Cupid Ltd - Stock Valuation and Financial Performance

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

Cupid Share Price

2,430.45 76.30 3.24%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Cupid

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Cupid stock performance -

mw4me loader
P/E Ratio (SA):
133.25
Market Cap:
3,261.1 Cr.
52-wk low:
235.3
52-wk high:
2,833

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 0.9%28.9%49.4%45.4%28.1%20.9%37.8%22.5%12.3%19.8%-
Value Creation
Index
-0.91.12.52.21.00.51.70.6-0.10.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 19.544.461.283.680.685.5160144133159150
Sales YoY Gr.-127.6%37.6%36.8%-3.6%6%87.4%-10.1%-8%20.1%-
Adj EPS -0.15.111.615.412.811.429.922.21323.718.2
YoY Gr.-NA128.2%32.6%-17%-11%162%-25.8%-41.5%82.7%-
BVPS (₹) 1418.127.140.549.256.977.698.1106.6124.7135
Adj Net
Profit
-0.26.815.520.617.115.239.829.617.331.624
Cash Flow from Ops. -0.36.912.9203.418.418.841.910.232.7-
Debt/CF from Ops. -11.10.30.100.60.11.700.90.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 26.3%14.6%-0.2%20.1%
Adj EPS NA13.1%-7.5%82.7%
BVPS27.6%20.4%17.1%17%
Share Price 74.8% 77.3% 126.5% 903.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-0.831.851.545.728.621.544.425.212.720.414.1
Op. Profit
Mgn %
8.826.541.440.533.724.132.725.617.425.920.9
Net Profit
Mgn %
-0.715.325.424.621.217.824.920.51319.816.4
Debt to
Equity
0.20.100000.300.10-
Working Cap
Days
157107124106142172134167161133198
Cash Conv.
Cycle
75556659819337527870160

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 14.00%

Sales growth has been subdued in last 3 years -0.20%

Net Profit has been subdued in last 3 years -7.45%

Sales growth is not so good in last 4 quarters at 3.42%

Latest Financials - Cupid Ltd.

Standalone Consolidated
TTM EPS (₹) 18.2 -
TTM Sales (₹ Cr.) 150 -
BVPS (₹.) 135 -
Reserves (₹ Cr.) 168 -
P/BV 18.00 -
PE 133.25 -
From the Market
52 Week Low / High (₹) 235.30 / 2833.00
All Time Low / High (₹) 0.75 / 2833.00
Market Cap (₹ Cr.) 3,261
Equity (₹ Cr.) 13.4
Face Value (₹) 10
Industry PE 56.3

Management X-Ray of Cupid:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.0056.24
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales204461848185160144133159
Operating Expenses 183336505365108108110118
Manufacturing Costs7161824222434303943
Material Costs69811142017303434
Employee Cost 23456678911
Other Costs 35610111550402729
Operating Profit 2122534272152362341
Operating Profit Margin (%) 8.2%26.5%41.4%40.5%33.7%24.1%32.7%25.0%17.3%25.9%
Other Income 0221123545
Interest 0000001001
Depreciation 2222222333
Exceptional Items 0000000000
Profit Before Tax 0112532262153382542
Tax 0491296139711
Profit After Tax 081621171540291732
PAT Margin (%) 0.3%17.3%26.1%24.6%21.2%17.8%24.9%20.1%13.0%19.8%
Adjusted EPS (₹)0.05.812.015.412.811.429.921.713.023.7
Dividend Payout Ratio (%)0%22%21%22%29%35%15%21%35%21%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 192436546676103131142166
Share Capital 11111111111313131313
Reserves 7132543556390118129153
Minority Interest0000000000
Debt32102231096
Long Term Debt0000000000
Short Term Debt32102231096
Trade Payables2223562210129
Others Liabilities 2712668811118
Total Liabilities 273551637893165152174189

Fixed Assets

Gross Block33343639414855616573
Accumulated Depreciation16182022252729323437
Net Fixed Assets16161616162126293136
CWIP 0000003160
Investments 0005182221485469
Inventories53348816141819
Trade Receivables381313222342253026
Cash Equivalents 039194937192130
Others Assets249510101916149
Total Assets 273551637893165152174189

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 07132031819421033
PBT 0112532262153382542
Adjustment 222210-1-2-5-4
Changes in Working Capital -2-5-7-2-133-2115-15
Tax Paid 0-2-6-12-10-6-13-9-9-11
Cash Flow From Investing Activity 0-1-1-5-9-14-37-9-13-22
Capex -1-1-2-3-2-7-11-4-9-3
Net Investments 000-5-14-8-28-8-8-23
Others 0002712334
Cash Flow From Financing Activity 1-3-6-4-3-516-333-11
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00-10000000
Interest Paid 000000-100-1
Dividend Paid 0-1-4-3-5-5-12-1-6-7
Others 1-10-12029-319-3
Net Cash Flow 03611-90-20-10
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)0.2836.0152.8245.628.5721.4844.4224.7412.6620.48
ROCE (%)2.748.4979.0171.4942.9428.7949.9829.0917.526.6
Asset Turnover Ratio0.761.451.431.471.1411.250.910.810.88
PAT to CFO Conversion(x)NAN0.880.810.950.181.20.481.450.591.03
Working Capital Days
Receivable Days42476458809673857764
Inventory Days72342117273328384442
Payable Days12184766898101300196119112

Cupid Ltd Stock News

Cupid Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Cupid on 28-Mar-2024 16:01 is ₹2,430.5.
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 28-Mar-2024 16:01 the market cap of Cupid stood at ₹3,261.1.
The latest P/E ratio of Cupid as of 28-Mar-2024 16:01 is 133.2.
The latest P/B ratio of Cupid as of 28-Mar-2024 16:01 is 18.00.
The 52-week high of Cupid is ₹2,833 and the 52-week low is ₹235.3.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cupid is ₹149.7 ( 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   
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.