CYBER MEDIA RESEARCH N SER LTD (CMRSL): Financials & Fundamentals History

Share Price

₹70.20

P/E

5.3x

ROCE

22.0%

Market Cap

₹21 cr

Revenue (TTM)

₹115 cr

P/S

0.2x

P/B

1.0x

ROE

19.3%

Operating Margin

4.0%

Debt / Equity

0.3x

Promoter Holding

42.4%

12M Momentum

-10.8%

P/E vs its own history6th percentilesince Oct '22

P/E vs Commercial Services0.3xthe sector median

52-week range

₹50.95₹94.00

45% of the way from its 52-week low to its high

Price risk

1Y volatility

59.8%

Beta vs sector

1-year daily

-0.08

Balance sheet & cash

Interest cover

operating profit ÷ interest

8.8x

Cash from profit, 3Y

operating cash flow ÷ net profit

0.00x

low

Share count, 1Y

unchanged

Was the rally earned?

1 year3 years

-11%share price, 1 yearLower P/E held it back

Earnings helped, the multiple did not.

Per-share earnings added 32 points, but investors now pay less per rupee of profit (P/E 8.4x to 5.3x), which took 42 points back.
The share count barely moved.

Net profit growth+32 ptsNet profit rose about 40%, which lifts the price.

P/E change-42 ptsThe P/E fell from 8.4x to 5.3x, which lowers the price.

Share count change0 ptsShare count was little changed. More shares would count against the price.

-35%share price, 3 yearsLower P/E held it back

Earnings helped, the multiple did not.

Per-share earnings added 48 points, but investors now pay less per rupee of profit (P/E 15.0x to 5.3x), which took 84 points back.
The share count barely moved.

Net profit growth+48 ptsNet profit rose about 81%, which lifts the price.

P/E change-84 ptsThe P/E fell from 15.0x to 5.3x, which lowers the price.

Share count change0 ptsShare count was little changed. More shares would count against the price.

What do "pts" mean?

"pts" are percentage points of the share price return. The parts add up to the total shown for each period. Because price = P/E × net profit ÷ share count, higher profit pushes the price up, a higher P/E pushes it up, and more shares push it down.

Example: if the price rose 34% and profit growth accounts for +58 pts while a lower P/E accounts for -24 pts, then 58 - 24 = 34. The +58 is not the profit growth rate itself: it is the part of the price move that profit growth explains.

Not shown for 5 years: earnings were negative at one end, or there is not enough history.

Net profit is trailing twelve months as reported with a 60-day lag.

Compare this with FIRSTSOURCE SOLUTIONS

Is it expensive against its own past and its peers?

5.3xP/E todayNear its historic low

Against its own history6th percentileMedian 10.2x; usual range 5.8x to 22.8x since 2022-10.

Against Commercial Services5.3x vs 19.9xBelow the Commercial Services median.

P/EP/BP/S

P/E (this company)10th to 90th percentile of its own historyIts medianCommercial Services median

The chart loads when you open this tab.

P/B (this company)10th to 90th percentile of its own historyIts medianCommercial Services median

The chart loads when you open this tab.

P/S (this company)10th to 90th percentile of its own historyIts medianCommercial Services median

How to read this

Shaded band: 10th to 90th percentile of the company's own P/E history; dashed line: its median; orange line: sector median (companies with a positive multiple, at least 5 in the sector).

Sector figures are built from today's listed companies, so they exclude companies that are no longer listed.

All terms explained in the glossary →

How Commercial Services is valued

What is the price implying?

~4%annual earnings growth implied by the price

At a P/E of 7.9x, the price would imply about 3.5%/yr earnings growth for 10 years under the same assumptions, but it is not ranked.

Below the ₹1,000 cr market-cap floor used for the lists.

“Implied growth” is what the current price would require under our stated assumptions, not what we expect.

What prices imply across Commercial Services The market-wide Expectations lists

What changed?

Aug '26Slipped to the 2nd quartile of Commercial Services on ROCE (from the top quartile).
Jun '26Year-on-year EPS growth turned positive.
Jun '26Moved into the top quartile of Commercial Services on ROCE (from the 2nd quartile).
May '26P/E fell below the 10th percentile of its own history to date (6.6x).
Mar '26Fell 85% from the Oct 2022 peak to the Mar 2026 low.
Dec '25P/E fell below the 10th percentile of its own history to date (7.0x).
Sep '25Moved into the 3rd quartile of Commercial Services on operating margin (from the bottom quartile).
Jun '25Year-on-year EPS growth turned negative.

Show 9 earlier events

Jun '25Slipped to the 2nd quartile of Commercial Services on ROCE (from the top quartile).
Oct '24P/E fell below the 10th percentile of its own history to date (9.5x).
Jun '24Revenue (TTM) reached a new high of ₹87 cr.
Jun '24Moved into the top quartile of Commercial Services on ROCE (from the 2nd quartile).
May '24Debt / equity halved over 12 months to 0.54x.
Oct '23Debt / equity halved over 12 months to 0.54x.
Aug '23Slipped to the 2nd quartile of Commercial Services on ROCE (from the top quartile).
Jun '23Debt / equity fell below 1.0x (0.54x).
Jun '23Started paying a dividend (payout 28% of profit).

Events are generated from the data by fixed rules.
The month shown is when the change became visible in the reported figures, assuming a 60-day lag after each quarter end; it is not an announcement date.

Where price and fundamentals disagree, market-wide Rewind the whole market to any month

Are profits backed by cash?

2 of 5 checks are within range, 2 near a threshold, 1 beyond a threshold.
Tap a check to see how it is measured.

Other income reliance10%Within range

Other income as a share of pre-tax profit (trailing twelve months): 10.0%. Bands: below 15%, 15% to 35%, above 35%.

Tax rate20%Within range

Median quarterly effective tax rate over about 2.5 years: 20.0%. Bands: 15% to 35%, 5% to 15% or 35% to 50%, outside 5% to 50%.

Cash conversion0.00xBeyond threshold

Operating cash flow divided by net profit over the last three fiscal years: 0.00x (cash from operations ₹0 cr, net profit ₹9 cr). Bands: 0.8x and above, 0.5x to 0.8x, below 0.5x.

Free cash flow3 of 5 yrsNear threshold

Fiscal years with positive free cash flow in the last 5: 3. Bands: at least 80% of years, 40% to 80%, below 40%.

Receivable days vs history+37 daysNear threshold

Debtor days are above the median of the previous three fiscal years by 37 days (139 vs 102). Bands: under 15 days, 15 to 45, over 45.

Capital work in progress—Not enough data

Not enough reported data to compute this.

Payable days—Not enough data

Not enough reported data to compute this.

How to read this

Each check is a named rule with fixed thresholds, not a score. Annual statements are the latest restated figures, so a past year may differ from what was originally reported.

All terms explained in the glossary →

Who has been buying and selling?

Over 3 years, FIIs trimmed 2.8 pts.
The number of shareholders rose from 379 to 424 (+12%) between Dec 2023 and Jun 2026.

Holdings, Jun '26

How each group changed

GroupDec '23Jun '26Change

Promoters42.2%42.4%+0.2 pts

FIIs3.8%0.9%-2.8 pts

DIIs———

Public and others54.0%56.6%+2.6 pts

Number of shareholders

424shareholders+12% since Dec '23

Quarterly shareholding as reported, labelled by the quarter it covers (it becomes visible about two months later).
Shareholder counts are only available for recent quarters.

This quarter's smart-money board

How rough has the ride been?

Maximum drawdown-85.1%not yet recovered

1-year volatility59.8%annualised

Monthly share price

Last 90 trading days

Drawdown from peak

Largest drawdowns

-85.1% (2022-10 peak to 2026-03 low, not yet recovered)

Where does it rank among Commercial Services peers?

Each cell is the company's percentile rank among its Commercial Services peers (non-financial companies) that month.
Darker is better-ranked.
Rows marked ↓ are inverted (lower debt, shorter cash cycle and a lower P/E rank higher).

ROCE

Op. margin

Revenue growth

EPS growth

Debt/equity ↓

Cash cycle ↓

P/E ↓

12M momentum

Nov '21Jul '22Jan '23Jul '23Jan '24Jul '24Jan '25Jul '25Jan '26Oct '26

Lower rank Higher rank

Percentiles use today's listed companies in the sector and need at least 5 peers with a value; grey cells have too few.
ROE is computed from net profit and book value where the source does not report it.

The Commercial Services sector page Watch it move against Commercial Services in the Observatory

What happened next to similar setups

+10.7%typical 12-month return vs the marketAbove the base rate

We found 50 past situations where a non-financial company looked like CYBER MEDIA RESEARCH N SER LTD today on valuation, return on capital, margins, debt, growth, price momentum, size and volatility.
Over the following 12 months the middle half of them returned −18% to +60% vs the market, against −3% for all non-financial companies in the same months.
The analogs' median sat above that base rate (gap +13.3%, 80% range +1.4% to +22.8%), but the matches cluster in only 6 distinct 12-month windows.

Where the 50 outcomes landed

Each dot is one past situation (hover or tap for details) · Solid dots are the closest matches, listed below · Shaded is the middle half of all companies in the same months · 9 beyond the range shown, drawn at the edge

Similar setups' median

+10.7%

All companies' median

−2.6%

Beat the market

56% vs 47%

50 past situations · 50 companies · 35 months · 2020–2025

The closest matches

Company	When	P/E	ROCE	12M mom.	Drawdown	Next 12 months
DSSL Technology Services	Aug 2020	4x	22%	+2%	−26%	+202%
AGARIND Process Industries	Dec 2020	4x	17%	+28%	−13%	+181%
LAMBODHARA Process Industries	Sep 2022	6x	18%	+21%	−25%	+52%
SHIVAMILLS Process Industries	Apr 2023	5x	24%	−11%	−28%	−31%
BHARATGEAR Producer Manufacturing	Jul 2022	5x	24%	+13%	−27%	+25%

Show the other 3 matches

Company	When	P/E	ROCE	12M mom.	Drawdown	Next 12 months
TOTAL Transportation	Jun 2022	10x	21%	+18%	−36%	+104%
SHREYANIND Process Industries	Aug 2023	4x	31%	+63%	−12%	−18%
SMLT Non-Energy Minerals	Dec 2022	7x	40%	+17%	−16%	+47%

How reliable is this?

Matched on P/E, P/S, ROCE, operating margin, debt/equity, interest cover, revenue growth, 12-month momentum, drawdown from 12-month high, size and volatility. Closest on: 12-month momentum, drawdown from 12-month high and ROCE. One match per company and at most 7 from any one month.

Independent periods: the matches fall in 6 distinct 12-month windows. Matches from nearby months share the same market conditions, so fewer windows means less evidence.

How this is built

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to CYBER MEDIA RESEARCH N SER LTD. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.

Methodology

How historical analogs are built

Data as of 2026-10-30. Outcome pool: Jan 2020 to Oct 2025.

For every company we look at the situation it is in today (valuation, return on capital, margins, debt, growth, 12-month price momentum, drawdown, size and volatility) and find past company-months that looked most like it. We then show what happened to those past situations over the following 12 months, measured against the ApnaFunda All index and against the base rate. It describes history. It does not predict anything.

What is compared

Feature	Weight	Non-financial	Financial
P/E	1	yes	yes
P/S	1	yes	—
P/B	1	—	yes
ROCE	1	yes	—
operating margin	1	yes	—
ROE	1	—	yes
debt/equity	0.75	yes	—
interest cover	0.5	yes	—
revenue growth	0.75	yes	yes
12-month momentum	1	yes	yes
drawdown from 12-month high	0.75	yes	yes
size	0.75	yes	yes
volatility	0.5	yes	yes

Weights were set by judgement before any outcome was looked at and are never tuned on results. Loss-making companies (negative P/E or net profit) are only matched with other loss-making companies. Banks, NBFCs and insurers are compared only with each other and use a different feature set. Every feature is converted, month by month, to its rank among companies in the same pool in that month, so a P/E of 30 in a hot market and a P/E of 22 in a cold one can match if both were equally expensive for their time. Only that month's data is used.

How closeness and the sample are defined

Distance is the weighted root-mean-square gap between the standardised features both companies have. A match needs at least 70% of the query's feature weight, a distance of at most 0.9, and 30 matches at minimum to be shown. We keep up to 50 matches with these exclusions: never the company itself, one match per company (its closest month), and at most 7 from any one calendar month so a single market episode cannot dominate.

Base rate

The base rate is the distribution of 12-month returns, relative to the market, of every eligible company-month in the same pool, with each month weighted to match the months the analogs came from. It answers: how did a random company do in these same months? Because matches from nearby months share the same market conditions, we also report the number of distinct 12-month windows behind a result, and a bootstrap that resamples months decides whether the analog median differs from the base rate at all. "Not meaningfully different" is the usual outcome and the page copy is written for it.

Limits you should know

One market period. The outcome pool covers 2020–2025 only (70 months), including the 2020 crash and the 2020–21 rally.
Survivorship. Only companies listed today are included. Delisted and bankrupt companies are missing, which flatters past outcomes, particularly for distressed-looking setups.
Price return only. Dividends are excluded, and the benchmark is an ApnaFunda market-cap-weighted index of the same listed companies, not an official index.
Reporting lag. Fundamentals are matched on an assumed 60-day lag after the quarter end, not on real announcement dates.
Pools: non-financial: 97,430 company-months from 2000 companies; financial: 5,632 company-months from 106 companies. 2240 companies currently have a result; the rest are suppressed because too few comparable situations exist.

Does it work? A walk-forward check

The walk-forward check has not been run for this build, so skill is shown as not yet measured.

Disclaimer

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to any company shown. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.

Monthly history (49 months)

Month	P/E	Revenue (TTM)	ROE	ROCE	Debt / Equity
2026-10	5.3x	₹115 cr	19.3%	22.0%	0.3x
2026-09	5.4x	₹115 cr	19.3%	22.0%	0.3x
2026-08	5.5x	₹91 cr	17.4%	22.0%	0.3x
2026-07	5.2x	₹91 cr	17.4%	22.0%	0.3x
2026-06	5.8x	₹91 cr	17.4%	22.0%	0.3x
2026-05	6.6x	₹84 cr	16.8%	15.0%	0.4x
2026-04	7.3x	₹84 cr	16.8%	15.0%	0.4x
2026-03	5.2x	₹84 cr	16.8%	15.0%	0.4x
2026-02	6.4x	₹82 cr	17.8%	15.0%	0.4x
2026-01	7.0x	₹82 cr	17.8%	15.0%	0.4x
2025-12	7.0x	₹82 cr	17.8%	15.0%	0.4x
2025-11	8.0x	₹79 cr	16.3%	15.0%	0.4x
2025-10	8.4x	₹79 cr	16.3%	15.0%	0.4x
2025-09	9.6x	₹79 cr	16.3%	15.0%	0.4x
2025-08	10.2x	₹75 cr	13.7%	15.0%	0.4x
2025-07	10.5x	₹75 cr	13.7%	15.0%	0.4x
2025-06	10.5x	₹75 cr	13.7%	15.0%	0.4x
2025-05	6.5x	₹79 cr	20.2%	30.0%	0.6x
2025-04	7.8x	₹79 cr	20.2%	30.0%	0.6x
2025-03	6.1x	₹79 cr	20.2%	30.0%	0.6x
2025-02	6.9x	₹80 cr	21.3%	30.0%	0.6x
2025-01	8.4x	₹80 cr	21.3%	30.0%	0.6x
2024-12	8.9x	₹80 cr	21.3%	30.0%	0.6x
2024-11	7.1x	₹87 cr	22.8%	30.0%	0.6x
2024-10	9.5x	₹87 cr	22.8%	30.0%	0.6x
2024-09	8.0x	₹87 cr	22.8%	30.0%	0.6x
2024-08	9.6x	₹87 cr	22.5%	30.0%	0.6x
2024-07	10.9x	₹87 cr	22.5%	30.0%	0.6x
2024-06	13.0x	₹87 cr	22.5%	30.0%	0.6x
2024-05	19.4x	₹63 cr	16.3%	25.0%	0.5x
2024-04	20.9x	₹63 cr	16.3%	25.0%	0.5x
2024-03	17.4x	₹63 cr	16.3%	25.0%	0.5x
2024-02	19.3x	₹63 cr	16.3%	25.0%	0.5x
2024-01	21.5x	₹63 cr	16.3%	25.0%	0.5x
2023-12	22.9x	₹63 cr	16.3%	25.0%	0.5x
2023-11	16.7x	₹63 cr	16.3%	25.0%	0.5x
2023-10	15.0x	₹63 cr	16.3%	25.0%	0.5x
2023-09	17.0x	₹63 cr	16.3%	25.0%	0.5x
2023-08	19.5x	₹63 cr	16.3%	25.0%	0.5x
2023-07	15.4x	₹63 cr	16.3%	25.0%	0.5x
2023-06	15.3x	₹63 cr	16.3%	25.0%	0.5x
2023-05	21.2x	₹56 cr	43.9%	29.0%	2.5x
2023-04	22.6x	₹56 cr	43.9%	29.0%	2.5x
2023-03	22.8x	₹56 cr	43.9%	29.0%	2.5x
2023-02	22.0x	₹56 cr	43.9%	29.0%	2.5x
2023-01	32.4x	₹56 cr	43.9%	29.0%	2.5x
2022-12	38.1x	₹56 cr	43.9%	29.0%	2.5x
2022-11	44.3x	₹56 cr	43.9%	29.0%	2.5x
2022-10	49.5x	₹56 cr	43.9%	29.0%	2.5x

Methodology and data notes