The 60-second version of Cyber Media (India) Limited — what it does, how it earns, and who it competes with, before any of the numbers below.
| Metric | FY23 | FY24 | FY25 | FY26 | 3Y CAGR |
|---|---|---|---|---|---|
| Revenue | ₹78 Cr | ₹102 Cr | ₹87 Cr | ₹103 Cr | +9.6% |
| EBITDA | ₹5 Cr | ₹6 Cr | ₹1 Cr | ₹6 Cr | +5.9% |
| EBITDA Margin | 6.9% | 6.2% | 1.0% | 6.3% | — |
| PAT (Net Profit) | ₹4 Cr | ₹1 Cr | -₹11 Cr | ₹2 Cr | -25.2% |
| EPS | ₹2.43 | ₹0.85 | ₹-6.21 | ₹2.24 | -2.7% |
| ROCE | 89.5% | 44.7% | -148.0% | 38.1% | — |
| Total Debt | ₹10 Cr | ₹10 Cr | ₹12 Cr | ₹10 Cr | -0.9% |
| Free Cash Flow | ₹7 Cr | -₹1 Cr | -₹0 Cr | -₹5 Cr | — |
| Company | P/E | ROE |
|---|---|---|
| BHARTI AIRTEL LIMITED | 39.8x | 20.2% |
| VODAFONE IDEA LIMITED | 3.6x | — |
Cyber Media (India) Limited owes more than it owns. Whatever the operating numbers show, the equity is a residual claim on a business with negative net worth, and that question has to be settled before any of the rest is worth weighing. 3 high-severity red flags sit above this conclusion and should be read first.