	14	15	15	14	17	34
	13	13	12	13	12	11	10	13	14	14	13	16	32
Operating Profit	1	1	1	2	1	0	0	1	1	1	1	1	1
OPM %	4.81%	5.94%	8.70%	16.10%	4.09%	3.83%	3.98%	6.64%	6.93%	6.32%	7.49%	8.40%	4.36%
	0	0	0	-1	0	0	0	0	0	0	-0	0	0
Interest	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before Tax	1	1	1	2	1	0	0	1	1	1	1	2	2
Tax %	25.45%	37.50%	26.09%	36.20%	25.93%	22.73%	25.00%	23.47%	24.53%	24.73%	24.53%	23.26%	27.25%
Net Profit	0	0	1	1	0	0	0	1	1	1	0	1	1
	1.42	1.71	2.34	3.56	1.37	1.15	1.02	2.56	2.72	2.41	1.35	4.50	4.23

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	19	16	36	31	23	34	41	56	49	61	80
	19	15	35	29	21	31	38	51	46	57	76
Operating Profit	1	1	1	1	2	3	4	5	2	5	5
OPM %	3.19%	6.36%	2.03%	4.11%	7.09%	8.94%	8.97%	8.54%	4.49%	7.36%	6.15%
	0	0	1	0	0	0	0	0	1	0	0
Interest	0	0	1	1	1	1	1	1	1	1	1
Depreciation	0	0	0	0	0	0	0	0	0	0	0
Profit before Tax	0	0	0	1	1	2	3	4	2	4	5
Tax %	-18.45%	46.27%	-2.26%	0.00%	4.48%	33.31%	42.62%	32.10%	24.14%	24.08%	25.07%
Net Profit	0	0	0	1	1	1	2	3	2	3	4
EPS	0.00	0.00	0.00	0.00	2.29	5.33	5.61	9.06	6.11	10.98	—
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	38.39%	22.08%	32.71%	18.22%	—

COMPOUNDED SALES GROWTH

10 Years:: 22%
5 Years:: 22%
3 Years:: 14%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: 41%
3 Years:: 28%

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: -18%
1 Year:: -10%

RETURN ON EQUITY

10 Years:: 26%
5 Years:: 26%
3 Years:: 18%
Last Year:: 20%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	0	0	1	1	1	3	3	3	3	3
	1	1	0	1	1	1	8	10	12	14
	1	5	7	7	7	10	7	6	5	4
Trade Payables	4	5	5	6	5	6	9	10	12	15
	-1	-1	0	-0	-1	-0	1	4	3	4
Total Liabilities	6	9	14	15	13	19	28	34	34	41
	1	1	0	0	0	1	0	0	0	1
	0	0	0	0	0	0	0	0	1	1
	0	0	0	0	0	0	0	19	20	28
Cash & Bank	1	1	1	2	1	1	2	3	2	1
	5	8	12	13	12	17	25	12	11	11
Total Assets	6	9	14	15	13	19	28	34	34	41

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-0	1	-1	2	-1	-3	9	-1	3	1
Cash from Investing	0	-3	0	-1	-2	2	-10	1	-0	0
Cash from Financing	-0	3	2	0	0	1	3	0	-4	-2
	0	1	-0	1	-0	-0	1	0	-1	-1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
PER SHARE
EPS (₹)	22.33	10.55	4.22	5.59	6.41	5.33	5.21	9.06	6.11	10.98
Book Value (₹)	102.59	63.14	14.74	19.61	20.80	12.60	38.62	45.58	49.42	58.05
Dividend per Share (₹)	0.00	0.00	0.00	0.00	0.00	0.00	2.00	2.00	2.00	2.00
Cash EPS (₹)	2.17	2.50	2.05	2.51	2.83	6.38	6.14	10.01	6.41	11.28
PROFITABILITY
Operating Margin %	3.87%	6.69%	3.47%	4.50%	7.79%	9.40%	9.10%	8.54%	4.49%	7.36%
Net Margin %	1.73%	1.00%	1.06%	1.64%	2.55%	3.93%	3.69%	4.76%	3.68%	5.26%
ROE %	24.42%	12.74%	33.41%	32.53%	31.74%	53.16%	21.06%	21.51%	12.87%	20.43%
ROCE %	19.05%	13.83%	16.21%	14.66%	18.09%	26.63%	22.50%	23.68%	14.48%	22.74%
	6.88%	2.02%	3.31%	3.54%	4.08%	8.36%	6.51%	8.57%	5.30%	8.58%
EFFICIENCY
Debtor Days	46	89	55	78	88	54	80	103	146	142
Inventory Days	0	0	0	0	0	0	0	0	0	0
Payable Days	0	0	0	0	0	0	0	0	0	0
	46	89	55	78	88	54	80	103	146	142
FINANCIAL HEALTH
Debt to Equity (x)	0.97x	4.76x	5.23x	3.96x	3.94x	3.06x	0.60x	0.64x	0.42x	0.31x
Interest Coverage (x)	2.10x	2.01x	1.50x	1.67x	1.59x	3.15x	4.21x	5.66x	4.28x	7.68x
	0.74x	0.78x	1.09x	1.22x	1.42x	1.06x	1.69x	1.72x	1.67x	1.57x
GROWTH
Revenue Growth %	140.01%	-18.31%	127.18%	-14.92%	-26.08%	51.03%	20.95%	34.81%	-12.72%	25.71%
Operating Profit Growth %	171.96%	41.07%	17.84%	10.43%	27.97%	82.15%	17.03%	54.22%	-45.40%	65.51%
Net Profit Growth %	130.83%	-52.74%	139.99%	32.35%	14.80%	132.48%	13.67%	73.85%	-32.48%	79.51%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	73.85%	-32.48%	79.51%
VALUATION
P/E (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	14.32x	11.26x	4.78x
P/B (x)	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	2.84x	1.39x	0.90x
Dividend Yield %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.54%	2.90%	3.81%
	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	0.00x	7.58x	7.67x	3.77x

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	42.42	42.42	42.42	42.42	42.42	42.42	42.42	42.42	42.42
	3.77	3.77	3.77	3.77	2.05	0.93	0.93	0.93	0.93
DIIs	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	53.81	53.81	53.81	53.81	55.53	56.65	56.65	56.65	56.65

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

No announcements filed.

News

Recent coverage and analyst commentary for CMRSL

Loading news…

🤖

AI Stock Analyst

Cyber Media Research & Services Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

MPSLTD

2628.05

23.87

4495.49

0.00

50.39

42.99

224.24

20.38

41.49

34.32

DBCORP

194.30

9.84

3463.49

3.60

100.72

24.59

603.74

7.92

20.02

22.60

NAVNETEDUL

131.95

8.69

2918.91

2.27

141.00

-10.19

788.00

-0.76

54.91

25.13

JAGRAN

61.25

7.07

1333.13

16.33

61.23

-8.28

499.35

8.54

14.01

14.03

SANDESH

1050.00

7.41

794.79

0.48

99.49

71.41

458.18

524.82

6.88

4.23

HTMEDIA

26.25

0.00

611.03

0.00

43.51

482.67

437.30

6.10

3.52

6.93

SCHAND

134.65

6.66

474.94

2.97

-18.73

-33.16

114.55

11.62

10.30

-8.44

REPRO

321.15

4.70

460.70

0.00

128.56

4809.16

139.91

20.13

-2.46

2.73

DJML

71.47

21.79

256.79

0.21

21.85

1117.95

363.62

1340.65

17.49

16.17

DGCONTENT

24.48

117.72

142.44

0.00

-1.93

17.17

123.30

11.63

67.18

1.52

SAMBHAAV

6.10

0.00

116.58

0.00

-2.11

-658.99

9.62

4.19

2.44

-10.93

CMRSL

69.70

5.30

20.41

2.87

1.43

34.71

46.29

110.30

20.88

4.03

Jun 2023

Sep 2023

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

Operating Profit

OPM %

4.81%

5.94%

8.70%

16.10%

4.09%

3.83%

3.98%

6.64%

6.93%

6.32%

7.49%

8.40%

4.36%

-1

-0

Interest

Depreciation

Profit before Tax

Tax %

25.45%

37.50%

26.09%

36.20%

25.93%

22.73%

25.00%

23.47%

24.53%

24.73%

24.53%

23.26%

27.25%

Net Profit

1.42

1.71

2.34

3.56

1.37

1.15

1.02

2.56

2.72

2.41

1.35

4.50

4.23

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

TTM

Operating Profit

OPM %

3.19%

6.36%

2.03%

4.11%

7.09%

8.94%

8.97%

8.54%

4.49%

7.36%

6.15%

Interest

Depreciation

Profit before Tax

Tax %

-18.45%

46.27%

-2.26%

0.00%

4.48%

33.31%

42.62%

32.10%

24.14%

24.08%

25.07%

Net Profit

EPS

0.00

2.29

5.33

5.61

9.06

6.11

10.98

—

Dividend Payout %

0.00%

38.39%

22.08%

32.71%

18.22%

—

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Equity Capital

Trade Payables

-1

-0

-1

-0

Total Liabilities

Cash & Bank

Total Assets

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

-0

-1

-3

-1

Cash from Investing

-3

-1

-2

-10

-0

Cash from Financing

-0

-4

-2

-0

-1

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

PER SHARE

EPS (₹)

22.33

10.55

4.22

5.59

6.41

5.33

5.21

9.06

6.11

10.98

Book Value (₹)

102.59

63.14

14.74

19.61

20.80

12.60

38.62

45.58

49.42

58.05

Dividend per Share (₹)

0.00

2.00

Cash EPS (₹)

2.17

2.50

2.05

2.51

2.83

6.38

6.14

10.01

6.41

11.28

PROFITABILITY

Operating Margin %

3.87%

6.69%

3.47%

4.50%

7.79%

9.40%

9.10%

8.54%

4.49%

7.36%

Net Margin %

1.73%

1.00%

1.06%

1.64%

2.55%

3.93%

3.69%

4.76%

3.68%

5.26%

ROE %

24.42%

12.74%

33.41%

32.53%

31.74%

53.16%

21.06%

21.51%

12.87%

20.43%

ROCE %

19.05%

13.83%

16.21%

14.66%

18.09%

26.63%

22.50%

23.68%

14.48%

22.74%

6.88%

2.02%

3.31%

3.54%

4.08%

8.36%

6.51%

8.57%

5.30%

8.58%

EFFICIENCY

Debtor Days

103

146

142

Inventory Days

Payable Days

103

146

142

FINANCIAL HEALTH

Debt to Equity (x)

0.97x

4.76x

5.23x

3.96x

3.94x

3.06x

0.60x

0.64x

0.42x

0.31x

Interest Coverage (x)

2.10x

2.01x

1.50x

1.67x

1.59x

3.15x

4.21x

5.66x

4.28x

7.68x

0.74x

0.78x

1.09x

1.22x

1.42x

1.06x

1.69x

1.72x

1.67x

1.57x

GROWTH

Revenue Growth %

140.01%

-18.31%

127.18%

-14.92%

-26.08%

51.03%

20.95%

34.81%

-12.72%

25.71%

Operating Profit Growth %

171.96%

41.07%

17.84%

10.43%

27.97%

82.15%

17.03%

54.22%

-45.40%

65.51%

Net Profit Growth %

130.83%

-52.74%

139.99%

32.35%

14.80%

132.48%

13.67%

73.85%

-32.48%

79.51%

0.00%

73.85%

-32.48%

79.51%

VALUATION

P/E (x)

0.00x

14.32x

11.26x

4.78x

P/B (x)

0.00x

2.84x

1.39x

0.90x

Dividend Yield %

0.00%

1.54%

2.90%

3.81%

0.00x

7.58x

7.67x

3.77x

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

42.42

3.77

2.05

0.93

DIIs

0.00

Government

0.00

53.81

55.53

56.65

Cyber Media Research & Services Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

Cyber Media Research & Services Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI