CYBER MEDIA (INDIA) LTD.
CYBERMEDIA · General/Diversified · NSE
₹16
Current Market Price
Fair Value (DCF)
₹4
Margin of Safety
-73.1%
Updated just now
YieldIQ Score
6/100
Piotroski F-Score
1/9
Economic Moat
None
Confidence
26%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹33 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
11.8×
Enterprise multiple
Debt / EBITDA
3.2×
Leverage vs earnings
Interest Coverage
-11.1×
EBIT covers interest
Current Ratio
0.92×
Short-term liquidity
Asset Turnover
1.89×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹16.08
Bear case
₹1.48
MoS -986.5%
Base case
₹4.33
MoS -271.4%
Bull case
₹7.69
MoS -109.1%
Ratio Trends
CYBERMEDIA · last 4 annual periods
ROE
178.8%
ROCE
-136.9%
Operating Margin
—
Debt / Equity
2.58×
PE
8.0×
EV / EBITDA
3.0×
Historical Financials
CYBERMEDIA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹71.6 Cr | ₹78.4 Cr | ₹102 Cr | ₹86.7 Cr | +6.6% |
| EBITDA | ₹4.5 Cr | ₹11.4 Cr | ₹6.3 Cr | ₹-8.1 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹0.9 Cr | ₹4.0 Cr | ₹1.4 Cr | ₹-11.2 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹5.9 Cr | ₹7.1 Cr | ₹-0.6 Cr | ₹-0.2 Cr | — |
| CapEx | ₹-0.8 Cr | ₹-0.3 Cr | ₹-0.8 Cr | ₹-0.2 Cr | — |
| FCF | ₹5.2 Cr | ₹6.9 Cr | ₹-1.4 Cr | ₹-0.4 Cr | — |
| Total Assets | ₹32.7 Cr | ₹36.3 Cr | ₹42.9 Cr | ₹46.0 Cr | +12.0% |
| Total Debt | ₹19.6 Cr | ₹10.4 Cr | ₹10.4 Cr | ₹12.2 Cr | -14.7% |
| Shareholders' Equity | ₹-10.4 Cr | ₹1.2 Cr | ₹4.0 Cr | ₹-6.3 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% | — |
| SABEVENTS SABEVENTS | — | — | Pending | 36.9% | — |
| SAMBHAAV SAMBHAAV MEDIA LTD | +50.0% | 66 | Undervalued | -0.1% | — |
| HMVL HINDUSTAN MEDIA VENT LTD | +75.7% | 66 | Undervalued | 5.1% | — |
| HTMEDIA HTMEDIA | — | — | Pending | 0.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CYBERMEDIA in the last 10 years.
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.