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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,572.04
136.28
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,516.10
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.42
1.31
8.86

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.59
-0.87
16.86

PAT CAGR (%)

10 Years
5 Years
3 Years

17.85
0.01
32.12

P:E (Median)

8 Years
5 Years
3 Years

13.98
17.34
41.67

P:BV (Average)

8 Years
5 Years
3 Years

5.12
5.43
7.50

EV:EBITDA (Average)

8 Years
5 Years
3 Years

16.29
21.48
30.65

Earnings Forecasts:

(Updated: 15-09-2025)

Description 2024 2025 2026 2027
Adj EPS 1.52
P/E Ratio 136.46
Revenue 183.52
EBITDA 41.77
Net Income 40.89
ROA 11.83
P/B Ratio 16.27
ROE 12.72
FCFF
FCFF Yield
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

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 209.13 170.99 159.22 132.54 144.06 160.20 85.47 80.60 83.64 61.15 44.44 Net Sales Growth 15.26% 7.39% 20.13% -8.00% -10.07% 87.43% 6.04% -3.63% 36.78% 37.60% Cost Of Goods Sold 77.70 32.50 34.07 34.05 29.68 17.16 19.94 13.80 11.25 8.12 9.06 Gross Profit 131.43 138.49 125.15 98.49 114.38 143.04 65.52 66.80 72.38 53.02 35.38 GP Margin 62.85% 80.99% 78.60% 74.31% 79.40% 89.29% 76.66% 82.88% 86.54% 86.70% 79.61% Total Expenditure 152.60 120.89 117.91 109.55 107.99 107.87 64.90 53.45 49.81 35.83 32.67 Power & Fuel Cost - 6.79 6.15 5.05 5.07 6.33 4.46 3.44 3.61 3.64 2.87 % Of Sales - 3.97% 3.86% 3.81% 3.52% 3.95% 5.22% 4.27% 4.32% 5.95% 6.46% Employee Cost - 15.66 11.45 9.15 8.35 6.93 6.02 6.17 4.58 3.53 3.14 % Of Sales - 9.16% 7.19% 6.90% 5.80% 4.33% 7.04% 7.66% 5.48% 5.77% 7.07% Manufacturing Exp. - 29.45 37.22 33.96 24.82 27.36 19.60 18.83 20.79 14.46 12.81 % Of Sales - 17.22% 23.38% 25.62% 17.23% 17.08% 22.93% 23.36% 24.86% 23.65% 28.83% General & Admin Exp. - 25.97 14.10 11.56 21.83 9.57 6.99 7.32 6.16 3.92 2.62 % Of Sales - 15.19% 8.86% 8.72% 15.15% 5.97% 8.18% 9.08% 7.36% 6.41% 5.90% Selling & Distn. Exp. - 8.37 9.95 8.60 11.18 11.09 4.27 3.16 2.89 1.99 1.77 % Of Sales - 4.90% 6.25% 6.49% 7.76% 6.92% 5.00% 3.92% 3.46% 3.25% 3.98% Miscellaneous Exp. - 2.15 4.97 7.19 7.06 29.43 3.62 0.73 0.52 0.16 1.77 % Of Sales - 1.26% 3.12% 5.42% 4.90% 18.37% 4.24% 0.91% 0.62% 0.26% 0.90% EBITDA 56.53 50.10 41.31 22.99 36.07 52.33 20.57 27.15 33.83 25.32 11.77 EBITDA Margin 27.03% 29.30% 25.95% 17.35% 25.04% 32.67% 24.07% 33.68% 40.45% 41.41% 26.49% Other Income 14.77 7.22 4.77 4.31 5.16 3.40 2.47 1.18 0.80 1.66 1.75 Interest 2.45 1.81 0.79 0.13 0.43 0.52 0.11 0.06 0.12 0.21 0.26 Depreciation 4.96 2.93 2.97 2.65 2.60 2.50 2.01 2.18 2.10 1.93 1.83 PBT 63.90 52.58 42.32 24.52 38.20 52.70 20.91 26.09 32.42 24.83 11.44 Tax 16.20 12.73 10.74 7.24 9.22 12.86 5.70 9.00 11.87 8.90 3.73 Tax Rate 25.35% 24.21% 25.38% 29.53% 24.14% 24.40% 27.26% 34.50% 36.61% 35.84% 32.60% PAT 47.69 39.85 31.58 17.28 28.98 39.84 15.21 17.09 20.55 15.93 7.71 PAT before Minority Interest 47.69 39.85 31.58 17.28 28.98 39.84 15.21 17.09 20.55 15.93 7.71 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% 23.31% 19.83% 13.04% 20.12% 24.87% 17.80% 21.20% 24.57% 26.05% 17.35% PAT Growth 3.79% 26.19% 82.75% -40.37% -27.26% 161.93% -11.00% -16.84% 29.00% 106.61% EPS 1.78 1.48 1.18 0.64 1.08 1.48 0.57 0.64 0.77 0.59 0.29

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 301.29 167.12 142.19 130.85 103.46 75.94 65.65 54.00 36.13 24.20 Share Capital 13.42 13.34 13.34 13.34 13.34 13.34 11.12 11.12 11.12 11.12 Total Reserves 190.82 152.97 128.85 117.51 90.12 62.60 54.53 42.89 25.01 13.08 Non-Current Liabilities 1.65 1.55 1.04 0.85 2.21 2.09 2.32 2.15 1.95 2.15 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 0.32 0.21 0.17 0.15 0.63 0.32 0.62 0.23 0.00 0.00 Current Liabilities 17.01 20.16 30.85 20.68 59.12 14.92 10.32 6.96 12.50 8.54 Trade Payables 0.05 8.73 12.15 10.06 21.83 6.37 4.72 2.67 1.53 1.87 Other Current Liabilities 3.80 4.61 7.96 6.96 3.76 4.94 1.74 1.48 0.32 0.39 Short Term Borrowings 12.06 5.97 8.80 0.00 31.30 2.29 2.14 0.00 0.88 2.19 Short Term Provisions 1.10 0.84 1.94 3.66 2.23 1.31 1.72 2.82 9.77 4.09 Total Liabilities 319.95 188.83 174.08 152.38 164.79 92.95 78.29 63.11 50.58 34.89 Net Block 58.13 36.06 30.76 29.13 26.31 20.84 16.30 16.06 15.55 15.61 Gross Block 98.37 73.38 65.11 60.84 55.46 47.51 40.95 38.53 35.93 34.06 Accumulated Depreciation 40.24 37.32 34.35 31.70 29.15 26.66 24.65 22.47 20.37 18.44 Non Current Assets 58.13 36.06 36.52 30.53 29.46 21.76 16.87 17.79 15.85 16.05 Capital Work in Progress 0.00 0.00 5.76 1.40 3.16 0.07 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 0.06 0.06 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.85 0.57 0.73 0.23 0.38 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 261.81 152.77 137.55 121.84 135.33 71.19 61.42 45.33 34.73 18.83 Current Investments 135.34 69.33 53.76 47.62 21.22 22.18 18.05 4.00 0.00 0.00 Inventories 15.65 19.10 17.85 13.78 16.48 7.91 7.56 4.44 3.42 3.47 Sundry Debtors 47.98 25.64 30.47 25.47 41.89 22.79 22.13 13.41 13.27 8.18 Cash & Bank 51.50 29.62 21.46 19.28 36.84 8.83 4.25 19.04 9.40 3.20 Other Current Assets 11.34 0.39 0.50 0.33 18.90 9.49 9.42 4.43 8.65 3.99 Short Term Loans & Adv. 10.38 8.68 13.51 15.37 18.51 9.20 9.23 4.11 7.05 3.00 Net Current Assets 244.80 132.61 106.70 101.17 76.21 56.27 51.10 38.36 22.24 10.30 Total Assets 319.94 188.83 174.07 152.37 164.79 92.95 78.29 63.12 50.58 34.88

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 7.84 32.71 10.24 41.89 18.80 18.38 3.43 20.02 12.89 6.85 PBT 52.58 42.32 24.52 38.20 52.70 20.91 26.09 32.42 24.83 11.44 Adjustment -1.85 3.57 -4.68 -2.19 -0.52 0.47 1.00 1.62 1.65 1.96 Changes in Working Capital -30.16 -2.20 -0.78 15.33 -20.52 3.05 -13.38 -2.25 -7.29 -4.53 Cash after chg. in Working capital 20.57 43.69 19.06 51.34 31.66 24.43 13.71 31.79 19.19 8.86 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -12.73 -10.98 -8.82 -9.45 -12.86 -6.05 -10.28 -11.78 -6.30 -2.01 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 -79.84 -21.86 -13.49 -8.82 -37.04 -13.91 -8.72 -5.38 -1.38 -1.25 Net Fixed Assets -24.99 -2.51 -8.63 -3.62 -11.04 -6.63 -2.42 -2.60 -1.87 -1.34 Net Investments -66.01 -15.57 -6.14 -26.40 0.96 -4.13 -13.05 -4.94 0.00 0.01 Others 11.16 -3.78 1.28 21.20 -26.96 -3.15 6.75 2.16 0.49 0.08 Cash from Financing Activity 98.77 -10.95 2.66 -33.03 16.42 -4.91 -3.27 -3.67 -5.52 -2.65 Net Cash Inflow / Outflow 26.77 -0.10 -0.59 0.05 -1.83 -0.44 -8.56 10.96 5.99 2.95 Opening Cash & Equivalents 0.30 0.40 0.99 0.95 2.77 3.21 11.77 0.81 3.20 0.25 Closing Cash & Equivalent 27.07 0.30 0.40 0.99 0.95 2.77 3.21 11.77 9.19 3.20

Financial Ratios

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 0.76 6.23 106.60 98.10 77.57 56.93 49.22 40.49 27.09 18.14 ROA 15.67% 17.41% 10.59% 18.28% 30.92% 17.76% 24.17% 36.15% 37.28% 25.11% ROE 21.51% 20.48% 12.66% 24.74% 44.42% 21.48% 28.57% 45.60% 52.82% 36.01% ROCE 22.36% 26.60% 17.50% 29.09% 49.98% 28.79% 42.94% 71.49% 79.01% 48.49% Fixed Asset Turnover 1.99 2.30 2.11 2.49 3.13 1.93 2.03 2.25 1.75 1.33 Receivable days 78.53 64.28 76.91 85.03 73.20 95.92 80.49 58.23 64.02 46.61 Inventory Days 37.08 42.33 43.50 38.20 27.61 33.04 27.17 17.15 20.56 33.61 Payable days 49.28 111.88 119.07 196.14 63.71 35.54 26.54 16.69 18.11 24.87 Cash Conversion Cycle 66.32 -5.28 1.34 -72.91 37.10 93.42 81.12 58.69 66.47 55.35 Total Debt/Equity 0.06 0.04 0.06 0.00 0.30 0.03 0.03 0.00 0.02 0.09 Interest Cover 30.05 54.69 183.31 90.25 101.73 195.91 457.16 278.78 116.65 44.91

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 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: