Loading…
Cyber Media Research & Services (CMRSL)₹72.25+1.98%Advertising & Media Agencies
In the Sep 2026 quarter (consolidated), Cyber Media Research & Services reported sales of ₹41.84 Cr, up 98.8% from Sep 2025, and net profit of ₹1.20 Cr, up 42.9% year on year. For the year to Mar 2026, sales were ₹90.70 Cr and net profit ₹3.01 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 21.45 | 22.37 | 17.99 | 17.59 | 20.87 | 18.29 | 21.93 | 21.05 | 22.19 | 25.31 | 46.09 | 41.84 |
| Expenses | 20.16 | 19.76 | 17.31 | 17.00 | 20.10 | 17.78 | 20.83 | 20.03 | 21.06 | 24.24 | 44.41 | 40.47 |
| Operating Profit | 1.36 | 2.71 | 0.75 | 0.68 | 0.87 | 0.57 | 1.20 | 1.10 | 1.23 | 1.15 | 1.87 | 1.49 |
| OPM % | 6.3% | 12.1% | 4.1% | 3.8% | 4.1% | 3.1% | 5.4% | 5.2% | 5.5% | 4.5% | 4.0% | 3.6% |
| Other Income | 0.16 | −0.52 | 0.22 | 0.23 | 0.22 | 0.24 | 0.22 | 0.17 | −0.35 | 0.42 | 0.23 | 0.20 |
| Interest | 0.28 | 0.16 | 0.16 | 0.17 | 0.19 | 0.15 | 0.14 | 0.15 | 0.15 | 0.13 | 0.18 | 0.21 |
| Depreciation | 0.06 | 0.06 | 0.00 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
| Profit before tax | 1.15 | 1.92 | 0.76 | 0.68 | 0.85 | 0.61 | 1.24 | 1.08 | 0.69 | 1.40 | 1.87 | 1.43 |
| Tax % | 23.4% | 31.7% | 18.3% | 18.9% | 16.4% | 32.3% | 14.5% | 23.0% | 20.1% | 26.3% | 24.0% | 17.5% |
| Exceptional items | 0.00 | −0.53 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −0.31 | 0.17 | 0.00 | 0.00 |
| Net Profit | 0.91 | 1.33 | 0.63 | 0.57 | 0.73 | 0.43 | 1.07 | 0.84 | 0.56 | 1.05 | 1.44 | 1.20 |
| EPS (Rs) | 3.08 | 4.52 | 2.13 | 1.92 | 2.47 | 1.44 | 3.63 | 2.84 | 1.89 | 3.56 | 4.89 | 4.07 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 18.93 | 37.86 | 29.90 | 29.89 | 55.75 | 62.72 | 86.69 | 74.74 | 90.70 | 135 |
| Expenses | 18.01 | 38.03 | 29.02 | 28.02 | 53.04 | 58.99 | 81.03 | 71.97 | 85.97 | 130 |
| Operating Profit | 1.01 | 0.00 | 1.01 | 1.01 | 3.01 | 4.01 | 6.02 | 3.01 | 5.01 | 5.74 |
| OPM % | 8.1% | 1.2% | 2.6% | 4.7% | 6.1% | 7.0% | 7.0% | 3.8% | 5.0% | 4.2% |
| Other Income | 0.00 | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 0.00 | 0.50 |
| Interest | 0.00 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.67 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 |
| Profit before tax | 0.99 | 0.00 | 0.00 | 0.99 | 1.99 | 2.99 | 4.99 | 2.99 | 3.99 | 5.39 |
| Tax % | 19.1% | −108.9% | 0.0% | 3.0% | 36.1% | 36.1% | 27.1% | 21.1% | 21.1% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −1.01 | 0.00 | 0.00 | −0.14 |
| Net Profit | 1.01 | 0.00 | 0.00 | 1.01 | 2.01 | 2.01 | 4.01 | 2.01 | 3.01 | 4.25 |
| EPS (Rs) | 2.45 | 0.93 | 1.57 | 2.65 | 6.00 | 7.25 | 12.27 | 7.94 | 11.91 | 14.41 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 27.9% | 15.9% | 24.9% | 16.9% | — |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.14 | 0.89 | 0.91 | 0.89 | 3.01 | 3.01 | 2.99 | 3.00 | 3.00 |
| Reserves | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 9.99 | 12.98 | 13.95 | 16.95 |
| Borrowings | 3.99 | 6.98 | 6.99 | 6.99 | 9.97 | 6.99 | 8.98 | 5.98 | 4.99 |
| Other Liabilities | 6.98 | 7.99 | 7.98 | 7.00 | 14.96 | 14.92 | 16.93 | 19.91 | 24.88 |
| Total Liabilities | 12.95 | 15.95 | 16.97 | 16.97 | 27.93 | 33.91 | 40.88 | 43.84 | 50.82 |
| Fixed Assets | 0.99 | 0.00 | 0.00 | 0.00 | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 |
| CWIP | 0.00 | 0.00 | 1.01 | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 0.99 |
| Other Assets | 11.96 | 15.95 | 15.96 | 15.96 | 26.94 | 33.91 | 40.88 | 41.85 | 48.82 |
| Trade receivables | 4.55 | 7.35 | 6.12 | 5.43 | 9.33 | 13.62 | 24.36 | 26.68 | 34.43 |
| Cash & equivalents | 1.44 | 1.09 | 1.69 | 1.72 | 5.39 | 7.59 | 4.17 | 4.23 | 3.49 |
| Total Assets | 12.95 | 15.95 | 16.97 | 16.97 | 27.93 | 33.91 | 40.88 | 43.84 | 50.82 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 0.99 | −1.99 | 1.99 | 1.99 | 1.99 | 8.98 | −4.99 | 3.99 | 0.99 |
| Cash from investing activity | −2.99 | 0.00 | −0.99 | −1.99 | 0.00 | −9.99 | 0.99 | 0.00 | 0.00 |
| Cash from financing activity | 2.99 | 1.99 | −0.99 | −0.99 | 0.99 | 2.99 | 0.00 | −3.99 | −1.99 |
| Net cash flow | 0.99 | 0.00 | 0.99 | 0.00 | 3.98 | 1.99 | −2.99 | 0.00 | −0.99 |
| Capex | 0.06 | 0.02 | 0.56 | 0.23 | 0.76 | 0.04 | 0.22 | 0.12 | 1.13 |
| Free cash flow | 1.01 | −2.01 | 1.01 | 2.01 | 2.01 | 9.01 | −5.01 | 4.01 | 0.00 |
| CFO / OP % | 68.0% | −4.0% | 362.0% | 43.0% | 54.0% | 218.0% | −69.0% | 160.0% | 38.0% |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 87 | 71 | 74 | 67 | 61 | 79 | 102 | 130 | 139 |
| Cash conversion cycle | 86 | 70 | 73 | 66 | 60 | 78 | 101 | 129 | 138 |
| Working capital days | −52 | 18 | 6 | 17 | −29 | 5 | 33 | 39 | 43 |
| ROCE % | — | 12.1% | 13.1% | 18.1% | 29.1% | 25.1% | 30.1% | 15.1% | 22.1% |
For the Sep 2026 quarter, Cyber Media Research & Services reported sales of ₹41.84 Cr, up 98.8% year on year and net profit of ₹1.20 Cr, up 42.9% year on year. The operating margin was 3.6%.
Cyber Media Research & Services' sales for the year to Mar 2026 were ₹90.70 Cr; over the last twelve months they were ₹135 Cr.
Net profit for the year to Mar 2026 was ₹3.01 Cr, and ₹4.25 Cr over the last twelve months. Earnings per share over the same trailing period were ₹14.41.
Cyber Media Research & Services reported borrowings of ₹4.99 Cr at Mar 2026, against cash and equivalents of ₹3.49 Cr.
Cash from operations was ₹0.99 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹0 Cr.