Is Cupid a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Cupid Ltd is a good quality company .

Is Cupid undervalued or overvalued?

The key valuation ratios of Cupid Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone .

What is Cupid share price return in the past 10 years?

Cupid Ltd share price has appreciated 45.2% annually (CAGR) over the past ten years.

Is Cupid a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Cupid Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

Cupid Ltd - Stock Valuation and Financial Performance

Name: Cupid
Brand: Cupid

BSE: 530843 | NSE: CUPID | Household & Personal Products | Small Cap

Place order

Cupid Share Price

₹78.76 -0.84 -1.06%
as on 20-Dec'24 16:59

10 Year X-Ray of Cupid:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	48.5%	79%	71.5%	42.9%	28.8%	50%	29.1%	17.5%	26.6%	22.4%	-
Value Creation Index ⓘ	2.5	4.6	4.1	2.1	1.1	2.6	1.1	0.3	0.9	0.6	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	44.4	61.2	83.6	80.6	85.5	160	144	133	159	171	184
Sales YoY Gr.	-	37.6%	36.8%	-3.6%	6%	87.4%	-10.1%	-8%	20.1%	7.4%	-
Adj EPS ⓘ	0.3	0.6	0.8	0.6	0.6	1.5	1.1	0.7	1.2	0.2	1.9
YoY Gr.	-	132%	32.8%	-16.9%	-10.9%	161.4%	-25.5%	-41.4%	81.5%	-87.3%	-
BVPS (₹) ⓘ	0.9	1.4	2	2.5	2.9	3.9	4.9	5.3	6.2	0.8	8.4
Adj Net Profit ⓘ	6.8	15.5	20.6	17.1	15.2	39.8	29.6	17.3	31.6	39.9	51
Cash Flow from Ops. ⓘ	6.9	12.9	20	3.4	18.4	18.8	41.9	10.2	32.7	7.8	-
Debt/CF from Ops. ⓘ	0.3	0.1	0	0.6	0.1	1.7	0	0.9	0.2	1.5	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	16.2%	14.9%	5.9%	7.4%
Adj EPS ⓘ	-5.5%	-23.4%	-48.7%	-87.3%
BVPSⓘ	-2%	-23.2%	-46.3%	-87.8%
Share Price	45.2%	50%	94%	76.4%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	31.8	51.5	45.7	28.6	21.5	44.4	25.2	12.7	20.4	17	41.7
Op. Profit Mgn % ⓘ	26.5	41.4	40.5	33.7	24.1	32.7	25.6	17.4	25.9	29.3	35.3
Net Profit Mgn % ⓘ	15.3	25.4	24.6	21.2	17.8	24.9	20.5	13	19.8	23.3	27.8
Debt to Equity ⓘ	0.1	0	0	0	0	0.3	0	0.1	0	0.1	0
Working Cap Days ⓘ	107	124	106	142	172	134	167	161	133	137	243
Cash Conv. Cycle ⓘ	55	66	59	81	93	37	52	78	70	98	221

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 41.70%

Sales growth is good in last 4 quarters at 21.06%

Sales growth has been subdued in last 3 years 5.88%

Net Profit has been subdued in last 3 years -48.68%

Latest Financials - Cupid Ltd.

	Standalone	Consolidated
TTM EPS (₹)	1.9	-
TTM Sales (₹ Cr.)	184	-
BVPS (₹.) ⓘ	8.4	-
Reserves (₹ Cr.) ⓘ	209	-
P/BV ⓘ	9.42	-
PE ⓘ	41.56	-

From the Market
52 Week Low / High (₹)	43.22 / 141.65
All Time Low / High (₹)	0.04 / 141.65
Market Cap (₹ Cr.)	2,114
Equity (₹ Cr.)	26.9
Face Value (₹)	1
Industry PE ⓘ	60.1

Management X-Ray of Cupid:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

56.24

39.22

46.31

31.03

* Pledged shares as % of Promoter's holding (%)

Valuation of Cupid

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Cupid

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	44	61	84	81	85	160	144	133	159	171
Operating Expenses ⓘ	33	36	50	53	65	108	108	110	118	121
Manufacturing Costs	16	18	24	22	24	34	30	39	43	36
Material Costs	9	8	11	14	20	17	30	34	34	33
Employee Cost	3	4	5	6	6	7	8	9	11	16
Other Costs ⓘ	5	6	10	11	15	50	40	27	29	36
Operating Profit ⓘ	12	25	34	27	21	52	36	23	41	50
Operating Profit Margin (%)	26.5%	41.4%	40.5%	33.7%	24.1%	32.7%	25.0%	17.3%	25.9%	29.3%
Other Income ⓘ	2	2	1	1	2	3	5	4	5	7
Interest ⓘ	0	0	0	0	0	1	0	0	1	2
Depreciation ⓘ	2	2	2	2	2	2	3	3	3	3
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	11	25	32	26	21	53	38	25	42	53
Tax ⓘ	4	9	12	9	6	13	9	7	11	13
Profit After Tax	8	16	21	17	15	40	29	17	32	40
PAT Margin (%)	17.3%	26.1%	24.6%	21.2%	17.8%	24.9%	20.1%	13.0%	19.8%	23.3%
Adjusted EPS (₹)	0.3	0.6	0.8	0.6	0.6	1.5	1.1	0.7	1.2	0.2
Dividend Payout Ratio (%)	22%	21%	22%	29%	35%	15%	21%	35%	21%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	24	36	54	66	76	103	131	142	166	204
Share Capital ⓘ	11	11	11	11	13	13	13	13	13	13
Reserves ⓘ	13	25	43	55	63	90	118	129	153	191
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	2	1	0	2	2	31	0	9	6	12
Long Term Debt	0	0	0	0	0	0	0	0	0	0
Short Term Debt	2	1	0	2	2	31	0	9	6	12
Trade Payables	2	2	3	5	6	22	10	12	9	0
Others Liabilities ⓘ	7	12	6	6	8	8	11	11	8	104
Total Liabilities ⓘ	35	51	63	78	93	165	152	174	189	320
Fixed Assets
Gross Block	34	36	39	41	48	55	61	65	73	98
Accumulated Depreciation	18	20	22	25	27	29	32	34	37	40
Net Fixed Assetsⓘ	16	16	16	16	21	26	29	31	36	58
CWIP ⓘ	0	0	0	0	0	3	1	6	0	0
Investmentsⓘ	0	0	5	18	22	21	48	54	69	135
Inventories	3	3	4	8	8	16	14	18	19	16
Trade Receivables	8	13	13	22	23	42	25	30	26	48
Cash Equivalents	3	9	19	4	9	37	19	21	30	51
Others Assetsⓘ	4	9	5	10	10	19	16	14	9	11
Total Assets ⓘ	35	51	63	78	93	165	152	174	189	320

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	7	13	20	3	18	19	42	10	33	8
PBT ⓘ	11	25	32	26	21	53	38	25	42	53
Adjustment ⓘ	2	2	2	1	0	-1	-2	-5	4	-2
Changes in Working Capital ⓘ	-5	-7	-2	-13	3	-21	15	-1	-2	-30
Tax Paid ⓘ	-2	-6	-12	-10	-6	-13	-9	-9	-11	-13
Cash Flow From Investing Activity ⓘ	-1	-1	-5	-9	-14	-37	-9	-13	-22	-80
Capex	-1	-2	-3	-2	-7	-11	-4	-9	-3	-25
Net Investments	0	0	-5	-14	-8	-28	-8	-8	-23	-60
Others ⓘ	0	0	2	7	1	2	3	3	4	5
Cash Flow From Financing Activityⓘ	-3	-6	-4	-3	-5	16	-33	3	-11	99
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	-1	0	0	0	0	0	0	0	0
Interest Paid ⓘ	0	0	0	0	0	-1	0	0	-1	-2
Dividend Paid ⓘ	-1	-4	-3	-5	-5	-12	-1	-6	-7	-4
Others ⓘ	-1	0	-1	2	0	29	-31	9	-3	105
Net Cash Flow ⓘ	3	6	11	-9	0	-2	0	-1	0	27

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	36.01	52.82	45.6	28.57	21.48	44.42	24.74	12.66	20.48	21.51
ROCE (%)	48.49	79.01	71.49	42.94	28.79	49.98	29.09	17.5	26.6	22.36
Asset Turnover Ratio	1.45	1.43	1.47	1.14	1	1.25	0.91	0.81	0.88	0.67
PAT to CFO Conversion(x)	0.88	0.81	0.95	0.18	1.2	0.48	1.45	0.59	1.03	0.2
Working Capital Days
Receivable Days	47	64	58	80	96	73	85	77	64	79
Inventory Days	34	21	17	27	33	28	38	44	42	37
Payable Days	84	76	68	98	101	300	196	119	112	49

Cupid Ltd Stock News

Cupid Ltd FAQs

What is the share price of Cupid?

Company share prices are keep on changing according to the market conditions. The closing price of Cupid on 20-Dec-2024 16:59 is ₹78.76.

What is the market cap of Cupid?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of Cupid stood at ₹2,114.5.

What is the P/E ratio of Cupid?

The latest P/E ratio of Cupid as of 20-Dec-2024 16:59 is 41.56.

What is the P/B ratio of Cupid?

The latest P/B ratio of Cupid as of 20-Dec-2024 16:59 is 9.42.

What is the 52-week high and low of Cupid?

The 52-week high of Cupid is ₹141.7 and the 52-week low is ₹43.22.

What is the TTM revenue of Cupid?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cupid is ₹183.6 ( Cr.) .

About Cupid Ltd

Cupid Ltd. was founded in collaboration with world leader Green mate Corporation, is a leading manufacturer of quality male condoms. It commenced commercial production in Jan 1997 under the strict supervision and training by Korean Technicians. Headquartered in Mumbai, it has one of the largest manufacturing facilities in India. The company has its marketing offices in New Delhi, India and Cleveland, USA. Cupid Ltd. also has USA FDA approval to export its products to customers in United States.

Cupid manufactures and markets varieties of Male and Female Condoms, Water Based Lubricant, Latex Dental Dams and Probe Covers. Cupid has a diverse product basket available in over 25 countries worldwide.

The ultra modern facility having current capacity of 360 million pieces per annum with pollution control measure and expanding is located about 200 km. from Mumbai, near the scenic resort town of Nasik. Cupid Ltd. is public limited company listed in Bombay Stock Exchange (BSE) since 1995.

Cupid Ltd. employs 250+ manpower with wide experience in production, maintenance & quality control working in three shifts having 24 hour operations. There is a dedicated team of quality personnel independent of production staff to ensure that each and every step of production follows the rigorous quality guidelines followd based on written GMP ( Good Manufacturing Practice) and documented procedure.

Product range of the company includes:

Male Condoms