Cupid Breweries & Distilleries Ltd
₹ 21.3
4.98%
02 Apr
- close price
About
Incorporated in 1985, Cupid Breweries and Distilleries Ltd is in the business of Brewery and Distillery[1]
Key Points
- Market Cap ₹ 195 Cr.
- Current Price ₹ 21.3
- High / Low ₹ 128 / 19.3
- Stock P/E
- Book Value ₹ 58.5
- Dividend Yield 0.00 %
- ROCE -16.1 %
- ROE %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.36 times its book value
- Promoter holding has increased by 3.92% over last quarter.
Cons
- Company has low interest coverage ratio.
- Company has high debtors of 422 days.
- Working capital days have increased from -1,296 days to 692 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Loading peers table ...
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00 | 0.04 | 0.00 | 0.00 | 0.35 | 0.00 | 0.03 | 0.64 | 0.06 | 0.00 | 0.58 | 0.12 | |
| 0.01 | 0.00 | 0.05 | 0.03 | 0.02 | 0.37 | 0.21 | 0.21 | 0.90 | 0.31 | 0.99 | 1.38 | 1.04 | |
| Operating Profit | -0.01 | 0.00 | -0.01 | -0.03 | -0.02 | -0.02 | -0.21 | -0.18 | -0.26 | -0.25 | -0.99 | -0.80 | -0.92 |
| OPM % | -25.00% | -5.71% | -600.00% | -40.62% | -416.67% | -137.93% | -766.67% | ||||||
| 0.00 | 0.00 | 0.00 | -0.07 | -0.02 | -1.11 | -1.95 | 0.00 | 0.02 | 0.00 | 0.97 | 0.31 | 0.00 | |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.01 | 0.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -0.01 | 0.00 | -0.01 | -0.10 | -0.04 | -1.13 | -2.16 | -0.18 | -0.24 | -0.25 | -0.08 | -0.50 | -0.92 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 4.00% | 0.00% | 0.00% | ||
| -0.01 | 0.00 | -0.01 | -0.10 | -0.04 | -1.13 | -2.16 | -0.18 | -0.24 | -0.26 | -0.09 | -0.50 | -0.93 | |
| EPS in Rs | -0.10 | 0.00 | -0.10 | -1.04 | -0.42 | -11.77 | -22.50 | -1.88 | -2.50 | -2.71 | -0.94 | -5.21 | -4.78 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | -3% |
| TTM: | -73% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | -564% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -82% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | % |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 51.98 |
| Reserves | 2.04 | 2.04 | 2.03 | 1.93 | 1.89 | 0.77 | -1.39 | -1.58 | -1.81 | -2.07 | -2.16 | -2.66 | 252.13 |
| 0.00 | 0.00 | 0.00 | 1.00 | 1.00 | 1.00 | 0.00 | 0.07 | 0.42 | 0.59 | 2.16 | 6.84 | 2.06 | |
| 0.18 | 0.18 | 0.18 | 2.87 | 7.26 | 9.01 | 0.43 | 0.56 | 0.86 | 0.97 | 0.14 | 1.36 | 2.23 | |
| Total Liabilities | 3.18 | 3.18 | 3.17 | 6.76 | 11.11 | 11.74 | 0.00 | 0.01 | 0.43 | 0.45 | 1.10 | 6.50 | 308.40 |
| 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 2.92 | 2.96 | 5.95 | 11.03 | 11.66 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.08 | 0.00 |
| 3.15 | 0.26 | 0.21 | 0.81 | 0.08 | 0.08 | 0.00 | 0.01 | 0.43 | 0.45 | 1.10 | 5.41 | 308.39 | |
| Total Assets | 3.18 | 3.18 | 3.17 | 6.76 | 11.11 | 11.74 | 0.00 | 0.01 | 0.43 | 0.45 | 1.10 | 6.50 | 308.40 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -0.07 | 2.92 | 0.03 | 1.98 | 4.91 | 0.63 | -10.74 | -0.07 | -0.33 | -0.19 | -1.50 | -1.66 | |
| 0.00 | -2.89 | -0.04 | -3.00 | -4.92 | -0.63 | 11.74 | 0.07 | 0.35 | 0.17 | 1.52 | -3.02 | |
| 0.00 | 0.00 | 0.00 | 1.00 | 0.00 | 0.00 | -1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.68 | |
| Net Cash Flow | -0.07 | 0.03 | -0.01 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 | 0.02 | -0.02 | 0.02 | 0.00 |
| Free Cash Flow | -0.07 | 2.95 | 0.03 | 1.98 | 4.91 | 0.63 | -10.74 | -0.07 | -0.33 | -0.19 | -1.50 | -1.67 |
| CFO/OP | 700% | -300% | -6,600% | -24,550% | -3,150% | 5,114% | 39% | 127% | 72% | 152% | 208% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0.00 | 0.00 | 0.00 | 96.95 | 60.83 | 421.64 | ||||||
| Inventory Days | 0.00 | 0.00 | 0.00 | |||||||||
| Days Payable | ||||||||||||
| Cash Conversion Cycle | 0.00 | 0.00 | 0.00 | 96.95 | 60.83 | 421.64 | ||||||
| Working Capital Days | 0.00 | -9,396.14 | -7,421.67 | -256.64 | -3,285.00 | 692.24 | ||||||
| ROCE % | -0.33% | 0.00% | -0.33% | -0.87% | -0.52% | -0.61% | -18.26% | -9.09% | -16.07% |
Insights
In beta| Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Number of Permanent Employees Number |
|
||||||||
| Investment Portfolio Size INR Lacs |
|||||||||
| Loans Outstanding (Finance Phase) INR Lacs |
|||||||||
| Target Annual Production Capacity (Post-Transition) Cases per year |
|||||||||
| Upcoming Brewing & Bottling Capacity - West Bengal (Single Shift) Cases per month |
|||||||||
| Upcoming Brewing & Distillery Capacity - Goa (Single Shift) Cases per month |
|||||||||
| Upcoming Brewing Capacity - Mysore, Karnataka HL per month |
|||||||||
Requires Premium
Requires Premium
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Change in Management
2 Apr - Ajay Gandeja resigned as Independent Director effective March 29, 2026, also leaving audit and NRC roles.
-
Announcement under Regulation 30 (LODR)-Resignation of Director
2 Apr - Ajay Gandeja resigned as Independent Director effective March 29, 2026, ceasing Audit Committee chairmanship.
-
Announcement under Regulation 30 (LODR)-Cessation
2 Apr - Mr. Ajay Gandeja resigned as Independent Director, effective March 29, 2026, citing pre-occupancy.
- Closure of Trading Window 27 Mar
-
Announcement Under Regulation 30 Of SEBI (LODR) Regulations, 2015- Registration Of Land In The State Of Goa
25 Mar - Acquired 32,160 sq.m land in Goa on March 24, 2026 for alcobev manufacturing unit.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1]
CBDL is tapping the Alcobev market and is setting up its own manufacturing units after acquiring land. It has initiated trading of raw materials, intermediary products and consumables for Alcobev industry. It is working
on procuring licenses for establishing its owned factory units.