Cupid Ltd

Cupid Limited is engaged in the business of business of dealing, marketing and manufacture of rubber contraceptives and allied prophylactic products.

Pros:
Company is virtually debt free.
Company is expected to give good quarter
Company has a good return on equity (ROE) track record: 3 Years ROE 30.04%
Company has been maintaining a healthy dividend payout of 28.67%
Cons:
Promoter holding has decreased by -3.40% over last 3 years.

Peer Comparison Sector: Miscellaneous // Industry: Miscellaneous

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019
28 18 20 23 21 18 17 20 11 37 34 42
17 10 12 13 14 14 12 15 8 30 23 28
Operating Profit 11 8 7 10 7 4 6 6 3 6 11 14
OPM % 38% 44% 37% 43% 32% 22% 32% 28% 28% 17% 31% 34%
Other Income -0 0 0 0 0 1 1 1 0 0 1 1
Interest 0 0 0 -0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 0 0 1 1 0 1
Profit before tax 10 8 7 9 6 4 6 6 3 6 11 14
Tax % 38% 35% 36% 37% 33% 29% 23% 30% 23% 31% 29% 22%
Net Profit 6 5 4 6 4 3 4 4 2 4 8 11
EPS in Rs 4.83 3.70 3.25 4.48 3.08 2.04 3.37 3.26 1.53 3.27 6.12 8.27
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
24 12 8 19 26 28 20 44 61 84 81 85 124
20 14 10 17 23 25 17 32 36 50 53 65 90
Operating Profit 4 -1 -1 3 3 3 2 13 25 34 27 21 34
OPM % 17% -11% -15% 14% 10% 10% 10% 29% 41% 41% 34% 24% 28%
Other Income 0 -0 0 0 0 0 0 1 2 1 1 2 3
Interest 1 1 1 1 1 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 2 2 2 2 2 2 2
Profit before tax 3 -4 -3 1 1 1 0 11 25 32 26 21 35
Tax % 57% 29% 39% 30% 18% 37% 60% 33% 36% 37% 34% 27%
Net Profit 1 -3 -2 0 1 1 0 8 16 21 17 15 26
EPS in Rs 1.16 0.00 0.00 0.36 0.50 0.64 0.04 5.54 11.47 15.12 12.85 11.40 19.19
Dividend Payout % 0% -0% -0% 0% 0% 0% 0% 22% 21% 22% 29% 35%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:21.33%
5 Years:34.35%
3 Years:11.81%
TTM:62.91%
Compounded Profit Growth
10 Years:24.18%
5 Years:185.29%
3 Years:-1.72%
TTM:63.83%
Stock Price CAGR
10 Years:37.85%
5 Years:43.12%
3 Years:-9.49%
1 Year:24.01%
Return on Equity
10 Years:24.82%
5 Years:33.62%
3 Years:30.04%
Last Year:21.36%

Balance Sheet Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
8 8 8 9 10 11 11 11 11 11 11 13 13
Reserves 10 7 6 6 7 7 7 13 25 43 55 63 82
Borrowings 6 8 7 6 5 2 3 2 1 0 2 2 12
4 6 6 6 7 5 6 9 14 9 11 15 33
Total Liabilities 28 29 27 27 28 26 28 35 51 63 79 93 141
18 20 19 18 17 17 16 16 16 16 16 21 24
CWIP 1 0 0 0 0 0 0 0 0 0 0 0 1
Investments 1 0 0 0 0 0 0 0 0 5 18 22 20
8 9 8 9 11 8 11 19 35 42 44 50 95
Total Assets 28 29 27 27 28 26 28 35 51 63 79 93 141

Cash Flows Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
4 0 1 1 2 2 -0 7 13 20 3 13
-5 -3 0 -0 -0 -0 -0 -1 -1 -5 -9 -8
2 1 -1 -1 -1 -1 1 -3 -6 -4 -3 -5
Net Cash Flow 2 -1 -0 0 0 0 0 3 6 11 -9 -0

Ratios Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 15% -10% -10% 7% 8% 9% 3% 48% 79% 72% 43% 29%
Debtor Days 11 91 73 36 38 16 59 67 79 59 100 97
Inventory Turnover 9.22 5.61 4.17 7.75 7.54 8.21 5.09 10.87 17.75 21.28 13.43 11.05