Cupid Ltd
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]
- 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
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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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% |
Documents
Announcements
- Closure of Trading Window 22h
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 25 Sep
- Shareholder Meeting / Postal Ballot-Outcome of AGM 25 Sep
-
Announcement under Regulation 30 (LODR)-Open Offer - Updates
25 Sep - Cupid Limited is hereby informing BSE about draft letter of offer.
-
Draft Letter of Offer
25 Sep - Monarch Networth Capital Ltd ("Manager to the Open Offer") has submitted to BSE a copy of Draft Letter of Offer to the Public Shareholders of …
Annual reports
-
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 2017
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
-
Financial Year 2009
from bse
Concalls
-
Aug 2023TranscriptPPT
-
Jun 2023Transcript PPT
-
Feb 2023TranscriptPPT
-
Nov 2022Transcript PPT
-
Aug 2022TranscriptPPT
-
Jun 2022TranscriptPPT
-
Feb 2022TranscriptPPT
-
Nov 2021Transcript PPT
-
Aug 2021TranscriptPPT
-
Jun 2021TranscriptPPT
-
Feb 2021TranscriptPPT
-
Nov 2020TranscriptPPT
-
Sep 2020TranscriptPPT
-
Jan 2020TranscriptPPT
-
Nov 2019TranscriptPPT
-
Jul 2019TranscriptPPT
-
Jun 2019TranscriptPPT
-
Feb 2019TranscriptPPT
-
Nov 2018TranscriptPPT
-
Aug 2018TranscriptPPT
-
Feb 2018TranscriptNotesPPT
-
Nov 2017TranscriptPPT
-
Jul 2017TranscriptPPT
-
May 2017TranscriptPPT
-
Nov 2016TranscriptPPT
-
Jul 2016TranscriptPPT
-
May 2016Transcript PPT
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]