Cupid Ltd

About [ edit ]

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

  • Market Cap 298 Cr.
  • Current Price 223
  • High / Low 297 / 151
  • Stock P/E 9.04
  • Book Value 87.3
  • Dividend Yield 2.02 %
  • ROCE 49.8 %
  • ROE 44.2 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 38.78% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 32.63%
  • Company has been maintaining a healthy dividend payout of 26.48%
  • Company's median sales growth is 35.95% of last 10 years

Cons

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
17.65 17.28 20.31 11.17 36.91 34.13 42.11 43.58 41.28 27.94 30.85 47.88
13.78 11.73 14.68 8.00 30.49 23.41 27.95 29.64 27.92 19.80 20.72 34.56
Operating Profit 3.87 5.55 5.63 3.17 6.42 10.72 14.16 13.94 13.36 8.14 10.13 13.32
OPM % 21.93% 32.12% 27.72% 28.38% 17.39% 31.41% 33.63% 31.99% 32.36% 29.13% 32.84% 27.82%
Other Income 0.52 0.76 1.05 0.00 0.46 1.30 0.84 0.00 1.42 0.55 0.00 0.00
Interest 0.02 0.02 0.02 0.02 0.05 0.05 0.10 0.18 0.21 0.21 0.11 0.03
Depreciation 0.57 0.48 0.50 0.51 0.54 0.50 0.71 0.64 0.65 0.64 0.65 0.67
Profit before tax 3.80 5.81 6.16 2.64 6.29 11.47 14.19 13.12 13.92 7.84 9.37 12.62
Tax % 28.68% 22.89% 29.71% 22.73% 30.68% 28.86% 22.27% 22.18% 25.07% 24.49% 24.33% 24.72%
Net Profit 2.71 4.48 4.34 2.04 4.36 8.16 11.03 10.21 10.43 5.92 7.08 9.50
EPS in Rs 2.04 3.37 3.26 1.53 3.27 6.12 8.27 7.65 7.82 4.44 5.31 7.12

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
12 8 19 26 28 20 44 61 84 81 85 161 148
14 10 17 23 25 17 32 36 50 53 65 109 103
Operating Profit -1 -1 3 3 3 2 13 25 34 27 21 52 45
OPM % -11% -15% 14% 10% 10% 10% 29% 41% 41% 34% 24% 32% 30%
Other Income -0 0 0 0 0 0 1 2 1 1 2 3 2
Interest 1 1 1 1 0 0 0 0 0 0 0 1 1
Depreciation 1 1 1 1 1 2 2 2 2 2 2 2 3
Profit before tax -4 -3 1 1 1 0 11 25 32 26 21 53 44
Tax % 29% 39% 30% 18% 37% 60% 33% 36% 37% 34% 27% 24%
Net Profit -3 -2 0 1 1 0 8 16 21 17 15 40 33
EPS in Rs -2.89 -1.90 0.36 0.50 0.65 0.04 5.80 11.98 15.45 12.85 11.40 29.87 24.69
Dividend Payout % 0% 0% 0% 0% 0% 0% 22% 21% 22% 29% 35% 15%
Compounded Sales Growth
10 Years:34%
5 Years:29%
3 Years:24%
TTM:-6%
Compounded Profit Growth
10 Years:37%
5 Years:39%
3 Years:24%
TTM:-2%
Stock Price CAGR
10 Years:42%
5 Years:-3%
3 Years:-2%
1 Year:29%
Return on Equity
10 Years:31%
5 Years:37%
3 Years:33%
Last Year:44%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
8 8 9 10 11 11 11 11 11 11 13 13 13
Reserves 7 6 6 7 7 7 13 25 43 55 63 90 103
Borrowings 8 7 6 5 2 3 2 1 0 2 2 31 12
5 4 4 5 4 5 8 14 9 10 15 30 20
Total Liabilities 28 25 25 26 25 27 35 51 63 78 93 165 149
20 19 18 17 17 16 16 16 16 16 21 26 29
CWIP 0 0 0 0 0 0 0 0 0 0 0 3 0
Investments 0 0 0 0 0 0 0 0 5 18 22 21 27
7 6 7 9 7 10 19 35 42 44 50 114 93
Total Assets 28 25 25 26 25 27 35 51 63 78 93 165 149

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0 1 1 2 2 -0 7 13 20 3 18 19
-3 0 -0 -0 -0 -0 -1 -1 -5 -9 -14 -37
1 -1 -1 -1 -1 1 -3 -6 -4 -3 -5 16
Net Cash Flow -1 -0 0 0 0 0 3 6 11 -9 -0 -2

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -10% -10% 7% 8% 9% 3% 48% 79% 72% 43% 29% 50%
Debtor Days 91 73 36 38 16 59 67 79 59 100 97 95
Inventory Turnover 2.92 1.98 3.55 5.46 5.69 3.18 2.66 7.01 3.96 2.34 2.80 1.63

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
44.87 44.87 44.87 45.06 45.06 45.06 45.06 45.06 45.06 45.06 45.06 45.06
0.58 0.58 0.54 0.33 0.33 0.33 0.33 0.22 0.15 0.10 0.00 0.00
0.24 0.24 0.24 0.18 0.17 0.16 0.26 0.55 0.51 0.04 0.03 0.03
54.31 54.31 54.36 54.43 54.44 54.45 54.35 54.17 54.27 54.80 54.91 54.91

Documents