Cupid Ltd

AI
Cupid Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Cupid Ltd

₹ 265 -5.07%
18 Sep - close price
cupidlimited.com BSE: 530843 NSE: CUPID
About

Established in 1993, CUPID Limited is India's premier manufacturer of male and female condoms, personal lubricant, and IVD kits.[1]

Key Points

Products Offered:[1]
The Co. manufactures male condoms,
female condoms, water-based and brand
male and female condoms, water-based personal lubricants, IVD kits, deodorants, perfumes, almond hair oil, body oils,
petroleum jelly, and other FMCG
Products.

Website BSE NSE
  • Market Cap ₹ 35,634 Cr.
  • Current Price ₹ 265
  • High / Low ₹ 299 / 41.8
  • Stock P/E 259
  • Book Value ₹ 3.35
  • Dividend Yield 0.00 %
  • ROCE 33.9 %
  • ROE 27.6 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 31.3% CAGR over last 5 years
  • Company's working capital requirements have reduced from 150 days to 119 days

Cons

  • Stock is trading at 79.0 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend

* 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.

Peer comparison

Fast Moving Consumer Goods Fast Moving Consumer Goods Personal Products Personal Care

Part of BSE Fast Moving Consumer Goods Nifty Smallcap 500 Nifty Total Market BSE 1000 Nifty Microcap 250

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
35 36 40 66 44 47 51 61 65 90 104 132 157
32 29 28 32 32 31 35 43 43 56 59 82 95
Operating Profit 3 7 12 34 12 16 16 18 21 34 45 50 62
OPM % 9% 20% 30% 51% 26% 34% 31% 30% 33% 38% 43% 38% 40%
0 0 1 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 1 0 1 0 1 1 1 1 1 1
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 2 6 12 32 11 14 14 16 20 32 43 47 60
Tax % 3% 20% 24% 26% 22% 29% 21% 28% 23% 25% 24% 24% 26%
2 5 9 24 8 10 11 12 15 24 33 36 44
EPS in Rs 0.02 0.04 0.07 0.18 0.06 0.07 0.08 0.09 0.11 0.18 0.24 0.27 0.33
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
44 61 84 81 85 160 143 133 159 172 183 358 484
32 36 50 53 65 108 107 109 118 121 141 239 292
Operating Profit 13 25 34 27 21 52 36 23 41 51 42 119 191
OPM % 29% 41% 41% 34% 24% 33% 25% 17% 26% 30% 23% 33% 40%
1 2 1 1 2 3 5 4 5 7 19 32 0
Interest 0 0 0 0 0 1 1 0 1 2 2 3 3
Depreciation 2 2 2 2 2 2 3 3 3 3 4 5 5
Profit before tax 11 25 32 26 21 53 38 25 42 53 55 142 183
Tax % 33% 36% 37% 34% 27% 24% 24% 30% 25% 24% 25% 24%
8 16 21 17 15 40 29 17 32 40 41 108 137
EPS in Rs 0.06 0.12 0.15 0.13 0.11 0.30 0.22 0.13 0.24 0.30 0.30 0.81 1.02
Dividend Payout % 22% 21% 22% 29% 35% 15% 21% 35% 21% 0% 0% 0%
Compounded Sales Growth
10 Years: 19%
5 Years: 20%
3 Years: 31%
TTM: 116%
Compounded Profit Growth
10 Years: 21%
5 Years: 31%
3 Years: 52%
TTM: 188%
Stock Price CAGR
10 Years: 59%
5 Years: 159%
3 Years: 308%
1 Year: 517%
Return on Equity
10 Years: 22%
5 Years: 19%
3 Years: 20%
Last Year: 28%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 11 11 11 11 13 13 13 13 13 13 27 134
Reserves 13 25 43 55 63 90 118 129 154 288 315 316
2 1 0 2 2 31 0 9 6 12 19 56
8 14 9 10 15 30 22 23 16 7 11 46
Total Liabilities 35 51 63 78 93 165 152 174 189 320 372 553
16 16 16 16 21 26 29 31 36 58 67 67
CWIP 0 0 0 0 0 3 1 6 0 0 6 25
Investments 0 0 5 18 22 21 48 54 69 147 103 75
19 35 42 44 50 114 74 84 83 114 196 386
Total Assets 35 51 63 78 93 165 152 174 189 320 372 553

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
7 13 20 3 18 19 42 10 33 8 -11 46
-1 -1 -5 -9 -14 -37 -9 -13 -22 -80 45 28
-3 -6 -4 -3 -5 16 -33 3 -11 99 -1 35
Net Cash Flow 3 6 11 -9 -0 -2 0 -1 -0 27 32 110
Free Cash Flow 6 11 17 1 12 8 38 2 30 -17 -31 21
CFO/OP 69% 76% 94% 50% 119% 60% 142% 83% 106% 41% 5% 66%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 67 79 59 100 97 95 65 84 59 102 134 103
Inventory Days 155 60 133 259 168 437 230 197 229 184 450 350
Days Payable 84 27 80 162 135 579 168 134 105 1 13 153
Cash Conversion Cycle 139 112 112 198 130 -46 127 147 183 285 570 301
Working Capital Days 58 77 67 130 108 40 87 87 77 123 210 119
ROCE % 48% 79% 72% 43% 29% 50% 28% 17% 26% 22% 17% 34%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Installed Capacity - Female Condoms
Mn pieces/year

Log in to view insights

Please log in to see hidden values.

Login
Installed Capacity - Male Condoms
Mn pieces/year
Number of Export Countries
countries
Sale Volume - Female Condoms
Mn pieces
Sale Volume - Male Condoms
Mn pieces
Number of Distributors
distributors
Order Book
Rs Cr
Retail Touchpoints
outlets

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

3 Recently
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
45.06% 45.06% 44.80% 44.80% 45.62% 42.51% 42.51% 42.51% 45.56% 45.56% 46.03% 46.24%
0.34% 0.45% 5.19% 5.97% 3.33% 3.14% 1.63% 0.95% 2.58% 1.48% 1.01% 4.17%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.11% 0.11% 0.35% 0.30% 0.17% 0.34%
54.60% 54.49% 50.00% 49.24% 51.05% 54.34% 55.75% 56.43% 51.51% 52.66% 52.79% 49.23%
No. of Shareholders 28,15425,58233,76195,6391,12,2361,16,3741,23,37999,81397,4831,45,8062,09,6102,95,432

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls