Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Cyber Media (India) Ltd.

Printing And Publishing

Rating :
N/A

BSE: 532640 | NSE: CYBERMEDIA

NSE BSE
25.71
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  26.48
  •  26.86
  •  25.66
  •  26.63
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34565
  •  9.04
  •  44.00
  •  20.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40.26
  • 21.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 45.51
  • N/A
  • -8.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.79%
  • 0.98%
  • 35.27%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.96%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.20
  • 20.46
  • 12.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.02
  • 76.90
  • 2.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -24.19
  • -57.45
  • -2.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.36
  • 12.65
  • 12.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -3.75
  • -6.53
  • -8.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.13
  • 10.97
  • 8.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
20.65
29.47
-29.93%
20.65
21.77
-5.14%
25.68
23.00
11.65%
24.88
19.53
27.39%
Expenses
20.67
28.40
-27.22%
20.51
20.97
-2.19%
23.56
21.66
8.77%
23.62
18.36
28.65%
EBITDA
-0.02
1.07
-
0.15
0.80
-81.25%
2.12
1.35
57.04%
1.26
1.17
7.69%
EBIDTM
-0.08%
3.64%
0.72%
3.67%
8.24%
5.86%
5.08%
6.01%
Other Income
0.36
0.39
-7.69%
0.12
0.36
-66.67%
0.95
0.13
630.77%
0.76
0.02
3,700.00%
Interest
0.19
0.19
0.00%
0.18
0.17
5.88%
0.19
0.23
-17.39%
0.34
0.22
54.55%
Depreciation
0.07
0.11
-36.36%
0.05
0.10
-50.00%
0.10
0.10
0.00%
0.10
0.10
0.00%
PBT
0.06
1.16
-94.83%
0.00
0.76
-100.00%
1.85
1.13
63.72%
1.26
6.89
-81.71%
Tax
0.02
0.32
-93.75%
0.14
0.15
-6.67%
0.89
0.48
85.42%
0.27
3.78
-92.86%
PAT
0.04
0.84
-95.24%
-0.14
0.61
-
0.96
0.65
47.69%
0.99
3.10
-68.06%
PATM
0.19%
2.86%
-0.67%
2.78%
3.73%
2.84%
3.98%
15.90%
EPS
0.02
0.54
-96.30%
-0.09
0.39
-
0.61
0.42
45.24%
0.63
1.98
-68.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
91.86
101.80
78.43
71.57
38.53
40.13
56.68
39.77
52.54
49.45
55.76
Net Sales Growth
-2.04%
29.80%
9.59%
85.75%
-3.99%
-29.20%
42.52%
-24.31%
6.25%
-11.32%
 
Cost Of Goods Sold
0.06
0.05
0.15
0.08
0.11
0.31
0.31
1.17
0.78
0.62
0.76
Gross Profit
91.80
101.75
78.28
71.49
38.42
39.81
56.38
38.60
51.76
48.82
55.00
GP Margin
99.93%
99.95%
99.81%
99.89%
99.71%
99.20%
99.47%
97.06%
98.52%
98.73%
98.64%
Total Expenditure
88.36
96.95
73.21
67.37
36.13
39.85
56.66
41.25
54.83
59.07
54.91
Power & Fuel Cost
-
0.26
0.25
0.19
0.15
0.34
0.43
0.36
0.37
0.46
0.48
% Of Sales
-
0.26%
0.32%
0.27%
0.39%
0.85%
0.76%
0.91%
0.70%
0.93%
0.86%
Employee Cost
-
12.31
10.02
8.58
7.46
9.87
16.52
15.72
21.04
21.32
20.03
% Of Sales
-
12.09%
12.78%
11.99%
19.36%
24.60%
29.15%
39.53%
40.05%
43.11%
35.92%
Manufacturing Exp.
-
1.07
1.10
0.64
0.59
0.96
0.52
1.22
0.97
4.55
2.57
% Of Sales
-
1.05%
1.40%
0.89%
1.53%
2.39%
0.92%
3.07%
1.85%
9.20%
4.61%
General & Admin Exp.
-
82.95
61.27
56.68
26.86
27.78
37.70
20.67
28.62
20.42
24.76
% Of Sales
-
81.48%
78.12%
79.20%
69.71%
69.23%
66.51%
51.97%
54.47%
41.29%
44.40%
Selling & Distn. Exp.
-
0.05
0.06
0.02
0.02
0.05
0.00
0.05
0.38
0.96
1.48
% Of Sales
-
0.05%
0.08%
0.03%
0.05%
0.12%
0%
0.13%
0.72%
1.94%
2.65%
Miscellaneous Exp.
-
0.27
0.35
1.18
0.93
0.54
1.19
2.06
2.67
10.74
1.48
% Of Sales
-
0.27%
0.45%
1.65%
2.41%
1.35%
2.10%
5.18%
5.08%
21.72%
8.64%
EBITDA
3.51
4.85
5.22
4.20
2.40
0.28
0.02
-1.48
-2.29
-9.62
0.85
EBITDA Margin
3.82%
4.76%
6.66%
5.87%
6.23%
0.70%
0.04%
-3.72%
-4.36%
-19.45%
1.52%
Other Income
2.19
2.92
0.23
0.45
0.26
1.92
3.97
5.43
1.00
1.68
0.73
Interest
0.90
0.95
1.31
2.03
1.99
1.82
1.96
2.00
1.91
1.93
5.01
Depreciation
0.32
0.41
0.39
0.38
0.24
0.85
2.82
4.03
3.26
4.16
5.15
PBT
3.17
6.41
3.75
2.23
0.42
-0.48
-0.79
-2.09
-6.45
-14.03
-8.58
Tax
1.32
1.63
4.77
0.71
0.34
3.63
2.01
0.47
-1.75
-1.17
-1.61
Tax Rate
41.64%
32.41%
48.92%
31.84%
80.95%
-15.18%
-254.43%
15.21%
27.13%
8.34%
18.76%
PAT
1.85
1.41
4.06
1.52
0.08
-27.55
-2.97
2.89
-4.59
-12.86
-6.96
PAT before Minority Interest
1.85
3.40
4.99
1.52
0.08
-27.55
-2.80
2.62
-4.70
-12.86
-6.96
Minority Interest
0.00
-1.99
-0.93
0.00
0.00
0.00
-0.17
0.27
0.11
0.00
0.00
PAT Margin
2.01%
1.39%
5.18%
2.12%
0.21%
-68.65%
-5.24%
7.27%
-8.74%
-26.01%
-12.48%
PAT Growth
-64.42%
-65.27%
167.11%
1,800.00%
-
-
-
-
-
-
 
EPS
1.18
0.90
2.59
0.97
0.05
-17.55
-1.89
1.84
-2.92
-8.19
-4.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
-4.62
-5.42
-11.06
-11.78
-14.30
20.36
22.00
21.20
28.42
38.65
Share Capital
15.67
15.67
15.67
15.67
12.87
12.87
12.87
11.57
10.50
10.50
Total Reserves
-20.29
-21.09
-26.73
-27.45
-27.17
7.49
9.13
9.63
17.92
28.15
Non-Current Liabilities
7.48
9.31
3.49
1.40
2.79
16.82
14.38
27.98
18.96
15.97
Secured Loans
6.45
6.41
7.28
7.32
6.14
15.97
13.37
13.65
13.07
20.87
Unsecured Loans
1.70
3.48
1.35
0.00
2.86
10.88
10.87
8.64
13.85
1.94
Long Term Provisions
1.03
1.04
0.92
0.89
0.68
0.85
0.99
16.90
1.49
1.42
Current Liabilities
30.59
24.63
33.81
30.96
32.17
19.20
38.77
28.67
31.89
38.08
Trade Payables
25.28
22.08
21.27
15.27
14.53
8.30
8.78
5.86
6.01
23.32
Other Current Liabilities
3.31
1.17
3.02
1.42
3.25
6.71
11.35
17.32
11.89
2.38
Short Term Borrowings
0.00
0.00
8.55
13.32
13.85
3.33
2.63
4.71
13.22
11.78
Short Term Provisions
2.00
1.38
0.98
0.96
0.54
0.86
16.01
0.78
0.77
0.60
Total Liabilities
42.10
35.18
26.86
20.61
20.64
56.36
75.15
77.85
79.27
92.70
Net Block
3.72
3.38
3.57
3.17
3.38
27.76
27.78
32.00
32.25
29.89
Gross Block
5.30
4.55
4.36
4.98
4.95
56.89
53.12
33.58
87.20
79.20
Accumulated Depreciation
1.59
1.18
0.79
1.81
1.57
29.13
25.34
1.59
54.95
49.31
Non Current Assets
6.93
5.05
4.96
5.26
5.35
37.48
36.75
40.72
48.93
49.58
Capital Work in Progress
0.00
0.06
0.00
0.73
0.53
0.00
0.00
0.00
0.00
0.00
Non Current Investment
2.69
0.89
0.89
0.88
0.88
8.94
8.45
8.18
8.35
12.38
Long Term Loans & Adv.
0.53
0.73
0.50
0.48
0.56
0.78
0.52
0.55
8.34
7.31
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
35.17
30.13
21.90
15.35
15.29
18.88
38.39
37.13
30.34
43.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.01
0.01
0.02
0.02
0.03
2.25
2.22
3.15
6.75
6.46
Sundry Debtors
26.70
17.48
12.58
8.93
8.77
10.73
12.71
12.11
20.85
29.32
Cash & Bank
4.40
8.39
5.89
3.00
2.03
2.08
2.51
1.80
1.85
5.64
Other Current Assets
4.06
0.88
0.86
0.81
4.45
3.83
20.95
20.06
0.88
1.70
Short Term Loans & Adv.
3.02
3.37
2.55
2.59
4.17
3.51
20.15
19.53
0.51
1.16
Net Current Assets
4.58
5.50
-11.92
-15.61
-16.88
-0.32
-0.38
8.46
-1.55
5.04
Total Assets
42.10
35.18
26.86
20.61
20.64
56.36
75.14
77.85
79.27
92.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-0.60
7.14
5.95
2.37
-15.78
-0.48
1.38
12.35
-6.37
10.47
PBT
5.03
9.75
1.52
0.08
-27.55
-2.80
3.09
-6.45
-14.03
-8.58
Adjustment
0.70
1.52
3.70
2.59
5.31
6.66
6.83
4.87
7.31
17.03
Changes in Working Capital
-5.72
-3.40
0.75
-2.05
7.22
-3.33
-8.13
11.97
0.36
2.02
Cash after chg. in Working capital
0.01
7.88
5.97
0.62
-15.03
0.54
1.79
10.38
-6.37
10.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.61
-0.74
-0.02
1.75
-0.75
-1.02
-0.41
1.96
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1.93
5.87
-0.05
-0.05
23.43
-0.38
0.11
1.92
-1.09
-0.63
Net Fixed Assets
-0.49
-0.23
-0.03
0.00
1.46
-0.27
0.00
25.07
0.01
-0.16
Net Investments
-1.80
0.06
-0.13
0.00
12.95
0.02
0.05
0.00
4.54
8.05
Others
0.36
6.04
0.11
-0.05
9.02
-0.13
0.06
-23.15
-5.64
-8.52
Cash from Financing Activity
-1.46
-10.49
-3.01
-1.35
-9.05
1.33
-0.73
-14.45
3.67
-9.59
Net Cash Inflow / Outflow
-3.99
2.52
2.88
0.97
-1.40
0.47
0.76
-0.18
-3.79
0.25
Opening Cash & Equivalents
8.31
5.79
2.91
1.94
1.99
2.43
1.72
1.78
5.64
5.41
Closing Cash & Equivalent
4.32
8.31
5.79
2.91
1.94
1.99
2.43
1.72
1.85
5.64

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
-2.95
-3.46
-7.06
-7.52
-11.12
15.82
17.09
18.33
27.07
36.81
ROA
8.80%
16.08%
6.40%
0.39%
-71.57%
-4.26%
3.43%
-5.99%
-14.96%
-7.44%
ROE
0.00%
0.00%
0.00%
0.00%
-910.75%
-13.23%
12.15%
-18.96%
-38.35%
-18.60%
ROCE
111.10%
163.52%
49.05%
27.80%
-74.84%
2.33%
9.97%
-7.53%
-17.06%
-4.79%
Fixed Asset Turnover
20.66
17.59
15.32
7.76
1.30
1.03
0.92
0.87
0.59
0.72
Receivable days
79.20
69.95
54.85
83.84
88.68
75.47
113.92
114.51
185.19
190.15
Inventory Days
0.04
0.07
0.09
0.23
10.36
14.38
24.61
34.36
48.74
41.83
Payable days
0.00
0.00
0.00
0.00
336.03
151.99
122.76
81.37
166.78
266.05
Cash Conversion Cycle
79.24
70.01
54.94
84.07
-236.99
-62.15
15.77
67.50
67.15
-34.07
Total Debt/Equity
-2.25
-1.92
-1.77
-1.75
-1.60
1.48
1.28
1.45
1.42
0.89
Interest Cover
6.29
8.46
2.10
1.21
-12.16
0.60
2.55
-2.38
-6.28
-0.71

Top Investors:

mahendra girdharilal

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.