Cupid Ltd

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

  • Market Cap: 278.17 Cr.
  • Current Price: 208.80
  • 52 weeks High / Low 296.75 / 115.00
  • Book Value: 77.57
  • Stock P/E: 7.40
  • Dividend Yield: 2.16 %
  • ROCE: 49.94 %
  • ROE: 44.41 %
  • Sales Growth (3Yrs): 24.46 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company is expected to give good quarter
Company has delivered good profit growth of 38.88% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 32.70%
Company has been maintaining a healthy dividend payout of 26.48%
Cons:

Peer comparison Sector: Miscellaneous // Industry: Miscellaneous

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
22.85 21.07 17.65 17.28 20.31 11.17 36.91 34.13 42.11 43.58 41.28 27.94
12.99 14.38 13.78 11.73 14.68 8.00 30.49 23.41 27.95 29.64 27.92 19.80
Operating Profit 9.86 6.69 3.87 5.55 5.63 3.17 6.42 10.72 14.16 13.94 13.36 8.14
OPM % 43.15% 31.75% 21.93% 32.12% 27.72% 28.38% 17.39% 31.41% 33.63% 31.99% 32.36% 29.13%
Other Income 0.00 0.00 0.52 0.76 1.05 0.00 0.46 1.30 0.84 0.00 1.42 0.55
Interest -0.06 0.02 0.02 0.02 0.02 0.02 0.05 0.05 0.10 0.18 0.21 0.21
Depreciation 0.55 0.55 0.57 0.48 0.50 0.51 0.54 0.50 0.71 0.64 0.65 0.64
Profit before tax 9.37 6.12 3.80 5.81 6.16 2.64 6.29 11.47 14.19 13.12 13.92 7.84
Tax % 36.61% 33.17% 28.68% 22.89% 29.71% 22.73% 30.68% 28.86% 22.27% 22.18% 25.07% 24.49%
Net Profit 5.95 4.09 2.71 4.48 4.34 2.04 4.36 8.16 11.03 10.21 10.43 5.92
EPS in Rs 4.48 3.08 2.04 3.37 3.26 1.53 3.27 6.12 8.27 7.66 7.82 4.44
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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 85 161 155
14 10 17 23 25 17 32 36 50 53 65 109 105
Operating Profit -1 -1 3 3 3 2 13 25 34 27 21 52 50
OPM % -11% -15% 14% 10% 10% 10% 29% 41% 41% 34% 24% 32% 32%
Other Income -0 0 0 0 0 0 1 2 1 1 2 3 3
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 49
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 38
EPS in Rs 0.00 0.00 0.36 0.50 0.64 0.04 5.54 11.47 15.12 12.85 11.40 29.87 28.19
Dividend Payout % 0% 0% 0% 0% 0% 0% 22% 21% 22% 29% 35% 15%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:34.22%
5 Years:29.40%
3 Years:24.46%
TTM:51.10%
Compounded Profit Growth
10 Years:36.55%
5 Years:38.88%
3 Years:24.65%
TTM:98.89%
Stock Price CAGR
10 Years:32.98%
5 Years:4.08%
3 Years:-1.85%
1 Year:50.38%
Return on Equity
10 Years:30.85%
5 Years:36.72%
3 Years:32.70%
Last Year:44.41%

Balance Sheet Figures in Rs. Crores

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

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 13 19
-3 0 -0 -0 -0 -0 -1 -1 -5 -9 -8 -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 2.79 3.47

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
44.87 44.87 44.87 44.87 44.87 44.87 45.06 45.06 45.06 45.06 45.06 45.06
3.75 0.62 1.28 0.58 0.58 0.54 0.33 0.33 0.33 0.33 0.22 0.15
0.15 0.14 0.21 0.24 0.24 0.24 0.18 0.17 0.16 0.26 0.55 0.51
51.24 54.37 53.65 54.31 54.31 54.36 54.43 54.44 54.45 54.35 54.17 54.27