Cupid Ltd (CUPID) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

Cupid Share Price

364.60 -9.20 -2.46%
as on 05-Dec'25 15:52

Cupid Ltd (CUPID) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

DeciZen - make an informed investing decision on Cupid

Based on:

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Cupid stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
162.47
Market Cap:
10,035.3 Cr.
52-wk low:
50
52-wk high:
375

Is Cupid Ltd an attractive stock to invest in?

1. Is Cupid Ltd a good quality company?

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

2. Is Cupid Ltd 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.

3. Is Cupid Ltd a good buy now?

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

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
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 Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 79%71.5%42.9%28.8%50%29.1%17.5%26.6%22.4%17.1%-
Value Creation
Index
4.64.12.11.12.61.10.30.90.60.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 61.283.680.685.5160144133159172184247
Sales YoY Gr.-36.8%-3.6%6%87.4%-10.1%-8%20.1%7.8%6.9%-
Adj EPS 0.60.80.60.61.51.10.71.20.21.52.3
YoY Gr.-32.8%-16.9%-10.9%161.4%-25.5%-41.4%81.5%-87.3%900%-
BVPS (₹) 1.422.52.93.94.95.36.20.89.114.2
Adj Net
Profit
15.520.617.115.239.829.617.331.639.940.462
Cash Flow from Ops. 12.9203.418.418.841.910.232.77.8-11.1-
Debt/CF from Ops. 0.100.60.11.700.90.21.5-1.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 13%2.8%11.5%6.9%
Adj EPS 11.1%0.1%32.2%900%
BVPS23.6%18.5%19.4%1094.7%
Share Price 34.1% 96.2% 209.1% 340.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
51.545.728.621.544.425.212.720.41712.619.8
Op. Profit
Mgn %
41.440.533.724.132.725.617.425.929.523.230.2
Net Profit
Mgn %
25.424.621.217.824.920.51319.823.22225
Debt to
Equity
00000.300.100.10.10
Working Cap
Days
124106142172134167161133137201206
Cash Conv.
Cycle
665981933752787099170184

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 19.80%

Sales growth is growing at healthy rate in last 3 years 11.46%

Net Profit is growing at healthy rate in last 3 years 32.15%

Sales growth is good in last 4 quarters at 40.39%

No data to display

Latest Financials - Cupid Ltd.

Standalone Consolidated
TTM EPS (₹) 2.3 2.3
TTM Sales (₹ Cr.) 247 247
BVPS (₹.) 14.2 14.2
Reserves (₹ Cr.) 354 354
P/BV 26.32 26.33
PE 162.47 162.68
From the Market
52 Week Low / High (₹) 50.00 / 374.95
All Time Low / High (₹) 0.04 / 359.60
Market Cap (₹ Cr.) 10,035
Equity (₹ Cr.) 26.9
Face Value (₹) 1
Industry PE 54.3

Management X-Ray of Cupid:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.0056.2439.2246.3131.0340.5240.520.0036.13
* Pledged shares as % of Promoter's holding (%)

Valuation of Cupid - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Cupid

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales61848185160144133159172184
Operating Expenses 36505365108108110118121142
Manufacturing Costs18242224343039433640
Material Costs8111420173034343338
Employee Cost 4566789111627
Other Costs 6101115504027293737
Operating Profit 25342721523623415142
Operating Profit Margin (%) 41.4%40.5%33.7%24.1%32.7%25.0%17.3%25.9%29.5%22.8%
Other Income 21123545720
Interest 0000100122
Depreciation 2222233334
Exceptional Items 0000000000
Profit Before Tax 25322621533825425355
Tax 912961397111314
Profit After Tax 16211715402917324041
PAT Margin (%) 26.1%24.6%21.2%17.8%24.9%20.1%13.0%19.8%23.2%22.3%
Adjusted EPS (₹)0.60.80.60.61.51.10.71.20.21.5
Dividend Payout Ratio (%)21%22%29%35%15%21%35%21%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 36546676103131142166204244
Share Capital 11111113131313131327
Reserves 2543556390118129153191217
Minority Interest0000000000
Debt1022310961213
Long Term Debt0000000000
Short Term Debt1022310961213
Trade Payables2356221012901
Others Liabilities 12668811118104114
Total Liabilities 51637893165152174189320372

Fixed Assets

Gross Block363941485561657398111
Accumulated Depreciation20222527293234374045
Net Fixed Assets 16161621262931365867
CWIP 0000316006
Investments 05182221485469147103
Inventories3488161418191642
Trade Receivables13132223422530264867
Cash Equivalents flag 91949371921303969
Others Assets 95101019161491119
Total Assets 51637893165152174189320372

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 1320318194210338-11
PBT 25322621533825425355
Adjustment 2210-1-2-54-2-10
Changes in Working Capital -7-2-133-2115-1-2-30-43
Tax Paid -6-12-10-6-13-9-9-11-13-13
Cash Flow From Investing Activity -1-5-9-14-37-9-13-22-8045
Capex -2-3-2-7-11-4-9-3-25-19
Net Investments 0-5-14-8-28-8-8-23-6049
Others 02712334516
Cash Flow From Financing Activity -6-4-3-516-333-1199-1
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1000000000
Interest Paid -0-0-0-0-1-0-0-1-2-2
Dividend Paid -4-3-5-5-12-1-6-7-40
Others 0-12029-319-31051
Net Cash Flow 611-9-0-20-1-02732

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)52.8245.628.5721.4844.4224.7412.6620.4821.5118.27
ROCE (%)79.0171.4942.9428.7949.9829.0917.526.622.3617.05
Asset Turnover Ratio1.431.471.1411.250.910.810.880.680.53
PAT to CFO Conversion(x)0.810.950.181.20.481.450.591.030.2-0.27
Working Capital Days
Receivable Days645880967385776478114
Inventory Days21172733283844423757
Payable Days766898101300196119112496

Cupid Ltd Stock News

Cupid Ltd FAQs

The current trading price of Cupid on 05-Dec-2025 15:52 is ₹364.6.
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 04-Dec-2025 the market cap of Cupid stood at ₹10,035.3.
The latest P/E ratio of Cupid as of 04-Dec-2025 is 162.5.
The latest P/B ratio of Cupid as of 04-Dec-2025 is 26.32.
The 52-week high of Cupid is ₹374.9 and the 52-week low is ₹50.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cupid is ₹247.1 ( 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

  • Plain Condoms in 49 mm and 53 mm width
  • Dotted Condoms in 52+/-2 mm width
  • Ribbed Condoms in 52+/-2 mm width
  • Multi-textured Condoms in 52+/-2 mm width
  • Extra Large Condoms
  • Specialty Condoms for Extra Pleasure
  • Ultra Thin Condoms
  • Extra Strong Condoms - to Cater MSM Community

Female Condoms

  • Female Condom Natural Color
  • Female Condom Pink Color

Water Based Lubricant

Latex Dental Dams

Probe Covers

Achievements/ recognition

  • ISO 9001:2000
  • CE Certificate
  • USFDA 510K Certificate   
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×