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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,719.77
125.14
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,548.67
N/A
29.82

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

70.26
70.26
70.26

P:BV (Average)

8 Years
5 Years
3 Years

4.78
4.78
4.78

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.23
20.23
20.23

Earnings Forecasts:

(Updated: 08-11-2025)

Description 2024 2025 2026 2027
Adj EPS 15.23
P/E Ratio 18.91
Revenue 180.62
EBITDA 40.76
Net Income 40.89
ROA 11.82
P/B Ratio 22.59
ROE 12.71
FCFF -17.07
FCFF Yield -0.27
Net Debt -136.44
BVPS 12.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 84.43 41.55 103.20% 64.75 44.03 47.06% 56.48 62.90 -10.21% 46.35 40.05 15.73%
Expenses 56.03 31.27 79.18% 43.32 32.48 33.37% 43.04 31.99 34.54% 34.97 27.90 25.34%
EBITDA 28.40 10.28 176.26% 21.43 11.55 85.54% 13.44 30.90 -56.50% 11.38 12.15 -6.34%
EBIDTM 33.63% 24.74% 33.09% 26.24% 23.80% 49.13% 24.56% 30.34%
Other Income 5.78 5.73 0.87% 0.00 0.00 0 4.63 2.98 55.37% 4.41 0.73 504.11%
Interest 0.70 0.64 9.38% 0.62 0.23 169.57% 0.78 0.94 -17.02% 0.41 0.39 5.13%
Depreciation 1.31 1.17 11.97% 1.24 0.76 63.16% 1.26 0.74 70.27% 1.29 0.75 72.00%
PBT 32.17 14.20 126.55% 19.56 10.56 85.23% 16.04 32.21 -50.20% 14.10 11.73 20.20%
Tax 8.06 4.16 93.75% 4.54 2.31 96.54% 4.49 8.49 -47.11% 3.01 2.87 4.88%
PAT 24.12 10.04 140.24% 15.02 8.25 82.06% 11.55 23.72 -51.31% 11.08 8.86 25.06%
PATM 28.56% 24.16% 23.19% 18.75% 20.45% 37.71% 23.91% 22.13%
EPS 0.90 0.37 143.24% 0.56 0.31 80.65% 0.43 0.88 -51.14% 0.41 0.33 24.24%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 84.45 41.55 103.25% 64.75 44.03 47.06% 56.48 62.90 -10.21% 46.35 40.05 15.73%
Expenses 56.03 31.27 79.18% 43.33 32.48 33.41% 43.08 31.99 34.67% 35.01 27.90 25.48%
EBITDA 28.41 10.28 176.36% 21.42 11.55 85.45% 13.40 30.90 -56.63% 11.34 12.15 -6.67%
EBIDTM 33.64% 24.74% 33.08% 26.24% 23.73% 49.13% 24.47% 30.34%
Other Income 5.78 5.73 0.87% 0.00 0.00 0 4.63 2.98 55.37% 4.41 0.73 504.11%
Interest 0.70 0.64 9.38% 0.62 0.23 169.57% 0.78 0.94 -17.02% 0.41 0.39 5.13%
Depreciation 1.31 1.17 11.97% 1.24 0.76 63.16% 1.26 0.74 70.27% 1.29 0.75 72.00%
PBT 32.19 14.20 126.69% 19.55 10.56 85.13% 16.00 32.21 -50.33% 14.05 11.73 19.78%
Tax 8.06 4.16 93.75% 4.54 2.31 96.54% 4.49 8.49 -47.11% 3.01 2.87 4.88%
PAT 24.13 10.04 140.34% 15.01 8.25 81.94% 11.51 23.72 -51.48% 11.04 8.86 24.60%
PATM 28.57% 24.16% 23.18% 18.75% 20.38% 37.71% 23.82% 22.13%
EPS 0.90 0.37 143.24% 0.56 0.31 80.65% 0.43 0.04 975.00% 0.41 0.17 141.18%

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 252.01 183.52 171.71 159.22 132.54 144.06 160.20 85.47 80.60 83.64 61.15 Net Sales Growth 33.67% 6.88% 7.84% 20.13% -8.00% -10.07% 87.43% 6.04% -3.63% 36.78% Cost Of Goods Sold 96.17 37.79 32.50 34.07 34.05 29.68 17.16 19.94 13.80 11.25 8.12 Gross Profit 155.84 145.73 139.21 125.15 98.49 114.38 143.04 65.52 66.80 72.38 53.02 GP Margin 61.84% 79.41% 81.07% 78.60% 74.31% 79.40% 89.29% 76.66% 82.88% 86.54% 86.70% Total Expenditure 177.36 141.75 120.99 117.91 109.55 107.99 107.87 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 74.65 41.77 50.72 41.31 22.99 36.07 52.33 20.57 27.15 33.83 25.32 EBITDA Margin 29.62% 22.76% 29.54% 25.95% 17.35% 25.04% 32.67% 24.07% 33.68% 40.45% 41.41% Other Income 14.82 19.66 6.60 4.77 4.31 5.16 3.40 2.47 1.18 0.80 1.66 Interest 2.51 2.05 1.81 0.79 0.13 0.43 0.52 0.11 0.06 0.12 0.21 Depreciation 5.10 4.48 2.93 2.97 2.65 2.60 2.50 2.01 2.18 2.10 1.93 PBT 81.87 54.90 52.58 42.32 24.52 38.20 52.70 20.91 26.09 32.42 24.83 Tax 20.10 13.97 12.73 10.74 7.24 9.22 12.86 5.70 9.00 11.87 8.90 Tax Rate 24.55% 25.45% 24.21% 25.38% 29.53% 24.14% 24.40% 27.26% 34.50% 36.61% 35.84% PAT 61.77 40.93 39.85 31.58 17.28 28.98 39.84 15.21 17.09 20.55 15.93 PAT before Minority Interest 61.77 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 24.51% 22.30% 23.21% 19.83% 13.04% 20.12% 24.87% 17.80% 21.20% 24.57% 26.05% PAT Growth 21.43% 2.71% 26.19% 82.75% -40.37% -27.26% 161.93% -11.00% -16.84% 29.00% EPS 2.30 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 252.03 183.52 171.71 Net Sales Growth 33.68% 6.88% Cost Of Goods Sold 96.17 37.79 32.50 Gross Profit 155.86 145.73 139.21 GP Margin 61.84% 79.41% 81.07% Total Expenditure 177.45 141.80 120.99 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 74.57 41.72 50.72 EBITDA Margin 29.59% 22.73% 29.54% Other Income 14.82 19.66 6.60 Interest 2.51 2.05 1.81 Depreciation 5.10 4.48 2.93 PBT 81.79 54.86 52.58 Tax 20.10 13.97 12.73 Tax Rate 24.58% 25.46% 24.21% PAT 61.69 40.89 39.85 PAT before Minority Interest 61.69 40.89 39.85 Minority Interest 0.00 0.00 0.00 PAT Margin 24.48% 22.28% 23.21% PAT Growth 21.27% 2.61% EPS 2.30 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:

investor education and protection fund authority ministry of corporate affairs

setu securities pvt ltd

veena garg

cliff trexim private limited

quadrature capital vector sp limited

unitbhai shantilal mehta

vajra machineries private limited

l7 hitech 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 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: