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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,750.61
141.55
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,694.67
N/A
26.07

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

14.02
17.89
43.64

P:BV (Average)

8 Years
5 Years
3 Years

5.42
5.81
8.15

EV:EBITDA (Average)

8 Years
5 Years
3 Years

17.16
22.95
32.89

Earnings Forecasts:

(Updated: 18-10-2025)

Description 2024 2025 2026 2027
Adj EPS 15.23
P/E Ratio 16.54
Revenue 180.62
EBITDA 40.76
Net Income 40.89
ROA 11.82
P/B Ratio 19.76
ROE 12.71
FCFF -17.07
FCFF Yield -0.3
Net Debt -136.44
BVPS 12.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 64.75 44.03 47.06% 56.48 62.90 -10.21% 46.35 40.05 15.73% 41.55 34.46 20.57%
Expenses 43.32 32.48 33.37% 43.04 31.99 34.54% 34.97 27.90 25.34% 31.27 29.24 6.94%
EBITDA 21.43 11.55 85.54% 13.44 30.90 -56.50% 11.38 12.15 -6.34% 10.28 5.23 96.56%
EBIDTM 33.09% 26.24% 23.80% 49.13% 24.56% 30.34% 24.74% 15.16%
Other Income 0.00 0.00 0 4.63 2.98 55.37% 4.41 0.73 504.11% 5.73 1.99 187.94%
Interest 0.62 0.23 169.57% 0.78 0.94 -17.02% 0.41 0.39 5.13% 0.64 0.08 700.00%
Depreciation 1.24 0.76 63.16% 1.26 0.74 70.27% 1.29 0.75 72.00% 1.17 0.72 62.50%
PBT 19.56 10.56 85.23% 16.04 32.21 -50.20% 14.10 11.73 20.20% 14.20 6.42 121.18%
Tax 4.54 2.31 96.54% 4.49 8.49 -47.11% 3.01 2.87 4.88% 4.16 1.30 220.00%
PAT 15.02 8.25 82.06% 11.55 23.72 -51.31% 11.08 8.86 25.06% 10.04 5.12 96.09%
PATM 23.19% 18.75% 20.45% 37.71% 23.91% 22.13% 24.16% 14.84%
EPS 0.56 0.31 80.65% 0.43 0.88 -51.14% 0.41 0.33 24.24% 0.37 0.19 94.74%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 64.75 44.03 47.06% 56.48 62.90 -10.21% 46.35 40.05 15.73% 0.00 0.00 0
Expenses 43.33 32.48 33.41% 43.08 31.99 34.67% 35.01 27.90 25.48% 0.00 0.00 0
EBITDA 21.42 11.55 85.45% 13.40 30.90 -56.63% 11.34 12.15 -6.67% 0.00 0.00 0
EBIDTM 33.08% 26.24% 23.73% 49.13% 24.47% 30.34% 0.00% 0.00%
Other Income 0.00 0.00 0 4.63 2.98 55.37% 4.41 0.73 504.11% 0.00 0.00 0
Interest 0.62 0.23 169.57% 0.78 0.94 -17.02% 0.41 0.39 5.13% 0.00 0.00 0
Depreciation 1.24 0.76 63.16% 1.26 0.74 70.27% 1.29 0.75 72.00% 0.00 0.00 0
PBT 19.55 10.56 85.13% 16.00 32.21 -50.33% 14.05 11.73 19.78% 0.00 0.00 0
Tax 4.54 2.31 96.54% 4.49 8.49 -47.11% 3.01 2.87 4.88% 0.00 0.00 0
PAT 15.01 8.25 81.94% 11.51 23.72 -51.48% 11.04 8.86 24.60% 0.00 0.00 0
PATM 23.18% 18.75% 20.38% 37.71% 23.82% 22.13% 0.00% 0.00%
EPS 0.56 0.31 80.65% 0.43 0.04 975.00% 0.41 0.17 141.18% 0.00 0.00 0

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 209.13 183.52 171.71 159.22 132.54 144.06 160.20 85.47 80.60 83.64 61.15 Net Sales Growth 15.26% 6.88% 7.84% 20.13% -8.00% -10.07% 87.43% 6.04% -3.63% 36.78% Cost Of Goods Sold 77.70 37.79 32.50 34.07 34.05 29.68 17.16 19.94 13.80 11.25 8.12 Gross Profit 131.43 145.73 139.21 125.15 98.49 114.38 143.04 65.52 66.80 72.38 53.02 GP Margin 62.85% 79.41% 81.07% 78.60% 74.31% 79.40% 89.29% 76.66% 82.88% 86.54% 86.70% Total Expenditure 152.60 141.75 120.99 117.91 109.55 107.99 107.87 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 56.53 41.77 50.72 41.31 22.99 36.07 52.33 20.57 27.15 33.83 25.32 EBITDA Margin 27.03% 22.76% 29.54% 25.95% 17.35% 25.04% 32.67% 24.07% 33.68% 40.45% 41.41% Other Income 14.77 19.66 6.60 4.77 4.31 5.16 3.40 2.47 1.18 0.80 1.66 Interest 2.45 2.05 1.81 0.79 0.13 0.43 0.52 0.11 0.06 0.12 0.21 Depreciation 4.96 4.48 2.93 2.97 2.65 2.60 2.50 2.01 2.18 2.10 1.93 PBT 63.90 54.90 52.58 42.32 24.52 38.20 52.70 20.91 26.09 32.42 24.83 Tax 16.20 13.97 12.73 10.74 7.24 9.22 12.86 5.70 9.00 11.87 8.90 Tax Rate 25.35% 25.45% 24.21% 25.38% 29.53% 24.14% 24.40% 27.26% 34.50% 36.61% 35.84% PAT 47.69 40.93 39.85 31.58 17.28 28.98 39.84 15.21 17.09 20.55 15.93 PAT before Minority Interest 47.69 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 22.80% 22.30% 23.21% 19.83% 13.04% 20.12% 24.87% 17.80% 21.20% 24.57% 26.05% PAT Growth 3.79% 2.71% 26.19% 82.75% -40.37% -27.26% 161.93% -11.00% -16.84% 29.00% EPS 1.78 1.52 1.48 1.18 0.64 1.08 1.48 0.57 0.64 0.77 0.59

Description TTM Mar 25 Mar 24
Net Sales - 183.52 171.71 Net Sales Growth - 6.88% Cost Of Goods Sold - 37.79 32.50 Gross Profit - 145.73 139.21 GP Margin - 79.41% 81.07% Total Expenditure - 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 - 41.72 50.72 EBITDA Margin - 22.73% 29.54% Other Income - 19.66 6.60 Interest - 2.05 1.81 Depreciation - 4.48 2.93 PBT - 54.86 52.58 Tax - 13.97 12.73 Tax Rate - 25.46% 24.21% PAT - 40.89 39.85 PAT before Minority Interest - 40.89 39.85 Minority Interest - 0.00 0.00 PAT Margin - 22.28% 23.21% PAT Growth - 2.61% EPS - 1.52 1.48

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.) 9.08 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.) 9.08 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:

l7 hitech private limited

investor education and protection fund authority ministry of corporate affairs

setu securities pvt ltd

cliff trexim pvt. ltd

veena garg

worthy distributors private limited

vajra machineries private limited

nilratan suppliers private limited

radharani sales private limited

highpoint commercial private limited

Annual Reports:

News Update:

Cupid receives CE (EU IVDR) certification for Pregnancy, Syphilis test kits
20th Oct 2025, 12:30 PM

The development marks a major step in Cupid’s transition from an Indian healthcare exporter to a globally certified IVD solutions provide
Read More
Cupid enters into term sheet to acquire strategic stake in Mansam
10th Sep 2025, 11:29 AM

This strategic investment will enable the company to expand its presence in the lifestyle and consumer space, leveraging opportunities in the high-growth Middle Eastern luxury market
Read More
Cupid - Quarterly Results
8th Aug 2025, 17:35 PM

Read More
Cupid makes strategic investment in GII Healthcare Investment
17th Jul 2025, 11:53 AM

GII Healthcare Investment holds a significant minority equity stake in a prominent healthcare provider based in Saudi Arabia
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: