alphaveCUPID₹276.50

Cupid Ltd.

Annual Quarterly₹ CrorePeersBECTORFOOD GAEL AVANTIFEED GODREJAGRO GOKULAGRO HERITGFOOD INDIAGLYCO AMBICAAGARMcap ₹37,180 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q1 FY22 30/06/2021	Q2 FY22 30/09/2021	Q3 FY22 31/12/2021	Q3 FY25 31/12/2024	Q4 FY25 31/03/2025	Q1 FY26 30/06/2025	Q2 FY26 30/09/2025	Q3 FY26 31/12/2025	Q4 FY26 31/03/2026	Q1 FY27 30/06/2026
Revenue from Operations	32.4	32.8	36.2	46.4	56.5	59.8	84.4	93.5	120.0	154.7
Other Income	1.2	1.3	0.8	4.4	4.6	4.9	5.8	10.9	12.1	2.3
Total Income	33.6	34.1	37.0	50.8	61.1	64.7	90.2	104.4	132.0	157.0
Expenses
+ Cost of Materials Consumed	13.0	16.4	14.9	18.1	22.0	16.3	22.4	19.8	52.9	18.7
+ Purchases of Stock-in-Trade	0.0	0.0	0.0	9.7	5.6	8.4	10.2	20.8	20.5	54.6
+ Changes in Inventories	-1.2	-1.1	4.6	-10.9	-6.6	-0.6	1.6	-5.5	-18.7	-8.5
+ Employee Benefit Expense	2.8	3.1	2.6	7.7	8.6	7.1	7.9	8.0	8.8	8.6
+ Finance Costs	0.0	0.0	0.0	0.4	0.8	0.6	0.7	0.6	0.9	1.1
+ Depreciation & Amortisation	0.6	0.6	0.6	1.3	1.3	1.2	1.3	1.3	1.3	1.3
+ Other Expenses	10.5	8.9	10.5	10.5	13.5	12.1	13.9	16.0	19.0	21.3
Total Expenses	25.7	27.9	33.3	36.7	45.1	45.2	58.0	61.1	84.6	97.1
EBITDA	7.3	5.5	3.6	11.3	13.4	16.5	28.4	34.3	37.5	60.1
EBIT	6.7	4.9	3.0	10.1	12.1	15.2	27.1	33.0	36.2	58.8
Profit
PBT before Exceptional Items	7.9	6.1	3.7	14.1	16.0	19.6	32.2	43.3	47.5	59.9
Pretax Income	7.9	6.1	3.7	14.1	16.0	19.6	32.2	43.3	47.5	59.9
+ Current Tax	1.9	1.4	1.0	3.0	4.6	5.1	8.0	9.1	10.1	15.6
+ Deferred Tax	0.1	0.1	0.2	-0.0	-0.1	-0.6	0.1	1.3	1.1	0.2
Tax Expense	2.0	1.5	1.2	3.0	4.5	4.5	8.1	10.4	11.2	15.8
+ Share of Associates & JVs	-0.0	-0.2	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Income	5.9	4.4	2.4	11.0	11.5	15.0	24.1	32.8	36.3	44.1
+ Net Income — Continuing Ops	5.9	4.6	2.5	11.0	11.5	15.0	24.1	32.8	36.3	44.1
+ Other Comprehensive Income	0.0	-0.1	0.0	0.0	-1.2	0.0	-0.2	0.0	0.1	-42.5
Total Comprehensive Income	5.9	4.4	2.4	11.0	10.3	15.0	23.9	32.8	36.4	1.7
Net Income to Common	0.0	—	—	11.0	11.5	15.0	23.9	0.0	36.3	44.1
Per Share
Basic EPS	4.43	3.33	1.77	0.41	0.43	0.56	0.90	1.22	0.27	0.33
Diluted EPS	4.43	3.33	1.77	0.41	0.42	0.55	0.89	1.22	0.26	0.32
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	—	—	-1.2	0.0	-0.2	0.0	0.1	-42.5
+ Tax on Items NOT to be Reclassified	—	—	—	—	1.6	0.0	0.2	0.0	-0.1	42.5
+ Tax on Items to be Reclassified	—	—	—	—	-0.4	0.0	0.0	0.0	—	—
Comprehensive Income — Owners of Parent	0.0	0.0	0.0	0.0	-1.2	—	23.9	0.0	0.1	1.7
Per Share — as-filed variants
Basic EPS — Continuing Operations	4.43	3.33	1.77	0.41	0.43	0.56	0.90	1.22	0.27	0.33
Diluted EPS — Continuing Operations	4.43	3.33	1.77	0.41	0.42	0.55	0.89	1.22	0.26	0.32
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	20.6	17.5	16.7	29.5	35.5	35.7	50.2	58.4	65.3	89.9
Gross Margin %	63.53	53.41	46.21	63.69	62.82	59.71	59.45	62.41	54.43	58.13
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	7.9	6.1	3.7	14.1	16.0	19.6	32.2	43.3	47.5	59.9
Net Income Adj (tax-effected)	5.9	4.4	2.4	11.0	11.5	15.0	24.1	32.8	36.3	44.1
EPS Adj	4.43	3.33	1.77	0.41	0.43	0.56	0.90	1.22	0.27	0.33
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00
Paid Up Equity Capital	13.3	13.3	13.3	26.8	26.8	26.8	26.8	26.8	134.5	134.5

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q1 FY27 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.