sharesgurusharesguru
sharesguru
CUPID

CUPID - Cupid Limited Share Price

Personal Products

214.59+7.49(+3.62%)
Market Closed as of Sep 19, 2025, 15:30 IST

Valuation

Market Cap5.39 kCr
Price/Earnings (Trailing)113.49
Price/Sales (Trailing)24.09
EV/EBITDA75.04
Price/Free Cashflow-174.97
MarketCap/EBT84.46
Enterprise Value5.35 kCr

Fundamentals

Revenue (TTM)223.9 Cr
Rev. Growth (Yr)47.1%
Earnings (TTM)47.64 Cr
Earnings Growth (Yr)81.8%

Profitability

Operating Margin29%
EBT Margin29%
Return on Equity13.92%
Return on Assets12.81%
Free Cashflow Yield-0.57%

Price to Sales Ratio

Latest reported: 24

Revenue (Last 12 mths)

Latest reported: 224 Cr

Net Income (Last 12 mths)

Latest reported: 48 Cr

Growth & Returns

Price Change 1W12.3%
Price Change 1M21.5%
Price Change 6M166.6%
Price Change 1Y137.5%
3Y Cumulative Return-5%
5Y Cumulative Return-1.5%
7Y Cumulative Return1.4%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)44.91 Cr
Cash Flow from Operations (TTM)-11.37 Cr
Cash Flow from Financing (TTM)-1.46 Cr
Cash & Equivalents59.15 Cr
Free Cash Flow (TTM)-30.83 Cr
Free Cash Flow/Share (TTM)-1.15

Balance Sheet

Total Assets371.78 Cr
Total Liabilities29.82 Cr
Shareholder Equity342.24 Cr
Current Assets281.92 Cr
Current Liabilities21.43 Cr
Net PPE66.57 Cr
Inventory41.67 Cr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.03
Debt/Equity0.04
Interest Coverage25.15
Interest/Cashflow Ops-3.65

Dividend & Shareholder Returns

Dividend Yield1.7%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)906%
Pros

Profitability: Very strong Profitability. One year profit margin are 21%.

Momentum: Stock price has a strong positive momentum. Stock is up 21.5% in last 30 days.

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Technicals: Bullish SharesGuru indicator.

Growth: Awesome revenue growth! Revenue grew 19.6% over last year and 65.9% in last three years on TTM basis.

Balance Sheet: Strong Balance Sheet.

Size: Market Cap wise it is among the top 20% companies of india.

Cons

Past Returns: Underperforming stock! In past three years, the stock has provided -5% return compared to 11.2% by NIFTY 50.

Dilution: Company has a tendency to dilute it's stock investors.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Investor Care

Dividend Yield1.7%
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)1.77

Financial Health

Current Ratio13.16
Debt/Equity0.04

Technical Indicators

RSI (14d)83.33
RSI (5d)84.12
RSI (21d)79.65
MACD SignalBuy
Stochastic Oscillator SignalHold
Grufity SignalBuy
RSI SignalSell
RSI5 SignalSell
RSI21 SignalSell
SMA 5 SignalBuy
SMA 10 SignalBuy
SMA 20 SignalBuy
SMA 50 SignalBuy
SMA 100 SignalBuy

Summary of Latest Earnings Report from Cupid

Summary of Cupid's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

Last updated:

Management Outlook & Key Points:

Outlook:

  • Q4 FY24 Guidance: Projected revenue of Rs.50-55 crore, with female condom sales expected to rebound to ~Rs.21 crore post-lab equipment resolution in South Africa.
  • Capacity Expansion: 3-4 new condom dipping lines planned by end-2024, adding ~300 million male condom units to current 480 million capacity.
  • Acquisition Strategy: Raising Rs.385 crore via non-convertible warrants to fund strategic acquisitions (likely condom/IVD manufacturers) for product diversification (non-latex condoms) and faster global approvals.
  • US Market Entry: Targeting FDA approval for female condoms by FY26, pending USFDA requirements (e.g., US-based clinical trials).
  • Domestic Retail Push: Expanding B2C presence (1,000+ outlets), bundling products (e.g., deodorants), and targeting premiumization.

Major Points:

  • Q3 Performance: Revenue rose 16% QoQ to Rs.40 crore; net profit surged 73% QoQ. Female condom sales dropped to Rs.1 crore due to export delays.
  • Inventory: Stuck female condom inventory drove stockpile to Rs.23 crore (resolved in Q4).
  • Exports Dominance: 89% of Q3 sales were exports (UNFPA, governments); domestic sales (11%) include IVD kits.
  • Order Pipeline: Rs.80 crore order book (Rs.30 crore female condoms; Rs.50 crore male condoms) with new tenders expected from Brazil, South Africa, and India.
  • Margins: Targeting EBITDA margins >35% and PAT margins >25% via operational efficiency.
  • Product Diversification: Exploring polyisoprene/polyurethane condoms (non-latex) via acquisitions to tap premium markets.
  • Retail Growth: Focused on northern India; plans to scale distribution post-acquisition funding.

(Character count: 1,999)

Last updated:

Question 1:
"My question is regarding the warrants which you have issued to the FIIs around Rs. 385 crores. As you have already highlighted that you don't need any money outside, whatever money which is there in the balance sheet is sufficient for expansion of the new facility. So would like to know exactly what's the purpose of raising this Rs. 385 crores. I mean you would be saying that for future need and all that but I would like to know the exact reason for this. Any acquisition you are planning or anything else?"
Answer:
The funds will partially address working capital needs but primarily finance strategic acquisitions in condoms (polyisoprene/polyurethane variants) and IVDs. The goal is to expand product lines, secure faster regulatory approvals, and enhance manufacturing capabilities. Acquisitions are expected within 18 months, targeting companies with existing infrastructure or approvals.

Question 2:
"What is the current order book of the company and can you please split it out in terms of domestic and international market?"
Answer:
The order book stands at Rs. 80 crores, with 85"“90% from international markets (including female condom orders from South Africa/Brazil and male condoms for UNFPA) and 10"“15% domestic (primarily male condoms and IVD kits). Deliveries are expected over the next 12 months.

Question 3:
"What is your competitor profile for IVD?"
Answer:
Cupid's IVD segment focuses on 8 test kits, including malaria and pregnancy (Cupisure). Clinical trials and CE/WHO certifications for malaria kits are underway, with domestic tender participation expected by mid-2024 and global orders (Africa/Latin America) targeted post-2025 after approvals.

Question 4:
"What is the current order book of the company and can you please split it out in terms of domestic and international market?"
Answer:
The order book stands at Rs. 80 crores, with 85"“90% from international markets (including female condom orders from South Africa/Brazil and male condoms for UNFPA) and 10"“15% domestic (primarily male condoms and IVD kits). Deliveries are expected over the next 12 months.

Question 5:
"Quantified in revenue and profitability terms, what are we expecting from the capacity expansion announced by the company in December?"
Answer:
Post-expansion, Cupid projects revenue of $400 million (Rs.3,200 crores) and EBITDA exceeding $100 million (Rs.800 crores). This includes new condom lines (300 million units added to 480 million existing capacity) and leveraging acquisitions for premium product diversification.

Revenue Breakdown

Analysis of Cupid's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.

No revenue data available.

Share Holdings

Understand Cupid ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
ADITYA KUMAR HALWASIYA29.53%
COLUMBIA PETRO CHEM PRIVATE LIMITED12.98%
L7 HITECH PRIVATE LIMITED4.26%
INVESTOR EDUCATION AND PROTECTION FUND AUTHORITY MINISTRY OF CORPORATE AFFAIRS3.75%
SETU SECURITIES PVT LTD3.03%
CLIFF TREXIM PVT. LTD.2.88%
VEENA GARG2.64%
WORTHY DISTRIBUTORS PRIVATE LIMITED1.75%
VAJRA MACHINERIES PRIVATE LIMITED1.6%
NILRATAN SUPPLIERS PRIVATE LIMITED1.5%
RADHARANI SALES PRIVATE LIMITED1.35%
HIGHPOINT COMMERCIAL PRIVATE LIMITED1.19%
F3 ADVISORS PRIVATE LIMITED1.04%
Forbes EMF0%
Elara India Opportunities Fund Limited0%
Aries Opportunities Fund Limited0%
Arrow Emerging Opportunities Fund Limited0%
Zeal Global Opportunities Fund0%
NOVA GLOBAL OPPORTUNITIESFUND PCC - TOUCHSTONE0%
ABDULMUHSIN SUHNI0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is Cupid Better than it's peers?

Detailed comparison of Cupid against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
MANKINDMankind Pharma1.07 LCr13.4 kCr+7.00%+6.90%55.98.01--
AJANTPHARMAjanta Pharma32.13 kCr4.9 kCr-4.60%-24.10%34.626.56--
PFIZERPfizer23.62 kCr2.52 kCr+1.20%-15.60%29.219.38--

Income Statement for Cupid

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

Balance Sheet for Cupid

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

Cash Flow for Cupid

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

What does Cupid Limited do?

Cupid Limited designs, manufactures, markets, and exports male and female condoms in India. The company offers water based lubricant jellies; in vitro diagnostic kits, including rapid diagnostic, viral transport medium, typhoid antibody, syphilis antibody, HIV 1 and 2 kit antibody, dengue IgG/IgM Antibody, malaria Pf-Pv and Pf-PAN antigen, hepatitis B (HbsAg) antigen, hepatitis C (HCV) antibody, pregnancy hCG detection, LH ovulation rapid, and dengue NS1 test; and deodorant and pocket perfumes. It also exports its products to countries in Africa, Europe, Ocenia, Asia, North America, and South America. The company was formerly known as Cupid Condom Limited and changed its name to Cupid Limited in January 2006. The company was incorporated in 1993 and is based in Nashik, India.

Industry Group:Personal Products
Employees:169
Website:www.cupidlimited.com