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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

11,371.80
136.22
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

11,200.70
N/A
27.46

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

108.67
108.67
108.67

P:BV (Average)

8 Years
5 Years
3 Years

10.62
10.62
10.62

EV:EBITDA (Average)

8 Years
5 Years
3 Years

43.43
43.43
43.43

Earnings Forecasts:

(Updated: 14-02-2026)

Description 2024 2025 2026 2027
Adj EPS 15.23
P/E Ratio 27.77
Revenue 183.52
EBITDA 41.73
Net Income 40.89
ROA 11.82
P/B Ratio 33.17
ROE 12.71
FCFF -17.07
FCFF Yield -0.15
Net Debt -136.44
BVPS 12.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 93.51 46.35 101.75% 84.43 41.55 103.20% 64.75 44.03 47.06% 56.48 62.90 -10.21%
Expenses 59.18 34.97 69.23% 56.03 31.27 79.18% 43.32 32.48 33.37% 43.04 31.99 34.54%
EBITDA 34.34 11.38 201.76% 28.40 10.28 176.26% 21.43 11.55 85.54% 13.44 30.90 -56.50%
EBIDTM 36.72% 24.56% 33.63% 24.74% 33.09% 26.24% 23.80% 49.13%
Other Income 10.89 4.41 146.94% 5.78 5.73 0.87% 0.00 0.00 0 4.63 2.98 55.37%
Interest 0.61 0.41 48.78% 0.70 0.64 9.38% 0.62 0.23 169.57% 0.78 0.94 -17.02%
Depreciation 1.30 1.29 0.78% 1.31 1.17 11.97% 1.24 0.76 63.16% 1.26 0.74 70.27%
PBT 43.31 14.10 207.16% 32.17 14.20 126.55% 19.56 10.56 85.23% 16.04 32.21 -50.20%
Tax 10.44 3.01 246.84% 8.06 4.16 93.75% 4.54 2.31 96.54% 4.49 8.49 -47.11%
PAT 32.87 11.08 196.66% 24.12 10.04 140.24% 15.02 8.25 82.06% 11.55 23.72 -51.31%
PATM 35.15% 23.91% 28.56% 24.16% 23.19% 18.75% 20.45% 37.71%
EPS 1.22 0.41 197.56% 0.90 0.37 143.24% 0.56 0.31 80.65% 0.43 0.88 -51.14%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 93.50 46.35 101.73% 84.45 41.55 103.25% 64.75 44.03 47.06% 56.48 62.90 -10.21%
Expenses 59.19 34.97 69.26% 56.03 31.27 79.18% 43.33 32.48 33.41% 43.08 31.99 34.67%
EBITDA 34.30 11.38 201.41% 28.41 10.28 176.36% 21.42 11.55 85.45% 13.40 30.90 -56.63%
EBIDTM 36.69% 24.56% 33.64% 24.74% 33.08% 26.24% 23.73% 49.13%
Other Income 10.89 4.41 146.94% 5.78 5.73 0.87% 0.00 0.00 0 4.63 2.98 55.37%
Interest 0.61 0.41 48.78% 0.70 0.64 9.38% 0.62 0.23 169.57% 0.78 0.94 -17.02%
Depreciation 1.30 1.29 0.78% 1.31 1.17 11.97% 1.24 0.76 63.16% 1.26 0.74 70.27%
PBT 43.27 14.10 206.88% 32.19 14.20 126.69% 19.55 10.56 85.13% 16.00 32.21 -50.33%
Tax 10.44 3.01 246.84% 8.06 4.16 93.75% 4.54 2.31 96.54% 4.49 8.49 -47.11%
PAT 32.84 11.08 196.39% 24.13 10.04 140.34% 15.01 8.25 81.94% 11.51 23.72 -51.48%
PATM 35.12% 23.91% 28.57% 24.16% 23.18% 18.75% 20.38% 37.71%
EPS 1.22 0.41 197.56% 0.90 0.37 143.24% 0.56 0.31 80.65% 0.43 0.04 975.00%

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 299.17 183.52 171.71 159.22 132.54 144.06 160.20 85.47 80.60 83.64 61.15 Net Sales Growth 53.55% 6.88% 7.84% 20.13% -8.00% -10.07% 87.43% 6.04% -3.63% 36.78% Cost Of Goods Sold 114.48 37.79 32.50 34.07 34.05 29.68 17.16 19.94 13.80 11.25 8.12 Gross Profit 184.69 145.73 139.21 125.15 98.49 114.38 143.04 65.52 66.80 72.38 53.02 GP Margin 61.74% 79.41% 81.07% 78.60% 74.31% 79.40% 89.29% 76.66% 82.88% 86.54% 86.70% Total Expenditure 201.57 141.75 120.99 117.91 109.55 107.99 107.87 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 97.61 41.77 50.72 41.31 22.99 36.07 52.33 20.57 27.15 33.83 25.32 EBITDA Margin 32.63% 22.76% 29.54% 25.95% 17.35% 25.04% 32.67% 24.07% 33.68% 40.45% 41.41% Other Income 21.30 19.66 6.60 4.77 4.31 5.16 3.40 2.47 1.18 0.80 1.66 Interest 2.71 2.05 1.81 0.79 0.13 0.43 0.52 0.11 0.06 0.12 0.21 Depreciation 5.11 4.48 2.93 2.97 2.65 2.60 2.50 2.01 2.18 2.10 1.93 PBT 111.08 54.90 52.58 42.32 24.52 38.20 52.70 20.91 26.09 32.42 24.83 Tax 27.53 13.97 12.73 10.74 7.24 9.22 12.86 5.70 9.00 11.87 8.90 Tax Rate 24.78% 25.45% 24.21% 25.38% 29.53% 24.14% 24.40% 27.26% 34.50% 36.61% 35.84% PAT 83.56 40.93 39.85 31.58 17.28 28.98 39.84 15.21 17.09 20.55 15.93 PAT before Minority Interest 83.56 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 27.93% 22.30% 23.21% 19.83% 13.04% 20.12% 24.87% 17.80% 21.20% 24.57% 26.05% PAT Growth 57.39% 2.71% 26.19% 82.75% -40.37% -27.26% 161.93% -11.00% -16.84% 29.00% EPS 3.11 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 299.18 183.52 171.71 Net Sales Growth 53.56% 6.88% Cost Of Goods Sold 114.49 37.79 32.50 Gross Profit 184.69 145.73 139.21 GP Margin 61.73% 79.41% 81.07% Total Expenditure 201.63 141.80 120.99 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 97.53 41.72 50.72 EBITDA Margin 32.60% 22.73% 29.54% Other Income 21.30 19.66 6.60 Interest 2.71 2.05 1.81 Depreciation 5.11 4.48 2.93 PBT 111.01 54.86 52.58 Tax 27.53 13.97 12.73 Tax Rate 24.80% 25.46% 24.21% PAT 83.49 40.89 39.85 PAT before Minority Interest 83.49 40.89 39.85 Minority Interest 0.00 0.00 0.00 PAT Margin 27.91% 22.28% 23.21% PAT Growth 57.26% 2.61% EPS 3.11 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 - Quarterly Results
30th Jan 2026, 00:00 AM

Read More
Cupid secures CE (EU IVDR) Certification for two in-vitro diagnostic products
29th Jan 2026, 14:41 PM

These approvals enable the company to market the certified products across the European Economic Area and other CE-recognized international markets
Read More
Cupid gets nod to setup FMCG manufacturing facility in Saudi Arabia
30th Dec 2025, 09:01 AM

The proposed facility is aimed at supporting the company’s FMCG growth strategy and strengthening its presence in overseas markets
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: