Nifty

:

24793.25

Sensex

:

81361.87

-18.80 (-0.08%)
-82.79 (-0.10%)

Login

Nifty
Sensex

:
:

24793.25
81361.87

-18.80 (-0.08%)
-82.79 (-0.10%)

Cupid Ltd.

Rubber Products

Rating :

60/99

BSE: 530843 | NSE: CUPID

Watchlist

NSE BSE

90.15

19-Jun-2025

Open
High
Low
Previous Close

91.85
92.39
88.4
91.09

Volume
Traded Value (lacs)
52 Week High
52 Week Low

711478
64101926.91
113.5
55.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,420.23
59.13
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,364.29
N/A
7.07

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

13.96
16.56
34.08

P:BV (Average)

8 Years
5 Years
3 Years

4.83
5.01
6.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.74
18.82
26.61

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 1.49 1.52
P/E Ratio 60.50 59.31
Revenue 168 184
EBITDA 50 42
Net Income 40 41
ROA 15.7 11.8
P/B Ratio 8.03 7.07
ROE 17.02 12.72
FCFF -14 -17
FCFF Yield -0.53 -0.63
Net Debt -175 -136
BVPS 11.23 12.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 56.48 62.90 -10.21% 46.35 40.05 15.73% 41.55 34.46 20.57% 44.03 35.20 25.09%
Expenses 43.04 31.99 34.54% 34.97 27.90 25.34% 31.27 29.24 6.94% 32.48 31.86 1.95%
EBITDA 13.44 30.90 -56.50% 11.38 12.15 -6.34% 10.28 5.23 96.56% 11.55 3.34 245.81%
EBIDTM 23.80% 49.13% 24.56% 30.34% 24.74% 15.16% 26.24% 9.50%
Other Income 4.63 2.98 55.37% 4.41 0.73 504.11% 5.73 1.99 187.94% 0.00 0.00 0
Interest 0.78 0.94 -17.02% 0.41 0.39 5.13% 0.64 0.08 700.00% 0.23 0.40 -42.50%
Depreciation 1.26 0.74 70.27% 1.29 0.75 72.00% 1.17 0.72 62.50% 0.76 0.71 7.04%
PBT 16.04 32.21 -50.20% 14.10 11.73 20.20% 14.20 6.42 121.18% 10.56 2.23 373.54%
Tax 4.49 8.49 -47.11% 3.01 2.87 4.88% 4.16 1.30 220.00% 2.31 0.07 3,200.00%
PAT 11.55 23.72 -51.31% 11.08 8.86 25.06% 10.04 5.12 96.09% 8.25 2.16 281.94%
PATM 20.45% 37.71% 23.91% 22.13% 24.16% 14.84% 18.75% 6.13%
EPS 0.43 0.88 -51.14% 0.41 0.33 24.24% 0.37 0.19 94.74% 0.31 0.08 287.50%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 56.48 62.90 -10.21% 46.35 40.05 15.73% 0.00 0.00 0 0.00 0.00 0
Expenses 43.08 31.99 34.67% 35.01 27.90 25.48% 0.00 0.00 0 0.00 0.00 0
EBITDA 13.40 30.90 -56.63% 11.34 12.15 -6.67% 0.00 0.00 0 0.00 0.00 0
EBIDTM 23.73% 49.13% 24.47% 30.34% 0.00% 0.00% 0.00% 0.00%
Other Income 4.63 2.98 55.37% 4.41 0.73 504.11% 0.00 0.00 0 0.00 0.00 0
Interest 0.78 0.94 -17.02% 0.41 0.39 5.13% 0.00 0.00 0 0.00 0.00 0
Depreciation 1.26 0.74 70.27% 1.29 0.75 72.00% 0.00 0.00 0 0.00 0.00 0
PBT 16.00 32.21 -50.33% 14.05 11.73 19.78% 0.00 0.00 0 0.00 0.00 0
Tax 4.49 8.49 -47.11% 3.01 2.87 4.88% 0.00 0.00 0 0.00 0.00 0
PAT 11.51 23.72 -51.48% 11.04 8.86 24.60% 0.00 0.00 0 0.00 0.00 0
PATM 20.38% 37.71% 23.82% 22.13% 0.00% 0.00% 0.00% 0.00%
EPS 0.43 0.04 975.00% 0.41 0.17 141.18% 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 188.41 170.99 159.22 132.54 144.06 160.20 85.47 80.60 83.64 61.15 44.44 Net Sales Growth 9.15% 7.39% 20.13% -8.00% -10.07% 87.43% 6.04% -3.63% 36.78% 37.60% Cost Of Goods Sold 67.32 32.50 34.07 34.05 29.68 17.16 19.94 13.80 11.25 8.12 9.06 Gross Profit 121.09 138.49 125.15 98.49 114.38 143.04 65.52 66.80 72.38 53.02 35.38 GP Margin 64.27% 80.99% 78.60% 74.31% 79.40% 89.29% 76.66% 82.88% 86.54% 86.70% 79.61% Total Expenditure 141.76 120.89 117.91 109.55 107.99 107.87 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 46.65 50.10 41.31 22.99 36.07 52.33 20.57 27.15 33.83 25.32 11.77 EBITDA Margin 24.76% 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 2.06 1.81 0.79 0.13 0.43 0.52 0.11 0.06 0.12 0.21 0.26 Depreciation 4.48 2.93 2.97 2.65 2.60 2.50 2.01 2.18 2.10 1.93 1.83 PBT 54.90 52.58 42.32 24.52 38.20 52.70 20.91 26.09 32.42 24.83 11.44 Tax 13.97 12.73 10.74 7.24 9.22 12.86 5.70 9.00 11.87 8.90 3.73 Tax Rate 25.45% 24.21% 25.38% 29.53% 24.14% 24.40% 27.26% 34.50% 36.61% 35.84% 32.60% PAT 40.92 39.85 31.58 17.28 28.98 39.84 15.21 17.09 20.55 15.93 7.71 PAT before Minority Interest 40.92 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 21.72% 23.31% 19.83% 13.04% 20.12% 24.87% 17.80% 21.20% 24.57% 26.05% 17.35% PAT Growth 2.66% 26.19% 82.75% -40.37% -27.26% 161.93% -11.00% -16.84% 29.00% 106.61% EPS 1.52 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

Right to Left

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

Right to Left

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

Right to Left

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:

cliff trexim pvt. ltd.

investor education and protection fund authority ministry of corporate affairs

worthy distributors private limited

vajra machineries private limited

majestic commercial pvt. ltd.

nilratan suppliers private limited

radharani sales private limited

highpoint commercial private limited

l7 hitech private limited

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback