Cupid Ltd

Cupid Ltd

₹ 94.8 0.11%
19 Jun 9:11 a.m.
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 lubricant jelly, IVD products such as Pregnancy Test Kits, Covid 19 Antigen Test Kit, HIV Test Kit, Dengue test kits, Malaria antigen test kits, etc.

  • Market Cap 2,546 Cr.
  • Current Price 94.8
  • High / Low 142 / 12.1
  • Stock P/E 63.9
  • Book Value 7.65
  • Dividend Yield 0.26 %
  • ROCE 22.4 %
  • ROE 17.0 %
  • Face Value 1.00

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 12.4 times its book value
  • Promoters have pledged 39.2% of their holding.
  • Debtor days have increased from 81.7 to 102 days.
  • Working capital days have increased from 213 days to 438 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.

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
42 34 34 37 32 31 46 43 42 35 36 40 63
33 25 27 33 25 25 33 29 31 32 29 28 32
Operating Profit 9 9 7 4 8 6 13 14 11 3 7 12 31
OPM % 22% 25% 20% 12% 23% 21% 28% 33% 26% 9% 20% 30% 49%
0 0 0 0 0 0 0 0 2 0 0 1 3
Interest 0 0 0 0 0 0 0 0 1 0 0 0 1
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 8 8 6 4 7 6 12 13 11 2 6 12 32
Tax % 23% 25% 24% 32% 38% 19% 30% 24% 25% 3% 20% 24% 26%
6 6 5 2 4 5 9 10 8 2 5 9 24
EPS in Rs 0.24 0.22 0.17 0.09 0.16 0.17 0.32 0.38 0.31 0.08 0.19 0.33 0.89
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
28 20 44 61 84 81 85 160 143 133 159 171
25 17 32 36 50 53 65 108 107 109 118 121
Operating Profit 3 2 13 25 34 27 21 52 36 23 41 50
OPM % 10% 10% 29% 41% 41% 34% 24% 33% 25% 17% 26% 29%
0 0 1 2 1 1 2 3 5 4 5 7
Interest 0 0 0 0 0 0 0 1 1 0 1 2
Depreciation 1 2 2 2 2 2 2 2 3 3 3 3
Profit before tax 1 0 11 25 32 26 21 53 38 25 42 53
Tax % 37% 60% 33% 36% 37% 34% 27% 24% 24% 30% 25% 24%
1 0 8 16 21 17 15 40 29 17 32 40
EPS in Rs 0.03 0.00 0.29 0.60 0.77 0.64 0.57 1.49 1.09 0.65 1.18 1.49
Dividend Payout % 0% 0% 22% 21% 22% 29% 35% 15% 21% 35% 21% 0%
Compounded Sales Growth
10 Years: 24%
5 Years: 15%
3 Years: 6%
TTM: 7%
Compounded Profit Growth
10 Years: 86%
5 Years: 21%
3 Years: 12%
TTM: 27%
Stock Price CAGR
10 Years: 68%
5 Years: 75%
3 Years: 107%
1 Year: 627%
Return on Equity
10 Years: 24%
5 Years: 21%
3 Years: 17%
Last Year: 17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 11 11 11 11 11 11 13 13 13 13 13 13
Reserves 7 7 13 25 43 55 63 90 118 129 154 192
2 3 2 1 0 2 2 31 0 9 6 12
4 5 8 14 9 10 15 30 22 23 16 103
Total Liabilities 25 27 35 51 63 78 93 165 152 174 189 320
17 16 16 16 16 16 21 26 29 31 36 58
CWIP 0 0 0 0 0 0 0 3 1 6 0 0
Investments 0 0 0 0 5 18 22 21 48 54 69 135
7 10 19 35 42 44 50 114 74 84 83 126
Total Assets 25 27 35 51 63 78 93 165 152 174 189 320

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
2 -0 7 13 20 3 18 19 42 10 33 8
-0 -0 -1 -1 -5 -9 -14 -37 -9 -13 -22 -80
-1 1 -3 -6 -4 -3 -5 16 -33 3 -11 99
Net Cash Flow 0 0 3 6 11 -9 -0 -2 0 -1 -0 27

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 16 59 67 79 59 100 97 95 65 84 59 102
Inventory Days 63 165 155 60 133 259 168 437 230 197 229 96
Days Payable 32 81 84 27 80 162 135 579 168 134 105 0
Cash Conversion Cycle 47 144 139 112 112 198 130 -46 127 147 183 198
Working Capital Days 49 120 76 82 67 140 118 111 87 111 91 438
ROCE % 9% 3% 48% 79% 72% 43% 29% 50% 28% 17% 26%

Shareholding Pattern

Numbers in percentages

15 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Apr 2024
45.06% 45.06% 45.06% 45.06% 45.06% 45.06% 45.06% 45.06% 45.06% 45.06% 44.80% 44.80%
0.27% 0.28% 0.46% 0.65% 0.59% 0.58% 0.66% 0.45% 0.34% 0.45% 5.19% 5.38%
0.04% 0.03% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
54.63% 54.63% 54.48% 54.28% 54.35% 54.36% 54.28% 54.49% 54.60% 54.49% 50.00% 49.81%
No. of Shareholders 33,54832,41329,66629,41429,02927,22626,33326,43428,15425,58233,76143,362

* 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

Concalls