Cupid, 530843, CUPID Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

28,506.81
263.38
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

28,371.33
N/A
63.24

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.62
4.96
4.85

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.13
2.98
0.22

PAT CAGR (%)

10 Years
5 Years
3 Years

9.90
7.15
9.03

P:E (Median)

8 Years
5 Years
3 Years

133.17
133.17
133.17

P:BV (Average)

8 Years
5 Years
3 Years

16.84
16.84
16.84

EV:EBITDA (Average)

8 Years
5 Years
3 Years

64.67
64.67
64.67

Earnings Forecasts:

(Updated: 11-07-2026)

Description 2026 2027 2028 2029
Adj EPS 75 5 - -
P/E Ratio 2.83 42.45 - -
Revenue - - - -
EBITDA - - - -
Net Income - - - -
ROA - - - -
P/B Ratio - - - -
ROE - - - -
FCFF - - - -
FCFF Yield - - - -
Net Debt - - - -
BVPS - - - -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 119.96 56.48 112.39% 93.51 46.35 101.75% 84.43 41.55 103.20% 64.75 44.03 47.06%
Expenses 82.45 43.04 91.57% 59.18 34.97 69.23% 56.03 31.27 79.18% 43.32 32.48 33.37%
EBITDA 37.52 13.44 179.17% 34.34 11.38 201.76% 28.40 10.28 176.26% 21.43 11.55 85.54%
EBIDTM 31.27% 23.80% 36.72% 24.56% 33.63% 24.74% 33.09% 26.24%
Other Income 12.08 4.63 160.91% 10.89 4.41 146.94% 5.78 5.73 0.87% 0.00 0.00 0
Interest 0.87 0.78 11.54% 0.61 0.41 48.78% 0.70 0.64 9.38% 0.62 0.23 169.57%
Depreciation 1.27 1.26 0.79% 1.30 1.29 0.78% 1.31 1.17 11.97% 1.24 0.76 63.16%
PBT 47.45 16.04 195.82% 43.31 14.10 207.16% 32.17 14.20 126.55% 19.56 10.56 85.23%
Tax 11.19 4.49 149.22% 10.44 3.01 246.84% 8.06 4.16 93.75% 4.54 2.31 96.54%
PAT 36.26 11.55 213.94% 32.87 11.08 196.66% 24.12 10.04 140.24% 15.02 8.25 82.06%
PATM 30.23% 20.45% 35.15% 23.91% 28.56% 24.16% 23.19% 18.75%
EPS 0.27 0.09 200.00% 0.24 0.08 200.00% 0.18 0.07 157.14% 0.11 0.06 83.33%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 119.96 56.48 112.39% 93.50 46.35 101.73% 84.45 41.55 103.25% 64.75 44.03 47.06%
Expenses 82.45 43.08 91.39% 59.19 34.97 69.26% 56.03 31.27 79.18% 43.33 32.48 33.41%
EBITDA 37.52 13.40 180.00% 34.30 11.38 201.41% 28.41 10.28 176.36% 21.42 11.55 85.45%
EBIDTM 31.27% 23.73% 36.69% 24.56% 33.64% 24.74% 33.08% 26.24%
Other Income 12.08 4.63 160.91% 10.89 4.41 146.94% 5.78 5.73 0.87% 0.00 0.00 0
Interest 0.87 0.78 11.54% 0.61 0.41 48.78% 0.70 0.64 9.38% 0.62 0.23 169.57%
Depreciation 1.27 1.26 0.79% 1.30 1.29 0.78% 1.31 1.17 11.97% 1.24 0.76 63.16%
PBT 47.45 16.00 196.56% 43.27 14.10 206.88% 32.19 14.20 126.69% 19.55 10.56 85.13%
Tax 11.19 4.49 149.22% 10.44 3.01 246.84% 8.06 4.16 93.75% 4.54 2.31 96.54%
PAT 36.26 11.51 215.03% 32.84 11.08 196.39% 24.13 10.04 140.34% 15.01 8.25 81.94%
PATM 30.23% 20.38% 35.12% 23.91% 28.57% 24.16% 23.18% 18.75%
EPS 0.27 0.09 200.00% 0.24 0.08 200.00% 0.18 0.07 157.14% 0.11 0.06 83.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 362.65 183.52 171.71 159.22 132.54 144.06 160.20 85.47 80.60 83.64 61.15 Net Sales Growth 92.48% 6.88% 7.84% 20.13% -8.00% -10.07% 87.43% 6.04% -3.63% 36.78% Cost Of Goods Sold 148.14 37.79 32.50 34.07 34.05 29.68 17.16 19.94 13.80 11.25 8.12 Gross Profit 214.51 145.73 139.21 125.15 98.49 114.38 143.04 65.52 66.80 72.38 53.02 GP Margin 59.15% 79.41% 81.07% 78.60% 74.31% 79.40% 89.29% 76.66% 82.88% 86.54% 86.70% Total Expenditure 240.98 141.75 120.99 117.91 109.55 107.99 107.87 64.90 53.45 49.81 35.83 Power & Fuel Cost - 7.77 6.79 6.15 5.05 5.07 6.33 4.46 3.44 3.61 3.64 % Of Sales - 4.23% 3.95% 3.86% 3.81% 3.52% 3.95% 5.22% 4.27% 4.32% 5.95% Employee Cost - 27.27 15.66 11.45 9.15 8.35 6.93 6.02 6.17 4.58 3.53 % Of Sales - 14.86% 9.12% 7.19% 6.90% 5.80% 4.33% 7.04% 7.66% 5.48% 5.77% Manufacturing Exp. - 32.10 29.45 37.22 33.96 24.82 27.36 19.60 18.83 20.79 14.46 % Of Sales - 17.49% 17.15% 23.38% 25.62% 17.23% 17.08% 22.93% 23.36% 24.86% 23.65% General & Admin Exp. - 22.89 21.56 14.10 11.56 21.83 9.57 6.99 7.32 6.16 3.92 % Of Sales - 12.47% 12.56% 8.86% 8.72% 15.15% 5.97% 8.18% 9.08% 7.36% 6.41% Selling & Distn. Exp. - 9.69 12.87 9.95 8.60 11.18 11.09 4.27 3.16 2.89 1.99 % Of Sales - 5.28% 7.50% 6.25% 6.49% 7.76% 6.92% 5.00% 3.92% 3.46% 3.25% Miscellaneous Exp. - 4.26 2.15 4.97 7.19 7.06 29.43 3.62 0.73 0.52 1.99 % Of Sales - 2.32% 1.25% 3.12% 5.42% 4.90% 18.37% 4.24% 0.91% 0.62% 0.26% EBITDA 121.69 41.77 50.72 41.31 22.99 36.07 52.33 20.57 27.15 33.83 25.32 EBITDA Margin 33.56% 22.76% 29.54% 25.95% 17.35% 25.04% 32.67% 24.07% 33.68% 40.45% 41.41% Other Income 28.75 19.66 6.60 4.77 4.31 5.16 3.40 2.47 1.18 0.80 1.66 Interest 2.80 2.05 1.81 0.79 0.13 0.43 0.52 0.11 0.06 0.12 0.21 Depreciation 5.12 4.48 2.93 2.97 2.65 2.60 2.50 2.01 2.18 2.10 1.93 PBT 142.49 54.90 52.58 42.32 24.52 38.20 52.70 20.91 26.09 32.42 24.83 Tax 34.23 13.97 12.73 10.74 7.24 9.22 12.86 5.70 9.00 11.87 8.90 Tax Rate 24.02% 25.45% 24.21% 25.38% 29.53% 24.14% 24.40% 27.26% 34.50% 36.61% 35.84% PAT 108.27 40.93 39.85 31.58 17.28 28.98 39.84 15.21 17.09 20.55 15.93 PAT before Minority Interest 108.27 40.93 39.85 31.58 17.28 28.98 39.84 15.21 17.09 20.55 15.93 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 29.86% 22.30% 23.21% 19.83% 13.04% 20.12% 24.87% 17.80% 21.20% 24.57% 26.05% PAT Growth 164.59% 2.71% 26.19% 82.75% -40.37% -27.26% 161.93% -11.00% -16.84% 29.00% EPS 0.81 0.30 0.30 0.23 0.13 0.22 0.30 0.11 0.13 0.15 0.12

Description TTM Mar 25 Mar 24
Net Sales 362.66 183.52 171.71 Net Sales Growth 92.48% 6.88% Cost Of Goods Sold 148.15 37.79 32.50 Gross Profit 214.51 145.73 139.21 GP Margin 59.15% 79.41% 81.07% Total Expenditure 241.00 141.80 120.99 Power & Fuel Cost - 7.77 6.79 % Of Sales - 4.23% 3.95% Employee Cost - 27.27 15.66 % Of Sales - 14.86% 9.12% Manufacturing Exp. - 32.10 29.45 % Of Sales - 17.49% 17.15% General & Admin Exp. - 22.93 21.56 % Of Sales - 12.49% 12.56% Selling & Distn. Exp. - 9.69 12.87 % Of Sales - 5.28% 7.50% Miscellaneous Exp. - 4.26 2.15 % Of Sales - 2.32% 1.25% EBITDA 121.65 41.72 50.72 EBITDA Margin 33.54% 22.73% 29.54% Other Income 28.75 19.66 6.60 Interest 2.80 2.05 1.81 Depreciation 5.12 4.48 2.93 PBT 142.46 54.86 52.58 Tax 34.23 13.97 12.73 Tax Rate 24.03% 25.46% 24.21% PAT 108.24 40.89 39.85 PAT before Minority Interest 108.24 40.89 39.85 Minority Interest 0.00 0.00 0.00 PAT Margin 29.85% 22.28% 23.21% PAT Growth 164.77% 2.61% EPS 0.80 0.30 0.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 342.24 301.29 167.12 142.19 130.85 103.46 75.94 65.65 54.00 36.13 Share Capital 26.85 13.42 13.34 13.34 13.34 13.34 13.34 11.12 11.12 11.12 Total Reserves 217.05 190.82 152.97 128.85 117.51 90.12 62.60 54.53 42.89 25.01 Non-Current Liabilities 8.39 1.65 1.55 1.04 0.85 2.21 2.09 2.32 2.15 1.95 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.53 0.32 0.21 0.17 0.15 0.63 0.32 0.62 0.23 0.00 Current Liabilities 21.43 17.01 20.16 30.85 20.68 59.12 14.92 10.32 6.96 12.50 Trade Payables 1.25 0.05 8.73 12.15 10.06 21.83 6.37 4.72 2.67 1.53 Other Current Liabilities 5.38 3.80 4.61 7.96 6.96 3.76 4.94 1.74 1.48 0.32 Short Term Borrowings 12.63 12.06 5.97 8.80 0.00 31.30 2.29 2.14 0.00 0.88 Short Term Provisions 2.17 1.10 0.84 1.94 3.66 2.23 1.31 1.72 2.82 9.77 Total Liabilities 372.06 319.95 188.83 174.08 152.38 164.79 92.95 78.29 63.11 50.58 Net Block 66.62 58.13 36.06 30.76 29.13 26.31 20.84 16.30 16.06 15.55 Gross Block 111.34 98.37 73.38 65.11 60.84 55.46 47.51 40.95 38.53 35.93 Accumulated Depreciation 44.72 40.24 37.32 34.35 31.70 29.15 26.66 24.65 22.47 20.37 Non Current Assets 90.13 70.25 36.06 36.52 30.53 29.46 21.76 16.87 17.79 15.85 Capital Work in Progress 6.49 0.00 0.00 5.76 1.40 3.16 0.07 0.00 0.00 0.00 Non Current Investment 15.89 12.05 0.00 0.00 0.00 0.00 0.00 0.00 1.00 0.06 Long Term Loans & Adv. 1.12 0.07 0.00 0.00 0.00 0.00 0.85 0.57 0.73 0.23 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 281.92 249.69 152.77 137.55 121.84 135.33 71.19 61.42 45.33 34.73 Current Investments 86.86 135.34 69.33 53.76 47.62 21.22 22.18 18.05 4.00 0.00 Inventories 41.67 15.65 19.10 17.85 13.78 16.48 7.91 7.56 4.44 3.42 Sundry Debtors 67.03 47.98 25.64 30.47 25.47 41.89 22.79 22.13 13.41 13.27 Cash & Bank 68.57 39.45 29.62 21.46 19.28 36.84 8.83 4.25 19.04 9.40 Other Current Assets 17.78 0.96 0.39 0.50 15.70 18.90 9.49 9.42 4.43 8.65 Short Term Loans & Adv. 14.83 10.30 8.68 13.51 15.37 18.51 9.20 9.23 4.11 7.05 Net Current Assets 260.49 232.68 132.61 106.70 101.17 76.21 56.27 51.10 38.36 22.24 Total Assets 372.05 319.94 188.83 174.07 152.37 164.79 92.95 78.29 63.12 50.58

Description Mar 25 Mar 24
Shareholder's Funds 342.19 301.29 Share Capital 26.85 13.42 Total Reserves 217.01 190.82 Non-Current Liabilities 8.39 1.65 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 2.53 0.32 Current Liabilities 21.20 17.01 Trade Payables 1.25 0.05 Other Current Liabilities 5.14 3.80 Short Term Borrowings 12.63 12.06 Short Term Provisions 2.17 1.10 Total Liabilities 371.78 319.95 Net Block 66.62 58.13 Gross Block 111.34 98.37 Accumulated Depreciation 44.72 40.24 Non Current Assets 89.90 70.25 Capital Work in Progress 6.49 0.00 Non Current Investment 15.66 12.05 Long Term Loans & Adv. 1.12 0.07 Other Non Current Assets 0.00 0.00 Current Assets 281.88 249.69 Current Investments 86.86 135.34 Inventories 41.67 15.65 Sundry Debtors 67.03 47.98 Cash & Bank 68.57 39.45 Other Current Assets 17.74 0.96 Short Term Loans & Adv. 14.79 10.30 Net Current Assets 260.68 232.68 Total Assets 371.78 319.94

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -11.14 7.84 32.71 10.24 41.89 18.80 18.38 3.43 20.02 12.89 PBT 54.90 52.58 42.32 24.52 38.20 52.70 20.91 26.09 32.42 24.83 Adjustment -9.51 -1.85 3.57 -4.68 -2.19 -0.52 0.47 1.00 1.62 1.65 Changes in Working Capital -43.22 -30.16 -2.20 -0.78 15.33 -20.52 3.05 -13.38 -2.25 -7.29 Cash after chg. in Working capital 2.16 20.57 43.69 19.06 51.34 31.66 24.43 13.71 31.79 19.19 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -13.30 -12.73 -10.98 -8.82 -9.45 -12.86 -6.05 -10.28 -11.78 -6.30 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 44.68 -79.84 -21.86 -13.49 -8.82 -37.04 -13.91 -8.72 -5.38 -1.38 Net Fixed Assets -19.46 -24.99 -2.51 -8.63 -3.62 -11.04 -6.63 -2.42 -2.60 -1.87 Net Investments 44.64 -78.06 -15.57 -6.14 -26.40 0.96 -4.13 -13.05 -4.94 0.00 Others 19.50 23.21 -3.78 1.28 21.20 -26.96 -3.15 6.75 2.16 0.49 Cash from Financing Activity -1.46 98.77 -10.95 2.66 -33.03 16.42 -4.91 -3.27 -3.67 -5.52 Net Cash Inflow / Outflow 32.08 26.77 -0.10 -0.59 0.05 -1.83 -0.44 -8.56 10.96 5.99 Opening Cash & Equivalents 27.07 0.30 0.40 0.99 0.95 2.77 3.21 11.77 0.81 3.20 Closing Cash & Equivalent 59.15 27.07 0.30 0.40 0.99 0.95 2.77 3.21 11.77 9.19

Description Mar 25 Mar 24
Cash From Operating Activity -11.37 7.84 PBT 54.86 52.58 Adjustment -9.51 -1.85 Changes in Working Capital -43.41 -30.16 Cash after chg. in Working capital 1.93 20.57 Interest Paid 0.00 0.00 Tax Paid -13.30 -12.73 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 44.91 -79.84 Net Fixed Assets -19.46 Net Investments 44.64 Others 19.73 Cash from Financing Activity -1.46 98.77 Net Cash Inflow / Outflow 32.08 26.77 Opening Cash & Equivalents 27.07 0.30 Closing Cash & Equivalent 59.15 27.07

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 1.82 0.76 6.23 106.60 98.10 77.57 56.93 49.22 40.49 27.09 ROA 11.83% 15.67% 17.41% 10.59% 18.28% 30.92% 17.76% 24.17% 36.15% 37.28% ROE 18.27% 21.51% 20.48% 12.66% 24.74% 44.42% 21.48% 28.57% 45.60% 52.82% ROCE 17.05% 22.36% 26.60% 17.50% 29.09% 49.98% 28.79% 42.94% 71.49% 79.01% Fixed Asset Turnover 1.75 2.00 2.30 2.11 2.49 3.13 1.93 2.03 2.25 1.75 Receivable days 114.37 78.25 64.28 76.91 85.03 73.20 95.92 80.49 58.23 64.02 Inventory Days 57.01 36.94 42.33 43.50 38.20 27.61 33.04 27.17 17.15 20.56 Payable days 6.27 49.28 111.88 119.07 196.14 63.71 35.54 26.54 16.69 18.11 Cash Conversion Cycle 165.11 65.90 -5.28 1.34 -72.91 37.10 93.42 81.12 58.69 66.47 Total Debt/Equity 0.05 0.06 0.04 0.06 0.00 0.30 0.03 0.03 0.00 0.02 Interest Cover 27.76 30.05 54.69 183.31 90.25 101.73 195.91 457.16 278.78 116.65

Description Mar 25 Mar 24
Book Value (Rs.) 1.82 0.76 ROA 11.82% 12.46% ROE 18.25% 19.51% ROCE 17.04% 17.36% Fixed Asset Turnover 1.75 1.75 Receivable days 114.37 101.99 Inventory Days 57.01 33.27 Payable days 6.27 0.52 Cash Conversion Cycle 165.11 134.74 Total Debt/Equity 0.05 0.06 Interest Cover 27.74 30.05

Top Investors:

investor education and protection fund authority ministry of corporate affairs

setu securities pvt ltd

cliff trexim private limited

veena garg

vajra machineries private limited

unitbhai shantilal mehta

majestic commercial private limited

radharani sales private limited

highpoint commercial private limited

garg brothers private limited

Annual Reports:

News Update:

Cupid deploys Rs 82.88 crore as strategic investment into Baazar Style Retail
6th Apr 2026, 14:47 PM

Pursuant to this, the company has been allotted 1,01,00,000 warrants, convertible into equity shares of Style Baazar
Read More

Cupid Ltd.

Rubber Products

BSE: 530843 | NSE: CUPID

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Cupid Ltd.

Rubber Products

BSE: 530843 | NSE: CUPID

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: