SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Cupid Breweries And Distilleries Ltd (512361)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 512361 NSE: Breweries & Distilleries | Small Cap | Cupid Brew.&Dist Share Price

₹24.18 1.15 (4.99%)

As on 04-Jun'26 16:59

Cupid Breweries And Distilleries Ltd (512361)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 512361 NSE: Breweries & Distilleries | Small Cap | Cupid Brew.&Dist Share Price

₹24.18 1.15 (4.99%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹221 Cr.
Current Price
₹24.2
52-Week Low / High
₹19 / 117
TTM EPS
₹-0
TTM Sales
₹0 Cr.
Book Value per Share
₹72.1
P/E Ratio
0.00
Industry PE
54.3
Price to Book (P/B)
0.34
Lower than its 5-year historical median
Price to Sales (P/S)
0.00
Lower than its 5-year historical median
EV/EBITDA
-583.91
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Underperforms industry median
Return on Capital Employed (ROCE)
-16.27%
Underperforms industry median
Return on Assets (ROA)
-13.24%
Operating Profit Margin
-138.3%
Net Profit Margin
-87.3%
Gross Profit Margin
-86.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
-
-
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
54.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹567 Cr.
Equity
₹91.3 Cr.
Face Value
₹10
All Time Low / High
₹15.00 / 305.00

Cupid Breweries And Distilleries stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Cupid Breweries And Distilleries Ltd a good quality company?
Cupid Breweries And Distilleries Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Cupid Breweries And Distilleries Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Cupid Breweries And Distilleries Ltd vs industry peers?
Cupid Breweries And Distilleries Ltd revenue CAGR is 0.00%, compared to the industry median CAGR of 15.31%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Cupid Breweries And Distilleries Ltd?
Promoters hold 54.00% of the Cupid Breweries And Distilleries Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Cupid Breweries And Distilleries Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 6.6% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Cupid Breweries And Distilleries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -0.5%-2.8%-1%-34.2%-187.9%0%0%0%-11.6%-16.3%-
Value Creation
Index
-1.0-1.2-1.1-3.5NANANANANANA-

Growth Parameters

Sales 0000.4000.60.100.60
Sales YoY Gr.--100%NANA-100%NA2,033.3%-90.6%-100%NA-
Adj EPS -0.2-0.5-0.2-3.6-8.3-1.9-2.5-2.7-0.9-5.2-0
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 31.130.129.718-4.5-6.4-8.9-11.6-12.5-17.772.1
Adj Net
Profit
-0-0.1-0-0.4-0.8-0.2-0.2-0.3-0.1-0.5-0
Cash Flow from Ops. 024.90.6-10.7-0.1-0.3-0.2-1.5-1.7-
Debt/CF from Ops. 00.50.21.60-1-1.3-3.1-1.4-4.1-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 34.6%NA-3.2%NA
Adj EPS NANANANA
BVPS-194%NANANA
Share Price 4% 8.2% 14.1% -73.9%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-0.5-1.6-0.7-15.3-122.635.432.126.67.734.6-0.2
Op. Profit
Mgn %
-38.300-4.80-572.5-39.3-446.70-138.3NAN
Net Profit
Mgn %
-38.300-99.90-572.7-37-472.20-87.3-INF
Debt to
Equity
00.40.40.60-0.1-0.5-0.5-1.8-40
Working Cap
Days
2,03300840851212,78802,0460
Cash Conv.
Cycle
-25600-8,1270-2,140-358-1,6110-20

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales0000001001
Operating Expenses + 0001201011
Manufacturing Costs0000000000
Material Costs0000000000
Employee Cost 0000001000
Other Costs 0001200011
Operating Profit -0-0-0-1-2-0-0-0-1-1
Operating Profit Margin (%) -38.3%---321.0%--572.0%-39.3%-446.0%--138.0%
Other Income + 0000000010
Exceptional Items 0000000000
Interest 0000000000
Depreciation 0000000000
Profit Before Tax -0-0-0-1-2-0-0-0-0-1
Tax 0000000000
Profit After Tax -0-0-0-1-2-0-0-0-0-1
PAT Margin (%) -38.3%---321.0%--572.0%-37.0%-472.0%--87.3%
Adjusted EPS (₹)-0.2-1.0-0.4-11.7-22.5-1.9-2.5-2.7-0.9-5.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Cupid Brew.&Dist - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 3332-0-1-1-1-1-2
Share Capital 1111111111
Reserves 2221-1-2-2-2-2-3
Debt +0111000127
Long Term Debt0111000127
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables0379011101
Others Liabilities 0000000001
Total Liabilities 371112000016

Fixed Assets

Net Fixed Assets +0000000000
Gross Block0000000000
Accumulated Depreciation0000000000
CWIP 0000000000
Investments 361112000001
Inventories0000000000
Trade Receivables0100000001
Cash Equivalents 0000000000
Others Assets 0000000015
Total Assets 371112000016

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 0251-11-0-0-0-1-2
PBT -0-0-0-1-2-0-0-0-0-1
Adjustment 0000000000
Changes in Working Capital 0252-90-00-1-1
Tax Paid 0000000-0-00
Cash Flow From Investing Activity + -0-3-5-1120002-3
Capex 0000000-00-0
Net Investments -0-3-5-1120000-1
Others 000000002-2
Cash Flow From Financing Activity + 0100-100005
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0100000005
Interest Paid 0000000000
Dividend Paid 0000000000
Others 0000-100000
Net Cash Flow -0-0-0-00-00-000

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-0.47-3.3-1.3-49.21N/AN/AN/AN/AN/AN/A
ROCE (%)-0.47-2.82-0.96-34.24N/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.01000.0303.232.860.1300.15
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days00000096.50601.500426
Inventory Days0000000002.10
Payable Days0008,475.5000000249.60

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Cupid Breweries And Distilleries Ltd FAQs

The current trading price of Cupid Brew.&Dist on 04-Jun-2026 16:59 is ₹24.18.

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 03-Jun-2026 the market cap of Cupid Brew.&Dist stood at ₹220.9 Cr

The latest P/E ratio of Cupid Brew.&Dist as of 03-Jun-2026 is 0.00.

The latest P/B ratio of Cupid Brew.&Dist as of 03-Jun-2026 is 0.34.

The 52-week high of Cupid Brew.&Dist is ₹116.6 and the 52-week low is ₹19.34.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cupid Brew.&Dist is ₹0.00 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Cupid Breweries And Distilleries Ltd is a below average quality company.

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

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Cupid Breweries And Distilleries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Cupid Breweries And Distilleries Ltd

Cupid Breweries and Distilleries (formerly known as Cupid Trades and Finance), a Company incorporated under the Companies Act, 1956 incorporated on June 27, 1985, having its registered office at Kandivali West, Mumbai. The company was primarily engaged in the business as an trading company and to carry on the business of buyers, sellers, suppliers, traders, merchants, exporters, importers, and dealers of Tea, coffee, tobacco, minerals etc. & other gases fire, wood, coke and coal and other edible and non-edible oils, Plant and Machinery, spare parts & accessories, commercial, man-made & natural fibers, textiles of all kinds, all types of paper & its products, iron, steel & their products and all kinds of machinery accessories & other things required in connection herewith and pursuant to the approval of the shareholders obtained in extra ordinary general meeting on May 9, 2024, for alteration of main object by adding the brewery and distilleries object.

After the Revocation of suspension from trading in the securities, the company has been relisted on BSE on December 03, 2024 and now the company is focused on expanding its brewing and distillery business across India and on at a global level to mark its footprint across the globe. 

Currently, the company operates as a single segment engaged in the manufacture and sale of alcoholic beverages - beer, Indian Made Foreign Liquor (IMFL), and craft spirits. the company focused on strengthening its operational base and laying the foundation for future expansion. Additionally, subsidiary Crochet Industries has initiated groundwork for an integrated resort and through re-design & re-engineering converting its original IMFL unit as Malt-Spirit, using those with additional equipment at facility in brewing facility in Gopalpur, Odisha, marking a strategic step towards backward integration and tourism-driven business.

Business area of the company

The company is engaged in the manufacturing and sale of alcoholic beverages - beer, Indian Made Foreign Liquor (IMFL), and craft spirits. The company is focused on expanding its brewing and distillery business across India and on at a global level to mark its footprint across the globe.

Products of the company

Beer

  • Lucca Lager Super Strong
  • Lucca Lager Premium
  • Lucca Lager Pilsner
  • Lucca Lager 

Rum

  • Captain Hooks XXX Rum

Vodka

  • Rustov

Whisky

  • Arpeggio
  • SHER
  • Copper Malt
  • Royal Eagle

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×