
CUPID - Cupid Limited Share Price
Personal Products
Valuation | |
---|---|
Market Cap | 5.39 kCr |
Price/Earnings (Trailing) | 113.49 |
Price/Sales (Trailing) | 24.09 |
EV/EBITDA | 75.04 |
Price/Free Cashflow | -174.97 |
MarketCap/EBT | 84.46 |
Enterprise Value | 5.35 kCr |
Fundamentals | |
---|---|
Revenue (TTM) | 223.9 Cr |
Rev. Growth (Yr) | 47.1% |
Earnings (TTM) | 47.64 Cr |
Earnings Growth (Yr) | 81.8% |
Profitability | |
---|---|
Operating Margin | 29% |
EBT Margin | 29% |
Return on Equity | 13.92% |
Return on Assets | 12.81% |
Free Cashflow Yield | -0.57% |
Price to Sales Ratio
Revenue (Last 12 mths)
Net Income (Last 12 mths)
Growth & Returns | |
---|---|
Price Change 1W | 12.3% |
Price Change 1M | 21.5% |
Price Change 6M | 166.6% |
Price Change 1Y | 137.5% |
3Y Cumulative Return | -5% |
5Y Cumulative Return | -1.5% |
7Y Cumulative Return | 1.4% |
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 & Equivalents | 59.15 Cr |
Free Cash Flow (TTM) | -30.83 Cr |
Free Cash Flow/Share (TTM) | -1.15 |
Balance Sheet | |
---|---|
Total Assets | 371.78 Cr |
Total Liabilities | 29.82 Cr |
Shareholder Equity | 342.24 Cr |
Current Assets | 281.92 Cr |
Current Liabilities | 21.43 Cr |
Net PPE | 66.57 Cr |
Inventory | 41.67 Cr |
Goodwill | 0.00 |
Capital Structure & Leverage | |
---|---|
Debt Ratio | 0.03 |
Debt/Equity | 0.04 |
Interest Coverage | 25.15 |
Interest/Cashflow Ops | -3.65 |
Dividend & Shareholder Returns | |
---|---|
Dividend Yield | 1.7% |
Shares Dilution (1Y) | 0.00% |
Shares Dilution (3Y) | 906% |
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 Name | Holding % |
---|---|
ADITYA KUMAR HALWASIYA | 29.53% |
COLUMBIA PETRO CHEM PRIVATE LIMITED | 12.98% |
L7 HITECH PRIVATE LIMITED | 4.26% |
INVESTOR EDUCATION AND PROTECTION FUND AUTHORITY MINISTRY OF CORPORATE AFFAIRS | 3.75% |
SETU SECURITIES PVT LTD | 3.03% |
CLIFF TREXIM PVT. LTD. | 2.88% |
VEENA GARG | 2.64% |
WORTHY DISTRIBUTORS PRIVATE LIMITED | 1.75% |
VAJRA MACHINERIES PRIVATE LIMITED | 1.6% |
NILRATAN SUPPLIERS PRIVATE LIMITED | 1.5% |
RADHARANI SALES PRIVATE LIMITED | 1.35% |
HIGHPOINT COMMERCIAL PRIVATE LIMITED | 1.19% |
F3 ADVISORS PRIVATE LIMITED | 1.04% |
Forbes EMF | 0% |
Elara India Opportunities Fund Limited | 0% |
Aries Opportunities Fund Limited | 0% |
Arrow Emerging Opportunities Fund Limited | 0% |
Zeal Global Opportunities Fund | 0% |
NOVA GLOBAL OPPORTUNITIESFUND PCC - TOUCHSTONE | 0% |
ABDULMUHSIN SUHNI | 0% |
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 |
---|---|---|---|---|---|---|---|---|---|
MANKIND | Mankind Pharma | 1.07 LCr | 13.4 kCr | +7.00% | +6.90% | 55.9 | 8.01 | - | - |
AJANTPHARM | Ajanta Pharma | 32.13 kCr | 4.9 kCr | -4.60% | -24.10% | 34.62 | 6.56 | - | - |
PFIZER | Pfizer | 23.62 kCr | 2.52 kCr | +1.20% | -15.60% | 29.21 | 9.38 | - | - |
Income Statement for Cupid
Balance Sheet for Cupid
Cash Flow for Cupid
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.