Stock CUPID CUPID LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cupid Limited

Equities

CUPID

INE509F01029

Personal Products

Market Closed - Bombay S.E.
Other stock markets
 06:00:48 2024-05-10 am EDT 		5-day change 1st Jan Change
99.35 INR -2.93% Intraday chart for Cupid Limited -5.20% +77.14%
Apr. 10 Cupid Bags INR230.7 Million Deal to Supply Female Condoms in Brazil MT
Apr. 10 Cupid Limited Announces Execution of Commercial Agreement for Supply of Female Condoms in Brazil CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 2,638 1,849 1,889 2,805 3,170 3,361
Enterprise Value (EV) 1 2,617 1,751 2,128 2,490 2,712 2,638
P/E ratio 15.4 x 12.2 x 4.74 x 9.68 x 18.4 x 10.7 x
Yield 1.69% 2.88% 3.18% 2.14% 1.89% 1.98%
Capitalization / Revenue 3.27 x 2.16 x 1.17 x 1.94 x 2.39 x 2.11 x
EV / Revenue 3.25 x 2.05 x 1.32 x 1.72 x 2.04 x 1.66 x
EV / EBITDA 9.65 x 7.44 x 4.06 x 6.69 x 11.8 x 6.39 x
EV / FCF -24 x 16.7 x -7 x 4.98 x -346 x 10.3 x
FCF Yield -4.17% 5.99% -14.3% 20.1% -0.29% 9.68%
Price to Book 4.02 x 2.44 x 1.83 x 2.14 x 2.23 x 2.01 x
Nbr of stocks (in thousands) 266,760 266,760 266,760 266,760 266,760 266,760
Reference price 2 9.890 6.932 7.080 10.52 11.88 12.60
Announcement Date 9/29/18 8/31/19 11/27/20 9/3/21 8/29/22 8/31/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 806 854.7 1,613 1,447 1,327 1,593
EBITDA 1 271.2 235.2 523.7 372 229.6 412.8
EBIT 1 249.7 215.5 499.4 346.9 203.4 383.4
Operating Margin 30.98% 25.22% 30.97% 23.97% 15.33% 24.06%
Earnings before Tax (EBT) 1 260.9 209.1 527 382 245.2 423.2
Net income 1 170.9 152.1 398.4 289.8 172.8 315.8
Net margin 21.2% 17.8% 24.71% 20.03% 13.02% 19.82%
EPS 2 0.6407 0.5700 1.493 1.086 0.6475 1.178
Free Cash Flow 1 -109.2 104.9 -303.8 499.6 -7.83 255.4
FCF margin -13.55% 12.28% -18.84% 34.52% -0.59% 16.03%
FCF Conversion (EBITDA) - 44.62% - 134.29% - 61.87%
FCF Conversion (Net income) - 69% - 172.37% - 80.86%
Dividend per Share 2 0.1667 0.2000 0.2250 0.2250 0.2250 0.2500
Announcement Date 9/29/18 8/31/19 11/27/20 9/3/21 8/29/22 8/31/23
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period:
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 239 - - -
Net Cash position 1 21.6 98.8 - 315 459 723
Leverage (Debt/EBITDA) - - 0.4566 x - - -
Free Cash Flow 1 -109 105 -304 500 -7.83 255
ROE (net income / shareholders' equity) 28.6% 21.5% 44.4% 24.7% 12.7% 20.4%
ROA (Net income/ Total Assets) 22.1% 15.7% 24.2% 13.7% 7.79% 13.2%
Assets 1 774.4 966.7 1,645 2,120 2,218 2,392
Book Value Per Share 2 2.460 2.850 3.880 4.910 5.330 6.260
Cash Flow per Share 2 0.1200 0.1000 0.0400 0.0400 0.0100 0.0100
Capex 1 23.3 66.3 111 38.8 86.4 25.4
Capex / Sales 2.89% 7.75% 6.86% 2.68% 6.51% 1.6%
Announcement Date 9/29/18 8/31/19 11/27/20 9/3/21 8/29/22 8/31/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Birth Control Products

1st Jan change Capi.
CUPID LIMITED Stock Cupid Limited
+77.14% 319M
KAREX Stock Karex
+11.64% 181M
THAI NIPPON RUBBER INDUSTRY PUBLIC CO., LTD. Stock Thai Nippon Rubber Industry Public Co., Ltd.
+9.28% 86.47M
SAGAMI RUBBER INDUSTRIES CO., LTD. Stock Sagami Rubber Industries Co., Ltd.
+5.01% 65.75M
Birth Control Products
  1. Stock Market
  2. Equities
  3. CUPID Stock
  4. Financials Cupid Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW