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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

51,735.82
305.28
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

51,826.27
N/A
104.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.64
21.97
27.72

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.04
38.03
17.82

PAT CAGR (%)

10 Years
5 Years
3 Years

18.08
44.34
39.52

P:E (Median)

8 Years
5 Years
3 Years

143.07
143.07
143.07

P:BV (Average)

8 Years
5 Years
3 Years

28.87
28.87
28.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

92.59
92.59
92.59

Earnings Forecasts:

(Updated: 07-11-2026)

Description 2026 2027 2028 2029
Adj EPS 0.81 - - -
P/E Ratio 475.06 - - -
Revenue 357.71 - - -
EBITDA 116.7 - - -
Net Income 108.23 - - -
ROA 23.4 - - -
P/B Ratio 114.87 - - -
ROE 27.3 - - -
FCFF 37.07 - - -
FCFF Yield 0.08 - - -
Net Debt -130.07 - - -
BVPS 3.35 - - -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 26 Sep 25 Var% Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var%
Net Sales 208.97 90.21 131.65% 156.98 64.75 142.44% 119.96 56.48 112.39% 93.51 46.35 101.75%
Expenses 133.09 56.03 137.53% 94.64 43.32 118.47% 82.45 43.04 91.57% 59.18 34.97 69.23%
EBITDA 75.88 34.18 122.00% 62.34 21.43 190.90% 37.52 13.44 179.17% 34.34 11.38 201.76%
EBIDTM 36.31% 37.89% 39.71% 33.09% 31.27% 23.80% 36.72% 24.56%
Other Income 0.00 0.00 0 0.00 0.00 0 12.08 4.63 160.91% 10.89 4.41 146.94%
Interest 1.65 0.70 135.71% 1.12 0.62 80.65% 0.87 0.78 11.54% 0.61 0.41 48.78%
Depreciation 1.35 1.31 3.05% 1.29 1.24 4.03% 1.27 1.26 0.79% 1.30 1.29 0.78%
PBT 72.89 32.17 126.58% 59.93 19.56 206.39% 47.45 16.04 195.82% 43.31 14.10 207.16%
Tax 16.66 8.06 106.70% 15.77 4.54 247.36% 11.19 4.49 149.22% 10.44 3.01 246.84%
PAT 56.23 24.12 133.13% 44.16 15.02 194.01% 36.26 11.55 213.94% 32.87 11.08 196.66%
PATM 26.91% 26.73% 28.13% 23.19% 30.23% 20.45% 35.15% 23.91%
EPS 0.42 0.18 133.33% 0.33 0.11 200.00% 0.27 0.09 200.00% 0.24 0.08 200.00%

Description Sep 26 Sep 25 Var% Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var%
Net Sales 208.97 90.23 131.60% 156.98 64.75 142.44% 119.96 56.48 112.39% 93.50 46.35 101.73%
Expenses 133.09 56.03 137.53% 94.65 43.33 118.44% 82.45 43.08 91.39% 59.19 34.97 69.26%
EBITDA 75.88 34.20 121.87% 62.33 21.42 190.99% 37.52 13.40 180.00% 34.30 11.38 201.41%
EBIDTM 36.31% 37.90% 39.70% 33.08% 31.27% 23.73% 36.69% 24.56%
Other Income 0.00 0.00 0 0.00 0.00 0 12.08 4.63 160.91% 10.89 4.41 146.94%
Interest 1.65 0.70 135.71% 1.12 0.62 80.65% 0.87 0.78 11.54% 0.61 0.41 48.78%
Depreciation 1.35 1.31 3.05% 1.29 1.24 4.03% 1.27 1.26 0.79% 1.30 1.29 0.78%
PBT 72.89 32.19 126.44% 59.92 19.55 206.50% 47.45 16.00 196.56% 43.27 14.10 206.88%
Tax 16.66 8.06 106.70% 15.77 4.54 247.36% 11.19 4.49 149.22% 10.44 3.01 246.84%
PAT 56.23 24.13 133.03% 44.15 15.01 194.14% 36.26 11.51 215.03% 32.84 11.08 196.39%
PATM 26.91% 26.74% 28.12% 23.18% 30.23% 20.38% 35.12% 23.91%
EPS 0.42 0.04 950.00% 0.33 0.11 200.00% 0.27 0.09 200.00% 0.24 0.08 200.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 579.42 357.71 183.52 171.71 159.22 132.54 144.06 160.20 85.47 80.60 83.64 Net Sales Growth 124.76% 94.92% 6.88% 7.84% 20.13% -8.00% -10.07% 87.43% 6.04% -3.63% Cost Of Goods Sold 251.97 105.97 37.79 32.50 34.07 34.05 29.68 17.16 19.94 13.80 11.25 Gross Profit 327.45 251.74 145.73 139.21 125.15 98.49 114.38 143.04 65.52 66.80 72.38 GP Margin 56.51% 70.38% 79.41% 81.07% 78.60% 74.31% 79.40% 89.29% 76.66% 82.88% 86.54% Total Expenditure 369.36 242.51 141.75 120.99 117.91 109.55 107.99 107.87 64.90 53.45 49.81 Power & Fuel Cost - 8.03 7.77 6.79 6.15 5.05 5.07 6.33 4.46 3.44 3.61 % Of Sales - 2.24% 4.23% 3.95% 3.86% 3.81% 3.52% 3.95% 5.22% 4.27% 4.32% Employee Cost - 30.78 27.27 15.66 11.45 9.15 8.35 6.93 6.02 6.17 4.58 % Of Sales - 8.60% 14.86% 9.12% 7.19% 6.90% 5.80% 4.33% 7.04% 7.66% 5.48% Manufacturing Exp. - 45.94 32.10 29.45 37.22 33.96 24.82 27.36 19.60 18.83 20.79 % Of Sales - 12.84% 17.49% 17.15% 23.38% 25.62% 17.23% 17.08% 22.93% 23.36% 24.86% General & Admin Exp. - 28.43 22.89 21.56 14.10 11.56 21.83 9.57 6.99 7.32 6.16 % Of Sales - 7.95% 12.47% 12.56% 8.86% 8.72% 15.15% 5.97% 8.18% 9.08% 7.36% Selling & Distn. Exp. - 19.50 9.69 12.87 9.95 8.60 11.18 11.09 4.27 3.16 2.89 % Of Sales - 5.45% 5.28% 7.50% 6.25% 6.49% 7.76% 6.92% 5.00% 3.92% 3.46% Miscellaneous Exp. - 3.86 4.26 2.15 4.97 7.19 7.06 29.43 3.62 0.73 2.89 % Of Sales - 1.08% 2.32% 1.25% 3.12% 5.42% 4.90% 18.37% 4.24% 0.91% 0.62% EBITDA 210.08 115.20 41.77 50.72 41.31 22.99 36.07 52.33 20.57 27.15 33.83 EBITDA Margin 36.26% 32.20% 22.76% 29.54% 25.95% 17.35% 25.04% 32.67% 24.07% 33.68% 40.45% Other Income 22.97 35.09 19.66 6.60 4.77 4.31 5.16 3.40 2.47 1.18 0.80 Interest 4.25 2.85 2.05 1.81 0.79 0.13 0.43 0.52 0.11 0.06 0.12 Depreciation 5.21 4.95 4.48 2.93 2.97 2.65 2.60 2.50 2.01 2.18 2.10 PBT 223.58 142.50 54.90 52.58 42.32 24.52 38.20 52.70 20.91 26.09 32.42 Tax 54.06 34.23 13.97 12.73 10.74 7.24 9.22 12.86 5.70 9.00 11.87 Tax Rate 24.18% 24.02% 25.45% 24.21% 25.38% 29.53% 24.14% 24.40% 27.26% 34.50% 36.61% PAT 169.52 108.26 40.93 39.85 31.58 17.28 28.98 39.84 15.21 17.09 20.55 PAT before Minority Interest 169.52 108.26 40.93 39.85 31.58 17.28 28.98 39.84 15.21 17.09 20.55 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 29.26% 30.26% 22.30% 23.21% 19.83% 13.04% 20.12% 24.87% 17.80% 21.20% 24.57% PAT Growth 174.44% 164.50% 2.71% 26.19% 82.75% -40.37% -27.26% 161.93% -11.00% -16.84% EPS 1.26 0.81 0.30 0.30 0.23 0.13 0.22 0.30 0.11 0.13 0.15

Description TTM Mar 26 Mar 25 Mar 24
Net Sales 579.41 357.71 183.52 171.71 Net Sales Growth 124.74% 94.92% 6.88% Cost Of Goods Sold 251.98 105.97 37.79 32.50 Gross Profit 327.43 251.74 145.73 139.21 GP Margin 56.51% 70.38% 79.41% 81.07% Total Expenditure 369.38 242.54 141.80 120.99 Power & Fuel Cost - 8.03 7.77 6.79 % Of Sales - 2.24% 4.23% 3.95% Employee Cost - 30.78 27.27 15.66 % Of Sales - 8.60% 14.86% 9.12% Manufacturing Exp. - 45.94 32.10 29.45 % Of Sales - 12.84% 17.49% 17.15% General & Admin Exp. - 28.45 22.93 21.56 % Of Sales - 7.95% 12.49% 12.56% Selling & Distn. Exp. - 19.50 9.69 12.87 % Of Sales - 5.45% 5.28% 7.50% Miscellaneous Exp. - 3.87 4.26 2.15 % Of Sales - 1.08% 2.32% 1.25% EBITDA 210.03 115.17 41.72 50.72 EBITDA Margin 36.25% 32.20% 22.73% 29.54% Other Income 22.97 35.09 19.66 6.60 Interest 4.25 2.85 2.05 1.81 Depreciation 5.21 4.95 4.48 2.93 PBT 223.53 142.47 54.86 52.58 Tax 54.06 34.23 13.97 12.73 Tax Rate 24.18% 24.03% 25.46% 24.21% PAT 169.48 108.23 40.89 39.85 PAT before Minority Interest 169.48 108.23 40.89 39.85 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 29.25% 30.26% 22.28% 23.21% PAT Growth 174.55% 164.69% 2.61% EPS 1.26 0.80 0.30 0.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 450.85 342.24 301.29 167.12 142.19 130.85 103.46 75.94 65.65 54.00 Share Capital 134.47 26.85 13.42 13.34 13.34 13.34 13.34 13.34 11.12 11.12 Total Reserves 315.98 217.05 190.82 152.97 128.85 117.51 90.12 62.60 54.53 42.89 Non-Current Liabilities 19.82 8.39 1.65 1.55 1.04 0.85 2.21 2.09 2.32 2.15 Secured Loans 12.17 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 1.13 2.53 0.32 0.21 0.17 0.15 0.63 0.32 0.62 0.23 Current Liabilities 82.82 21.42 17.01 20.16 30.85 20.68 59.12 14.92 10.32 6.96 Trade Payables 30.50 1.25 0.05 8.73 12.15 10.06 21.83 6.37 4.72 2.67 Other Current Liabilities 12.92 5.37 3.80 4.61 7.96 6.96 3.76 4.94 1.74 1.48 Short Term Borrowings 35.87 12.63 12.06 5.97 8.80 0.00 31.30 2.29 2.14 0.00 Short Term Provisions 3.53 2.17 1.10 0.84 1.94 3.66 2.23 1.31 1.72 2.82 Total Liabilities 553.49 372.05 319.95 188.83 174.08 152.38 164.79 92.95 78.29 63.11 Net Block 67.15 66.62 58.13 36.06 30.76 29.13 26.31 20.84 16.30 16.06 Gross Block 116.99 111.34 98.37 73.38 65.11 60.84 55.46 47.51 40.95 38.53 Accumulated Depreciation 49.67 44.72 40.24 37.32 34.35 31.70 29.15 26.66 24.65 22.47 Non Current Assets 168.05 90.12 70.25 36.06 36.52 30.53 29.46 21.76 16.87 17.79 Capital Work in Progress 25.38 6.49 0.00 0.00 5.76 1.40 3.16 0.07 0.00 0.00 Non Current Investment 74.87 15.88 12.05 0.00 0.00 0.00 0.00 0.00 0.00 1.00 Long Term Loans & Adv. 0.66 1.12 0.07 0.00 0.00 0.00 0.00 0.85 0.57 0.73 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 385.44 281.92 249.69 152.77 137.55 121.84 135.33 71.19 61.42 45.33 Current Investments 0.00 86.86 135.34 69.33 53.76 47.62 21.22 22.18 18.05 4.00 Inventories 70.04 41.67 15.65 19.10 17.85 13.78 16.48 7.91 7.56 4.44 Sundry Debtors 100.79 67.03 47.98 25.64 30.47 25.47 41.89 22.79 22.13 13.41 Cash & Bank 186.45 68.57 39.45 29.62 21.46 19.28 36.84 8.83 4.25 19.04 Other Current Assets 28.16 2.95 0.96 0.39 14.01 15.70 18.90 9.49 9.42 4.43 Short Term Loans & Adv. 26.77 14.83 10.30 8.68 13.51 15.37 18.51 9.20 9.23 4.11 Net Current Assets 302.62 260.50 232.68 132.61 106.70 101.17 76.21 56.27 51.10 38.36 Total Assets 553.49 372.04 319.94 188.83 174.07 152.37 164.79 92.95 78.29 63.12

Description Mar 26 Mar 25 Mar 24
Shareholder's Funds 450.81 342.19 301.29 Share Capital 134.47 26.85 13.42 Total Reserves 315.94 217.01 190.82 Non-Current Liabilities 19.82 8.39 1.65 Secured Loans 12.17 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 1.13 2.53 0.32 Current Liabilities 82.60 21.20 17.01 Trade Payables 30.53 1.25 0.05 Other Current Liabilities 12.67 5.14 3.80 Short Term Borrowings 35.87 12.63 12.06 Short Term Provisions 3.53 2.17 1.10 Total Liabilities 553.23 371.78 319.95 Net Block 67.15 66.62 58.13 Gross Block 116.99 111.34 98.37 Accumulated Depreciation 49.67 44.72 40.24 Non Current Assets 167.83 89.90 70.25 Capital Work in Progress 25.38 6.49 0.00 Non Current Investment 74.65 15.66 12.05 Long Term Loans & Adv. 0.66 1.12 0.07 Other Non Current Assets 0.00 0.00 0.00 Current Assets 385.39 281.88 249.69 Current Investments 0.00 86.86 135.34 Inventories 70.04 41.67 15.65 Sundry Debtors 100.79 67.03 47.98 Cash & Bank 186.45 68.57 39.45 Other Current Assets 28.12 2.95 0.96 Short Term Loans & Adv. 26.73 14.79 10.30 Net Current Assets 302.80 260.68 232.68 Total Assets 553.22 371.78 319.94

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 46.12 -11.14 7.84 32.71 10.24 41.89 18.80 18.38 3.43 20.02 PBT 142.50 54.90 52.58 42.32 24.52 38.20 52.70 20.91 26.09 32.42 Adjustment -27.07 -8.09 -1.85 3.57 -4.68 -2.19 -0.52 0.47 1.00 1.62 Changes in Working Capital -36.86 -44.65 -30.16 -2.20 -0.78 15.33 -20.52 3.05 -13.38 -2.25 Cash after chg. in Working capital 78.56 2.16 20.57 43.69 19.06 51.34 31.66 24.43 13.71 31.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -32.44 -13.30 -12.73 -10.98 -8.82 -9.45 -12.86 -6.05 -10.28 -11.78 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 28.09 44.68 -79.84 -21.86 -13.49 -8.82 -37.04 -13.91 -8.72 -5.38 Net Fixed Assets -24.54 -19.46 -24.99 -2.51 -8.63 -3.62 -11.04 -6.63 -2.42 -2.60 Net Investments 27.87 44.65 -78.06 -15.57 -6.14 -26.40 0.96 -4.13 -13.05 -4.94 Others 24.76 19.49 23.21 -3.78 1.28 21.20 -26.96 -3.15 6.75 2.16 Cash from Financing Activity 35.30 -1.46 98.77 -10.95 2.66 -33.03 16.42 -4.91 -3.27 -3.67 Net Cash Inflow / Outflow 109.52 32.08 26.77 -0.10 -0.59 0.05 -1.83 -0.44 -8.56 10.96 Opening Cash & Equivalents 59.15 27.07 0.30 0.40 0.99 0.95 2.77 3.21 11.77 0.81 Closing Cash & Equivalent 168.67 59.15 27.07 0.30 0.40 0.99 0.95 2.77 3.21 11.77

Description Mar 26 Mar 25 Mar 24
Cash From Operating Activity 46.12 -11.14 7.84 PBT 142.47 54.86 52.58 Adjustment -27.07 -8.09 -1.85 Changes in Working Capital -36.86 -44.61 -30.16 Cash after chg. in Working capital 78.53 2.16 20.57 Interest Paid 0.00 0.00 0.00 Tax Paid -32.41 -13.30 -12.73 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity 28.09 44.68 -79.84 Net Fixed Assets -24.54 -19.46 Net Investments 27.87 44.65 Others 24.76 19.49 Cash from Financing Activity 35.30 -1.47 98.77 Net Cash Inflow / Outflow 109.52 32.08 26.77 Opening Cash & Equivalents 59.15 27.07 0.30 Closing Cash & Equivalent 168.67 59.15 27.07

Financial Ratios

Standalone /

Consolidated

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 3.35 1.82 0.76 6.23 106.60 98.10 77.57 56.93 49.22 40.49 ROA 23.39% 11.83% 15.67% 17.41% 10.59% 18.28% 30.92% 17.76% 24.17% 36.15% ROE 31.18% 18.27% 21.51% 20.48% 12.66% 24.74% 44.42% 21.48% 28.57% 45.60% ROCE 33.93% 17.05% 22.36% 26.60% 17.50% 29.09% 49.98% 28.79% 42.94% 71.49% Fixed Asset Turnover 3.13 1.75 2.00 2.30 2.11 2.49 3.13 1.93 2.03 2.25 Receivable days 85.62 114.37 78.25 64.28 76.91 85.03 73.20 95.92 80.49 58.23 Inventory Days 57.00 57.01 36.94 42.33 43.50 38.20 27.61 33.04 27.17 17.15 Payable days 54.67 6.27 49.28 111.88 119.07 196.14 63.71 35.54 26.54 16.69 Cash Conversion Cycle 87.94 165.11 65.90 -5.28 1.34 -72.91 37.10 93.42 81.12 58.69 Total Debt/Equity 0.11 0.05 0.06 0.04 0.06 0.00 0.30 0.03 0.03 0.00 Interest Cover 51.08 27.76 30.05 54.69 183.31 90.25 101.73 195.91 457.16 278.78

Description Mar 26 Mar 25 Mar 24
Book Value (Rs.) 3.35 1.82 0.76 ROA 23.40% 11.82% 12.46% ROE 31.18% 18.25% 19.51% ROCE 33.93% 17.04% 17.36% Fixed Asset Turnover 3.13 1.75 1.75 Receivable days 85.62 114.37 101.99 Inventory Days 57.00 57.01 33.27 Payable days 54.73 6.27 0.52 Cash Conversion Cycle 87.89 165.11 134.74 Total Debt/Equity 0.11 0.05 0.06 Interest Cover 51.07 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

maybank securities pte ltd - odi

vajra machineries private limited

majestic commercial private limited

radharani sales private limited

highpoint commercial private limited

garg brothers private limited

Annual Reports:

News Update:

Cupid reports over two-fold jump in Q2 consolidated net profit
12th Nov 2026, 15:44 PM

Consolidated total income of the company increased by over two-fold to Rs 208.97 crore for Q2FY27
Read More
Cupid enters into long-term exclusive retail arrangement with V2 Retail
4th Nov 2026, 18:21 PM

Under this strategic arrangement, it will receive 400 square feet of dedicated and exclusive retail space across V2 Retail’s entire network of over 425 stores
Read More
Cupid gets nod to establish manufacturing venture in South Africa
29th Aug 2026, 16:35 PM

The proposed manufacturing presence is expected to further strengthen the company’s long-term participation in the market
Read More
Cupid - Quarterly Results
8th Aug 2026, 00:00 AM

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: