Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:25 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532640 | NSE: CYBERMEDIA

Cyber Media (India) Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹6.85Overvalued by 45.20%vs CMP ₹12.50

P/E (10.3) × ROE (15.0%) × BV (₹5.43) × DY (2.00%)

Defaults: ROE=15%

₹8.72Overvalued by 30.24%vs CMP ₹12.50
MoS: -43.3% (Negative)Confidence: 53/100 (Moderate)Models: 1 Under, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹7.7726%Over (-37.8%)
Graham NumberEarnings₹9.8220%Over (-21.4%)
Earnings PowerEarnings₹0.8116%Over (-93.5%)
DCFCash Flow₹10.7720%Over (-13.8%)
Earnings YieldEarnings₹7.9011%Over (-36.8%)
Revenue MultipleRevenue₹20.938%Under (+67.4%)
Consensus (6 models)₹8.72100%Overvalued
Key Drivers: Wide model spread (₹1–₹21) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 13.5% · Defaults: ROE=15%

*Investments are subject to market risks

Investment Snapshot

52
Cyber Media (India) Ltd scores 52/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health42/100 · Moderate
ROCE 4.5% WeakROE 0.0% WeakD/E -1.75 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 66.6% Stable
Earnings Quality50/100 · Moderate
OPM contracting (6% → 3%) DecliningWorking capital: -32 days (improving) Efficient
Quarterly Momentum70/100 · Strong
Revenue (4Q): +7% YoY GrowingOPM: 4.9% (up 4.0% YoY) Margin expansion
Industry Rank50/100 · Moderate
P/E 10.3 vs industry 208.8 Cheaper than peersROCE 4.5% vs industry 15.7% Below peers3Y sales CAGR: 7% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Cyber Media (India) Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
60/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 10.3 vs Ind 208.8 | ROCE 4.5% | ROE 0.0% | CFO/NP N/A
Balance Sheet Stress
20/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.00x | IntCov 0.0x | Current 0.48x | Borrow/Reserve N/A
Cash Flow Reliability
86/100
Strong
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹-10 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII 0.00 pp | DII N/A | Prom 0.00 pp
Business Momentum
-91
Watch closely
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +3.3% | Q NP -78.5% | Q OPM +0.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-30.2%((Fair Value - CMP) / CMP) × 100
Borrowings / ReservesN/ALatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change0.00 ppLatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-191Latest shareholder count minus previous count
Quarterly Sales Change+3.3%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-78.5%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+0.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:25 am

Market Cap 25.9 Cr.
Current Price 12.5
Intrinsic Value₹8.72
High / Low 22.9/11.3
Stock P/E10.3
Book Value 5.43
Dividend Yield0.00 %
ROCE4.52 %
ROE%
Face Value 10.0
PEG Ratio0.76

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Cyber Media (India) Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Cyber Media (India) Ltd 25.9 Cr. 12.5 22.9/11.310.3 5.430.00 %4.52 %% 10.0
UFO Moviez India Ltd 239 Cr. 61.6 93.0/53.712.1 80.80.00 %7.39 %3.00 % 10.0
Zee Entertainment Enterprises Ltd 7,307 Cr. 76.1 152/68.012.8 1213.19 %9.21 %6.71 % 1.00
BAG Films & Media Ltd 88.9 Cr. 4.28 8.00/3.5814.2 8.040.00 %6.47 %4.20 % 2.00
Madhya Pradesh Today Media Ltd 21.5 Cr. 47.0 56.8/26.36.33 1010.00 %9.08 %7.19 % 10.0
Industry Average2,695.38 Cr98.69208.7637.150.28%15.66%12.68%6.15

All Competitor Stocks of Cyber Media (India) Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 19.5323.0021.7729.4724.8825.6820.6520.6523.7921.6325.8524.2125.01
Expenses 18.3621.6620.9728.4023.6223.5620.5020.6723.5722.0824.5023.0323.79
Operating Profit 1.171.340.801.071.262.120.15-0.020.22-0.451.351.181.22
OPM % 5.99%5.83%3.67%3.63%5.06%8.26%0.73%-0.10%0.92%-2.08%5.22%4.87%4.88%
Other Income 6.030.120.230.380.440.030.080.33-8.800.410.230.32-0.54
Interest 0.220.230.170.190.340.190.180.190.200.190.220.250.27
Depreciation 0.090.100.100.100.100.100.050.070.080.080.060.060.07
Profit before tax 6.891.130.761.161.261.860.000.05-8.86-0.311.301.190.34
Tax % 54.86%42.48%19.74%27.59%21.43%47.85%40.00%2.93%64.52%13.85%21.01%41.18%
Net Profit 3.100.650.610.840.990.96-0.140.04-9.12-0.511.110.930.20
EPS in Rs 1.420.300.280.380.450.44-0.060.02-4.16-0.230.510.420.09

Last Updated: February 2, 2026, 10:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 3:05 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 56.3154.2848.8452.1639.7256.6840.1338.5371.5778.43101.8086.7296.70
Expenses 49.7553.4353.9254.4541.2056.6639.8536.1367.3873.1896.4886.7993.40
Operating Profit 6.560.85-5.08-2.29-1.480.020.282.404.195.255.32-0.073.30
OPM % 11.65%1.57%-10.40%-4.39%-3.73%0.04%0.70%6.23%5.85%6.69%5.23%-0.08%3.41%
Other Income 1.210.73-2.871.0010.603.97-21.530.260.456.201.07-7.980.42
Interest 5.125.011.931.912.001.961.821.992.031.310.950.790.93
Depreciation 5.075.154.163.264.032.820.850.240.380.390.420.270.27
Profit before tax -2.42-8.58-14.04-6.463.09-0.79-23.920.432.239.755.02-9.112.52
Tax % -50.83%-18.76%-8.33%-27.09%15.21%254.43%15.22%79.07%32.29%48.92%32.27%6.70%
Net Profit -1.18-6.96-12.86-4.702.62-2.80-27.550.081.524.993.41-9.731.73
EPS in Rs -0.80-4.73-8.75-2.901.46-1.65-15.31-0.040.421.840.64-5.120.79
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%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-489.83%-84.77%63.45%155.74%-206.87%-883.93%100.29%1800.00%228.29%-31.66%-385.34%
Change in YoY Net Profit Growth (%)0.00%405.06%148.22%92.29%-362.61%-677.06%984.22%1699.71%-1571.71%-259.95%-353.67%

Cyber Media (India) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:5%
5 Years:17%
3 Years:7%
TTM:-9%
Compounded Profit Growth
10 Years:5%
5 Years:11%
3 Years:%
TTM:-97%
Stock Price CAGR
10 Years:5%
5 Years:%
3 Years:3%
1 Year:-35%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 3:06 pm

Balance Sheet

Last Updated: December 4, 2025, 2:42 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 10.5010.5010.5011.5712.8712.8712.8715.6715.6715.6715.6715.6718.25
Reserves 25.7428.1517.929.639.137.49-27.17-27.45-26.73-21.09-20.29-32.03-30.14
Borrowings 39.2334.5940.2430.7728.1230.1722.8420.6419.6110.4010.4012.1810.68
Other Liabilities 25.0627.7220.0722.1420.8216.8918.9418.2424.1431.3237.1150.1741.95
Total Liabilities 100.53100.9688.7374.1170.9467.4227.4827.1032.6936.3042.8945.9940.74
Fixed Assets 34.0129.8932.2532.0027.7827.763.383.173.573.433.723.633.82
CWIP 0.000.000.000.000.000.000.530.730.000.000.000.000.00
Investments 12.0912.388.358.188.458.940.880.880.890.892.693.013.36
Other Assets 54.4358.6948.1333.9334.7130.7222.6922.3228.2331.9836.4839.3533.56
Total Assets 100.53100.9688.7374.1170.9467.4227.4827.1032.6936.3042.8945.9940.74

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 2.7710.47-6.3712.351.38-0.48-15.782.375.957.14-0.60-0.17
Cash from Investing Activity + -0.86-0.65-1.082.050.06-1.2924.78-0.05-0.055.87-1.93-0.27
Cash from Financing Activity + 2.11-9.593.67-14.45-0.731.33-9.05-1.35-3.01-10.49-1.460.48
Net Cash Flow 4.020.23-3.78-0.050.71-0.44-0.050.972.882.52-3.990.04
Free Cash Flow 1.6210.02-6.4912.321.34-0.52-0.522.145.906.99-0.74-0.12
CFO/OP 42%1,232%125%-454%-121%2,700%-5,368%26%142%150%0%-443%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-32.67-33.74-45.32-33.06-29.60-30.15-22.56-18.24-15.42-5.15-5.08-12.25

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 186.55197.16155.8284.74116.8069.1079.7784.6064.1681.3595.73126.39
Inventory Days
Days Payable
Cash Conversion Cycle 186.55197.16155.8284.74116.8069.1079.7784.6064.1681.3595.73126.39
Working Capital Days -14.39-3.97-25.41-58.01-26.56-15.52-171.99-176.30-90.78-13.400.65-31.65
ROCE %3.54%-4.80%-10.66%-7.54%-0.18%1.57%-0.85%27.80%47.18%48.63%45.49%4.52%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Feb 2026
Promoters 61.79%61.79%61.79%61.79%61.79%61.79%61.79%61.79%61.79%66.57%66.57%66.57%
FIIs 0.00%0.00%0.00%0.02%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public 38.21%38.21%38.21%38.21%38.23%38.23%38.21%38.22%38.21%33.43%33.43%33.42%
No. of Shareholders 6,95610,91212,13312,53811,92212,30712,35612,28312,42912,53512,19011,999

Shareholding Pattern Chart

No. of Shareholders

Cyber Media (India) Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -6.212.173.180.970.05
Diluted EPS (Rs.) -6.212.173.180.970.05
Cash EPS (Rs.) -6.042.443.431.210.20
Book Value[Excl.RevalReserv]/Share (Rs.) -10.45-2.950.79-6.67-7.50
Book Value[Incl.RevalReserv]/Share (Rs.) -10.45-2.950.79-6.67-7.50
Revenue From Operations / Share (Rs.) 55.3564.9850.0645.6824.59
PBDIT / Share (Rs.) 0.524.923.452.941.66
PBIT / Share (Rs.) 0.354.653.202.701.51
PBT / Share (Rs.) -5.823.216.221.430.27
Net Profit / Share (Rs.) -6.212.173.180.960.05
NP After MI And SOA / Share (Rs.) -7.160.892.580.58-0.05
PBDIT Margin (%) 0.957.576.896.436.76
PBIT Margin (%) 0.647.166.405.906.13
PBT Margin (%) -10.504.9412.433.111.10
Net Profit Margin (%) -11.213.346.362.120.20
NP After MI And SOA Margin (%) -12.921.385.141.27-0.23
Return on Networth / Equity (%) 0.00-30.42-87.85-8.220.00
Return on Capital Employeed (%) 9.8455.1040.76-554.68-69.31
Return On Assets (%) -24.383.2711.122.78-0.32
Long Term Debt / Equity (X) -0.65-1.76-2.15-0.77-0.62
Total Debt / Equity (X) -0.74-2.25-2.26-1.77-1.75
Asset Turnover Ratio (%) 1.952.572.270.670.37
Current Ratio (X) 0.921.151.230.640.48
Quick Ratio (X) 0.921.151.230.640.48
Inventory Turnover Ratio (X) 7256.978738.460.000.000.00
Dividend Payout Ratio (NP) (%) -3.2241.660.000.000.00
Dividend Payout Ratio (CP) (%) -3.3032.160.000.000.00
Earning Retention Ratio (%) 103.2258.340.000.000.00
Cash Earning Retention Ratio (%) 103.3067.840.000.000.00
Interest Coverage Ratio (X) 1.098.734.272.311.34
Interest Coverage Ratio (Post Tax) (X) -0.076.420.201.761.04
Enterprise Value (Cr.) 37.4451.7232.7561.1931.45
EV / Net Operating Revenue (X) 0.430.500.410.850.81
EV / EBITDA (X) 45.216.716.0513.2812.07
MarketCap / Net Operating Revenue (X) 0.220.360.310.650.35
Retention Ratios (%) 103.2258.330.000.000.00
Price / BV (X) -1.20-8.03-5.42-4.23-1.17
Price / Net Operating Revenue (X) 0.220.360.310.650.35
EarningsYield -0.570.030.160.01-0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Cyber Media (India) Ltd. is a Public Limited Listed company incorporated on 10/09/1982 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L92114DL1982PLC014334 and registration number is 014334. Currently company belongs to the Industry of Entertainment & Media. Company's Total Operating Revenue is Rs. 11.30 Cr. and Equity Capital is Rs. 15.67 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Entertainment & MediaD-74, Panchsheel Enclave, New Delhi Delhi 110017Contact not found
Management
NamePosition Held
Mr. Pradeep GuptaChairman & Managing Director
Mr. Dhaval GuptaNon Executive Director
Mr. Rohitasava ChandNon Executive Director
Mr. Krishan Kant TulshanNon Executive Director
Mrs. Shravani DangIndependent Director
Mr. Amlan GhoseIndependent Director
Mr. Varun JainIndependent Director
Mr. Rajesh KumarIndependent Director

FAQ

What is the intrinsic value of Cyber Media (India) Ltd and is it undervalued?

As of 05 April 2026, Cyber Media (India) Ltd's intrinsic value is ₹8.72, which is 30.24% lower than the current market price of ₹12.50, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹5.43), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Cyber Media (India) Ltd?

Cyber Media (India) Ltd is trading at ₹12.50 as of 05 April 2026, with a FY2026-2027 high of ₹22.9 and low of ₹11.3. The stock is currently near its 52-week low. Market cap stands at ₹25.9 Cr..

How does Cyber Media (India) Ltd's P/E ratio compare to its industry?

Cyber Media (India) Ltd has a P/E ratio of 10.3, which is below the industry average of 208.76. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Cyber Media (India) Ltd financially healthy?

Key indicators for Cyber Media (India) Ltd: ROCE of 4.52 % is on the lower side compared to the industry average of 15.66%; ROE of % is below ideal levels (industry average: 12.68%). Dividend yield is 0.00 %.

Is Cyber Media (India) Ltd profitable and how is the profit trend?

Cyber Media (India) Ltd reported a net profit of ₹-10 Cr in Mar 2025 on revenue of ₹87 Cr. Compared to ₹2 Cr in Mar 2022, the net profit shows a declining trend.

Does Cyber Media (India) Ltd pay dividends?

Cyber Media (India) Ltd has a dividend yield of 0.00 % at the current price of ₹12.50. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Cyber Media (India) Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports