Cupid Ltd

NSE: CUPID BSE: 530843

₹352.85

-1.75 (0.49%)

Fri, 23 Oct 2026, 11:53 am

MTF 5xInvest in Cupid Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)47479.97

PE Ratio351.93

Dividend0

Consumer Non-Durables

Household/Personal Care

24.5K

Cupid Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	128.54M	187.72M	243.83M	123.60M	84.97M	191.11M	259.78M	283.99M	195.34M	444.41M	611.46M	821.48M	779.03M	824.36M	1.53B	1.40B	1.29B	1.55B	1.68B	1.81B
Gross profit	34.00M	55.55M	49.96M	-8.64M	-11.58M	29.26M	27.48M	36.80M	25.34M	148.89M	279.38M	373.65M	289.36M	274.90M	893.45M	671.99M	419.96M	649.37M	819.54M	725.32M
Operating expenses (excl. COGS)	-751.57K	-16.90M	-18.26M	-16.00M	-9.44M	-17.10M	-14.17M	-20.13M	-19.24M	-37.67M	-45.53M	-70.14M	-63.74M	-117.43M	-464.28M	-360.79M	-243.97M	-293.82M	-365.83M	-359.44M
Selling/general/admin expenses, total	—	—	—	0	-7.87M	-15.03M	-12.15M	-17.81M	-17.76M	-36.94M	-43.92M	-70.14M	-63.74M	-88.89M	-460.39M	-313.39M	-205.16M	-293.81M	-365.83M	-356.51M
Research & development	0	0	0	0	-431.18K	-767.71K	-398.37K	-380.58K	-180.95K	-37.02K	-542.00K	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	—	—	—	-7.44M	-14.27M	-11.75M	-17.43M	-17.58M	-36.91M	-43.37M	-70.14M	-63.74M	-88.89M	-460.39M	-313.39M	-205.16M	-293.81M	-365.83M	-356.51M
Other operating expenses, total	-751.57K	-16.90M	-18.26M	-16.00M	-1.57M	-2.07M	-2.03M	-2.31M	-1.48M	-729.16K	-1.61M	0	0	-28.54M	-3.89M	-47.40M	-38.81M	-9.00K	0	-2.93M
Operating income	33.25M	38.65M	31.71M	-24.64M	-21.02M	12.16M	13.31M	16.67M	6.10M	111.22M	233.85M	303.50M	225.62M	157.46M	429.17M	311.20M	175.99M	355.55M	453.72M	365.88M
Non-operating income, total	15.01M	25.25K	-6.75M	-14.05M	-10.59M	-6.55M	-6.11M	-2.96M	-5.02M	3.14M	14.44M	20.67M	35.30M	51.67M	97.87M	70.81M	69.22M	67.64M	72.10M	182.72M
Interest expense, net of interest capitalized	—	-597.22K	-6.39M	-10.25M	-9.62M	-9.08M	-8.31M	-4.64M	-4.71M	-2.60M	-2.15M	-1.17M	-522.00K	-1.07M	-5.29M	-5.73M	-2.08M	-7.88M	-18.10M	-20.52M
Interest capitalized	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	-943.11K	622.47K	206.90K	-3.79M	-969.32K	2.53M	2.20M	1.72M	290.88K	6.40M	16.59M	21.84M	31.18M	42.73M	92.34M	65.04M	60.36M	72.26M	82.21M	192.56M
Non-operating interest income	348.25K	217.87K	504.01K	539.25K	522.16K	785.76K	296.32K	668.08K	320.45K	844.38K	4.92M	7.71M	6.14M	5.45M	18.09M	27.10M	29.62M	41.41M	46.59M	158.04M
Miscellaneous non-operating expense	-1.29M	404.60K	-297.11K	-4.33M	-1.49M	1.75M	1.90M	1.05M	-29.57K	5.56M	11.67M	14.13M	25.04M	37.28M	74.25M	37.94M	30.73M	30.85M	33.50M	32.68M
Unusual income/expense	15.96M	—	-562.74K	—	—	—	—	-35.71K	-600.00K	-655.63K	—	—	4.64M	10.01M	10.81M	11.50M	10.95M	3.26M	7.99M	10.68M
Pretax income	48.26M	38.67M	24.96M	-38.69M	-31.61M	5.61M	7.20M	13.71M	1.08M	114.36M	248.30M	324.17M	260.92M	209.13M	527.04M	382.01M	245.21M	423.19M	525.82M	548.60M
Taxes	-17.99M	-11.61M	-14.09M	11.51M	12.17M	-1.73M	-1.33M	-5.13M	-559.78K	-37.28M	-88.97M	-118.69M	-90.02M	-57.04M	-128.63M	-92.18M	-72.42M	-107.36M	-127.27M	-139.72M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	30.27M	27.06M	10.87M	-27.18M	-19.44M	3.88M	5.86M	8.58M	519.43K	77.08M	159.33M	205.49M	170.90M	152.09M	398.41M	289.83M	172.79M	315.83M	398.55M	408.87M
Net income	30.27M	27.06M	10.87M	-27.18M	-19.44M	3.88M	5.86M	8.58M	519.43K	77.08M	159.33M	205.49M	170.90M	152.09M	398.41M	289.83M	172.79M	315.83M	398.55M	408.87M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	30.27M	27.06M	10.87M	-27.18M	-19.44M	3.88M	5.86M	8.58M	519.43K	77.08M	159.33M	205.49M	170.90M	152.09M	398.41M	289.83M	172.79M	315.83M	398.55M	408.87M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	40.43M	46.10M	42.53M	-10.86M	-7.09M	25.93M	27.04M	30.86M	21.16M	129.54M	253.15M	324.48M	247.41M	177.61M	454.17M	337.19M	202.45M	385.24M	482.97M	410.63M
EBIT	33.25M	38.65M	31.71M	-24.64M	-21.02M	12.16M	13.31M	16.67M	6.10M	111.22M	233.85M	303.50M	225.62M	157.46M	429.17M	311.20M	175.99M	355.55M	453.72M	365.88M
Total operating expenses	-95.29M	-149.07M	-212.12M	-148.24M	-105.99M	-178.95M	-246.47M	-267.32M	-189.24M	-333.18M	-377.60M	-517.98M	-553.40M	-666.89M	-1.10B	-1.09B	-1.12B	-1.20B	-1.23B	-1.44B
Prepaid expenses	3.68M	5.98M	8.43M	5.56M	5.69M	231.27K	164.08K	260.66K	292.64K	20.37M	63.27M	1.03M	935.00K	1.89M	3.51M	3.15M	2.84M	3.75M	7.59M	10.43M
Deferred income, current	—	—	—	—	—	—	—	—	4.21M	1.41M	657.00K	7.28M	1.04M	2.21M	8.83M	4.89M	38.34M	8.05M	1.42M	876.00K
Capital and operating lease obligations	0	—	0	0	0	0	4.58M	0	0	0	0	0	0	0	1.03M	0	0	0	50.25M	50.25M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	25.25M	25.08M	27.87M	29.73M	26.05M	26.05M	25.64M	25.14M	24.28M	22.11M	20.49M	21.63M	19.86M	17.73M	14.79M	6.99M	8.69M	28.61M	22.82M	43.69M
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	0	0	-13.34M	-40.01M	-26.68M	-53.51M	-49.58M	-120.60M	-13.34M	-60.02M	-73.36M	-40.01M	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Cupid Financials

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	128.54M	187.72M	243.83M	123.60M	84.97M	191.11M	259.78M	283.99M	195.34M	444.41M	611.46M	821.48M	779.03M	824.36M	1.53B	1.40B	1.29B	1.55B	1.68B	1.81B
Gross profit	34.00M	55.55M	49.96M	-8.64M	-11.58M	29.26M	27.48M	36.80M	25.34M	148.89M	279.38M	373.65M	289.36M	274.90M	893.45M	671.99M	419.96M	649.37M	819.54M	725.32M
Operating expenses (excl. COGS)	-751.57K	-16.90M	-18.26M	-16.00M	-9.44M	-17.10M	-14.17M	-20.13M	-19.24M	-37.67M	-45.53M	-70.14M	-63.74M	-117.43M	-464.28M	-360.79M	-243.97M	-293.82M	-365.83M	-359.44M
Selling/general/admin expenses, total	—	—	—	0	-7.87M	-15.03M	-12.15M	-17.81M	-17.76M	-36.94M	-43.92M	-70.14M	-63.74M	-88.89M	-460.39M	-313.39M	-205.16M	-293.81M	-365.83M	-356.51M
Research & development	0	0	0	0	-431.18K	-767.71K	-398.37K	-380.58K	-180.95K	-37.02K	-542.00K	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	—	—	—	-7.44M	-14.27M	-11.75M	-17.43M	-17.58M	-36.91M	-43.37M	-70.14M	-63.74M	-88.89M	-460.39M	-313.39M	-205.16M	-293.81M	-365.83M	-356.51M
Other operating expenses, total	-751.57K	-16.90M	-18.26M	-16.00M	-1.57M	-2.07M	-2.03M	-2.31M	-1.48M	-729.16K	-1.61M	0	0	-28.54M	-3.89M	-47.40M	-38.81M	-9.00K	0	-2.93M
Operating income	33.25M	38.65M	31.71M	-24.64M	-21.02M	12.16M	13.31M	16.67M	6.10M	111.22M	233.85M	303.50M	225.62M	157.46M	429.17M	311.20M	175.99M	355.55M	453.72M	365.88M
Non-operating income, total	15.01M	25.25K	-6.75M	-14.05M	-10.59M	-6.55M	-6.11M	-2.96M	-5.02M	3.14M	14.44M	20.67M	35.30M	51.67M	97.87M	70.81M	69.22M	67.64M	72.10M	182.72M
Interest expense, net of interest capitalized	—	-597.22K	-6.39M	-10.25M	-9.62M	-9.08M	-8.31M	-4.64M	-4.71M	-2.60M	-2.15M	-1.17M	-522.00K	-1.07M	-5.29M	-5.73M	-2.08M	-7.88M	-18.10M	-20.52M
Interest capitalized	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	-943.11K	622.47K	206.90K	-3.79M	-969.32K	2.53M	2.20M	1.72M	290.88K	6.40M	16.59M	21.84M	31.18M	42.73M	92.34M	65.04M	60.36M	72.26M	82.21M	192.56M
Non-operating interest income	348.25K	217.87K	504.01K	539.25K	522.16K	785.76K	296.32K	668.08K	320.45K	844.38K	4.92M	7.71M	6.14M	5.45M	18.09M	27.10M	29.62M	41.41M	46.59M	158.04M
Miscellaneous non-operating expense	-1.29M	404.60K	-297.11K	-4.33M	-1.49M	1.75M	1.90M	1.05M	-29.57K	5.56M	11.67M	14.13M	25.04M	37.28M	74.25M	37.94M	30.73M	30.85M	33.50M	32.68M
Unusual income/expense	15.96M	—	-562.74K	—	—	—	—	-35.71K	-600.00K	-655.63K	—	—	4.64M	10.01M	10.81M	11.50M	10.95M	3.26M	7.99M	10.68M
Pretax income	48.26M	38.67M	24.96M	-38.69M	-31.61M	5.61M	7.20M	13.71M	1.08M	114.36M	248.30M	324.17M	260.92M	209.13M	527.04M	382.01M	245.21M	423.19M	525.82M	548.60M
Taxes	-17.99M	-11.61M	-14.09M	11.51M	12.17M	-1.73M	-1.33M	-5.13M	-559.78K	-37.28M	-88.97M	-118.69M	-90.02M	-57.04M	-128.63M	-92.18M	-72.42M	-107.36M	-127.27M	-139.72M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	30.27M	27.06M	10.87M	-27.18M	-19.44M	3.88M	5.86M	8.58M	519.43K	77.08M	159.33M	205.49M	170.90M	152.09M	398.41M	289.83M	172.79M	315.83M	398.55M	408.87M
Net income	30.27M	27.06M	10.87M	-27.18M	-19.44M	3.88M	5.86M	8.58M	519.43K	77.08M	159.33M	205.49M	170.90M	152.09M	398.41M	289.83M	172.79M	315.83M	398.55M	408.87M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	30.27M	27.06M	10.87M	-27.18M	-19.44M	3.88M	5.86M	8.58M	519.43K	77.08M	159.33M	205.49M	170.90M	152.09M	398.41M	289.83M	172.79M	315.83M	398.55M	408.87M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	40.43M	46.10M	42.53M	-10.86M	-7.09M	25.93M	27.04M	30.86M	21.16M	129.54M	253.15M	324.48M	247.41M	177.61M	454.17M	337.19M	202.45M	385.24M	482.97M	410.63M
EBIT	33.25M	38.65M	31.71M	-24.64M	-21.02M	12.16M	13.31M	16.67M	6.10M	111.22M	233.85M	303.50M	225.62M	157.46M	429.17M	311.20M	175.99M	355.55M	453.72M	365.88M
Total operating expenses	-95.29M	-149.07M	-212.12M	-148.24M	-105.99M	-178.95M	-246.47M	-267.32M	-189.24M	-333.18M	-377.60M	-517.98M	-553.40M	-666.89M	-1.10B	-1.09B	-1.12B	-1.20B	-1.23B	-1.44B
Prepaid expenses	3.68M	5.98M	8.43M	5.56M	5.69M	231.27K	164.08K	260.66K	292.64K	20.37M	63.27M	1.03M	935.00K	1.89M	3.51M	3.15M	2.84M	3.75M	7.59M	10.43M
Deferred income, current	—	—	—	—	—	—	—	—	4.21M	1.41M	657.00K	7.28M	1.04M	2.21M	8.83M	4.89M	38.34M	8.05M	1.42M	876.00K
Capital and operating lease obligations	0	—	0	0	0	0	4.58M	0	0	0	0	0	0	0	1.03M	0	0	0	50.25M	50.25M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	25.25M	25.08M	27.87M	29.73M	26.05M	26.05M	25.64M	25.14M	24.28M	22.11M	20.49M	21.63M	19.86M	17.73M	14.79M	6.99M	8.69M	28.61M	22.82M	43.69M
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	0	0	-13.34M	-40.01M	-26.68M	-53.51M	-49.58M	-120.60M	-13.34M	-60.02M	-73.36M	-40.01M	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0