Cupid Ltd

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

Cupid Ltd

₹ 409 0.84%
29 Sep 3:25 p.m.
cupidlimited.com BSE: 530843 NSE : CUPID
About

Cupid Ltd (earlier known as Cupid Rubber Limited, and Cupid Condom Limited) was incorporated in 1993. The co. is the business of dealing, marketing, and manufacturing rubber contraceptives and allied prophylactic products.[1]

Key Points

Products Offered
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. [1]

Website BSE NSE
  • Market Cap ₹ 546 Cr.
  • Current Price ₹ 409
  • High / Low ₹ 431 / 225
  • Stock P/E 18.8
  • Book Value ₹ 125
  • Dividend Yield 1.20 %
  • ROCE 26.4 %
  • ROE 20.3 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 25.5%

Cons

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
28.49 30.85 47.88 41.70 33.56 34.07 36.98 32.42 31.49 46.21 42.91 43.49 35.20
19.80 20.72 34.56 32.66 25.02 27.27 32.62 24.81 25.03 33.26 28.83 30.90 31.86
Operating Profit 8.69 10.13 13.32 9.04 8.54 6.80 4.36 7.61 6.46 12.95 14.08 12.59 3.34
OPM % 30.50% 32.84% 27.82% 21.68% 25.45% 19.96% 11.79% 23.47% 20.51% 28.02% 32.81% 28.95% 9.49%
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
Interest 0.21 0.11 0.03 0.04 0.02 0.04 0.04 0.04 0.08 0.06 0.08 0.57 0.40
Depreciation 0.64 0.65 0.67 0.64 0.61 0.61 0.62 0.81 0.65 0.71 0.78 0.83 0.71
Profit before tax 7.84 9.37 12.62 8.36 7.91 6.15 3.70 6.76 5.73 12.18 13.22 11.19 2.23
Tax % 24.49% 24.33% 24.72% 22.61% 24.78% 24.39% 32.43% 38.17% 19.02% 29.64% 24.05% 25.47% 3.14%
5.92 7.08 9.50 6.47 5.95 4.65 2.49 4.19 4.63 8.58 10.03 8.34 2.16
EPS in Rs 4.44 5.31 7.12 4.85 4.46 3.49 1.87 3.14 3.47 6.43 7.52 6.25 1.62
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
26 28 20 44 61 84 81 85 160 143 133 159 168
23 25 17 32 36 50 53 65 108 107 109 118 125
Operating Profit 3 3 2 13 25 34 27 21 52 36 23 41 43
OPM % 10% 10% 10% 29% 41% 41% 34% 24% 33% 25% 17% 26% 26%
0 0 0 1 2 1 1 2 3 5 4 5 0
Interest 1 0 0 0 0 0 0 0 1 1 0 1 1
Depreciation 1 1 2 2 2 2 2 2 2 3 3 3 3
Profit before tax 1 1 0 11 25 32 26 21 53 38 25 42 39
Tax % 18% 37% 60% 33% 36% 37% 34% 27% 24% 24% 30% 25%
1 1 0 8 16 21 17 15 40 29 17 32 29
EPS in Rs 0.50 0.65 0.04 5.80 11.98 15.45 12.85 11.40 29.87 21.73 12.96 23.68 21.82
Dividend Payout % 0% 0% 0% 22% 21% 22% 29% 35% 15% 21% 35% 21%
Compounded Sales Growth
10 Years: 19%
5 Years: 15%
3 Years: 0%
TTM: 24%
Compounded Profit Growth
10 Years: 43%
5 Years: 13%
3 Years: -8%
TTM: 82%
Stock Price CAGR
10 Years: 46%
5 Years: 22%
3 Years: 23%
1 Year: 66%
Return on Equity
10 Years: 26%
5 Years: 23%
3 Years: 19%
Last Year: 20%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
10 11 11 11 11 11 11 13 13 13 13 13
Reserves 7 7 7 13 25 43 55 63 90 118 129 154
5 2 3 2 1 0 2 2 31 0 9 6
5 4 5 8 14 9 10 15 30 22 23 16
Total Liabilities 26 25 27 35 51 63 78 93 165 152 174 189
17 17 16 16 16 16 16 21 26 29 31 36
CWIP 0 0 0 0 0 0 0 0 3 1 6 0
Investments 0 0 0 0 0 5 18 22 21 48 54 69
9 7 10 19 35 42 44 50 114 74 84 83
Total Assets 26 25 27 35 51 63 78 93 165 152 174 189

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
2 2 -0 7 13 20 3 18 19 42 10 33
-0 -0 -0 -1 -1 -5 -9 -14 -37 -9 -13 -22
-1 -1 1 -3 -6 -4 -3 -5 16 -33 3 -11
Net Cash Flow 0 0 0 3 6 11 -9 -0 -2 0 -1 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 38 16 59 67 79 59 100 97 95 65 84 59
Inventory Days 87 63 165 155 60 133 259 168 437 230 197 229
Days Payable 53 32 81 84 27 80 162 135 579 168 134 105
Cash Conversion Cycle 72 47 144 139 112 112 198 130 -46 127 147 183
Working Capital Days 33 49 120 76 82 67 140 118 111 87 111 91
ROCE % 8% 9% 3% 48% 79% 72% 43% 29% 50% 28% 17% 26%

Shareholding Pattern

Numbers in percentages

31 Recently
Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023
45.06% 45.06% 45.06% 45.06% 45.06% 45.06% 45.06% 45.06% 45.06% 45.06% 45.06% 45.06%
0.10% 0.00% 0.00% 0.26% 0.27% 0.28% 0.46% 0.65% 0.59% 0.58% 0.66% 0.45%
0.04% 0.03% 0.03% 0.03% 0.04% 0.03% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
54.80% 54.91% 54.91% 54.64% 54.63% 54.63% 54.48% 54.28% 54.35% 54.36% 54.28% 54.49%
No. of Shareholders 26,46326,78228,00432,62533,54832,41329,66629,41429,02927,22626,33326,434

* 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