|
Market Closed -
Bombay S.E.
03:59:17 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 353.25 INR | +0.21% |
|
-0.97% | +240.97% |
| 23/09 | Cupid Limited Approves Appointment of Keral Prasad Yadaw as Independent Director | CI |
| 22/09 | Cupid Limited Provides Earnings Guidance for Fiscal Year 2028 and Fiscal Year 2029 | CI |
Company Valuation: Cupid Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2,805 | 3,170 | 3,361 | 32,611 | 17,005 | 1,11,809 |
| Change | - | 13.03% | 6.02% | 870.23% | -47.86% | 557.52% |
| Enterprise Value (EV) 1 | 2,490 | 2,712 | 2,638 | 30,875 | 15,737 | 1,10,686 |
| Change | - | 8.9% | -2.71% | 1,070.39% | -49.03% | 603.37% |
| P/E | 9.68x | 18.4x | 10.7x | 81.8x | 41.9x | 105x |
| PBR | 2.14x | 2.23x | 2.01x | 10.8x | 4.97x | 24.8x |
| PEG | - | -0.5x | 0.1x | 3.1x | 25.04x | 1x |
| Capitalization / Revenue | 1.94x | 2.39x | 2.11x | 19.1x | 9.27x | 31.3x |
| EV / Revenue | 1.72x | 2.04x | 1.66x | 18x | 8.57x | 30.9x |
| EV / EBITDA | 6.69x | 11.8x | 6.39x | 61.7x | 38.7x | 96.1x |
| EV / EBIT | 7.18x | 13.3x | 6.88x | 65.4x | 42x | 98.9x |
| EV / FCF | 4.98x | -346x | 10.3x | -1,229x | -41.5x | 3,513x |
| FCF Yield | 20.1% | -0.29% | 9.68% | -0.08% | -2.41% | 0.03% |
| Dividend per Share 2 | 0.045 | 0.045 | 0.05 | - | - | - |
| Rate of return | 2.14% | 1.89% | 1.98% | - | - | - |
| EPS 2 | 0.2173 | 0.1295 | 0.2357 | 0.297 | 0.302 | 0.79 |
| Distribution rate | 20.7% | 34.7% | 21.2% | - | - | - |
| Net sales 1 | 1,447 | 1,327 | 1,593 | 1,711 | 1,835 | 3,577 |
| EBITDA 1 | 372 | 229.6 | 412.8 | 500.7 | 407.1 | 1,151 |
| EBIT 1 | 346.9 | 203.4 | 383.4 | 471.8 | 374.3 | 1,119 |
| Net income 1 | 289.8 | 172.8 | 315.8 | 398.5 | 408.9 | 1,082 |
| Net Debt 1 | -315 | -458.9 | -723.1 | -1,736 | -1,268 | -1,123 |
| Reference price 2 | 2.10 | 2.38 | 2.52 | 24.30 | 12.67 | 83.15 |
| Nbr of stocks (in thousands) | 13,33,800 | 13,33,800 | 13,33,800 | 13,41,775 | 13,42,336 | 13,44,661 |
| Announcement Date | 03/09/21 | 29/08/22 | 31/08/23 | 03/09/24 | 02/09/25 | 25/08/26 |
1INR in Million2INR
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 500.44Cr | |
| 23.09x | 4.38x | 16.05x | 2.8% | 36TCr | |
| 31.21x | 4.78x | 19.74x | 1.91% | 24TCr | |
| 19.38x | 2.88x | 12.7x | 3.26% | 14TCr | |
| 25.55x | 3.76x | 15.81x | 2.32% | 7.39TCr | |
| 54.75x | 7.76x | 29.9x | 0.29% | 4.84TCr | |
| 39.34x | 6.34x | 27.54x | 2.38% | 4.71TCr | |
| 36.85x | 2.77x | 15.37x | 1.44% | 3.88TCr | |
| 19.67x | 2.75x | 11.49x | 4.52% | 3.59TCr | |
| 16.24x | 2.52x | 11.76x | 4.95% | 3.46TCr | |
| Average | 29.56x | 4.21x | 17.82x | 2.65% | 10.31TCr | |
| Weighted average by Cap. | 27.09x | 4.29x | 17.30x | 2.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CUPID Stock
- Valuation Cupid Limited
Select your edition
All financial news and data tailored to specific country editions
