CYBER MEDIA (INDIA) LTD.
CYBERMEDIA · General/Diversified · NSE
₹17
Current Market Price
Fair Value (DCF)
₹21
Discount to FV
+23.7%
Updated just now
YieldIQ Score
47/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
37%
ROE
-51.3%
Debt/Equity
2.16
WACC
11.1%
Market Cap
₹35.51 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
243.3%
Return on capital employed
EV / EBITDA
8.8×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
-11.1×
EBIT covers interest
Current Ratio
0.92×
Short-term liquidity
Asset Turnover
2.81×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹17.22
Bear case
Discount -12.8%
Base case
Discount +19.1%
Bull case
Discount +48.6%
Ratio Trends
CYBERMEDIA · last 10 annual periods
ROE
-51.3%
ROCE
243.3%
Operating Margin
—
Debt / Equity
—
PE
8.0×
EV / EBITDA
3.0×
Historical Financials
CYBERMEDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹71.6 Cr | ₹78.4 Cr | ₹102 Cr | ₹86.7 Cr | ₹103 Cr | +9.6% |
| EBITDA | ₹4.5 Cr | ₹11.4 Cr | ₹6.3 Cr | ₹-8.1 Cr | ₹6.1 Cr | +7.7% |
| EBIT | ₹4.3 Cr | ₹11.0 Cr | ₹5.9 Cr | — | — | +8.4% |
| PAT | ₹0.9 Cr | ₹4.0 Cr | ₹1.4 Cr | ₹-9.7 Cr | ₹3.9 Cr | +43.9% |
| EPS (diluted) | ₹0.97 | ₹3.18 | ₹2.17 | — | — | +22.3% |
| CFO | ₹5.9 Cr | ₹7.1 Cr | ₹-0.6 Cr | ₹-0.2 Cr | ₹-3.3 Cr | — |
| CapEx | ₹-0.8 Cr | ₹-0.3 Cr | ₹-0.8 Cr | ₹-0.2 Cr | ₹-1.6 Cr | — |
| FCF | ₹5.2 Cr | ₹6.9 Cr | ₹-1.4 Cr | ₹-0.4 Cr | ₹-4.9 Cr | — |
| Total Assets | ₹32.7 Cr | ₹36.3 Cr | ₹42.9 Cr | ₹46.0 Cr | ₹45.2 Cr | +8.4% |
| Total Debt | ₹19.6 Cr | ₹10.4 Cr | ₹10.4 Cr | ₹12.2 Cr | ₹10.1 Cr | -15.2% |
| Shareholders' Equity | ₹-11.1 Cr | ₹-5.4 Cr | ₹-4.6 Cr | ₹-16.4 Cr | ₹-7.6 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CYBERMEDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
DNAMEDIA DNAMEDIA | — | — | Pending | -5.6% | — |
SAMBHAAV SAMBHAAV | — | — | Pending | -0.1% | — |
 HMVL HMVL | — | — | Pending | 5.1% | — |
 HTMEDIA HTMEDIA | — | — | Pending | 0.1% | — |
 SCHAND SCHAND | — | — | Pending | 6.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CYBERMEDIA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CYBER MEDIA (INDIA) LTD. (CYBERMEDIA.NS) trades at 17.22 vs a model fair value of 21.29, a gap of 23.7%. Piotroski F-score: 6/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CYBERMEDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CYBERMEDIA →
Compare
Head-to-head with peers
Compare CYBERMEDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CYBERMEDIANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.