Valuation Cupid Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:29:31 2026-06-11 EDT			5-day change	1st Jan Change
155.60 ^INR	+3.15%		+16.86%	+50.19%

05-15	Cupid Limited Provides Earnings Guidance for the Fiscal Year 2027, 2028 and 2029	CI
05-15	Cupid March-quarter consol net profit 362.6 million rupees	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,889	2,805	3,170	3,361	32,611	17,005
Change	-	48.52%	13.03%	6.02%	870.23%	-47.86%
Enterprise Value (EV) ¹	2,128	2,490	2,712	2,638	30,875	16,364
Change	-	17.02%	8.9%	-2.71%	1,070.39%	-47%
P/E Ratio	4.74x	9.68x	18.4x	10.7x	81.8x	41.9x
PBR	1.83x	2.14x	2.23x	2.01x	10.8x	4.97x
PEG	-	-0.4x	-0.5x	0.1x	3.1x	25.04x
Capitalization / Revenue	1.17x	1.94x	2.39x	2.11x	19.1x	9.27x
EV / Revenue	1.32x	1.72x	2.04x	1.66x	18x	8.92x
EV / EBITDA	4.06x	6.69x	11.8x	6.39x	61.7x	40.2x
EV / EBIT	4.26x	7.18x	13.3x	6.88x	65.4x	43.7x
EV / FCF	-7x	4.98x	-346x	10.3x	-1,229x	-20.6x
FCF Yield	-14.3%	20.1%	-0.29%	9.68%	-0.08%	-4.85%
Dividend per Share ²	0.045	0.045	0.045	0.05	-	-
Rate of return	3.18%	2.14%	1.89%	1.98%	-	-
EPS ²	0.2987	0.2173	0.1295	0.2357	0.297	0.302
Distribution rate	15.1%	20.7%	34.7%	21.2%	-	-
Net sales ¹	1,613	1,447	1,327	1,593	1,711	1,835
EBITDA ¹	523.7	372	229.6	412.8	500.7	407.1
EBIT ¹	499.4	346.9	203.4	383.4	471.8	374.3
Net income ¹	398.4	289.8	172.8	315.8	398.5	408.9
Net Debt ¹	239.2	-315	-458.9	-723.1	-1,736	-640.9
Reference price ²	1.42	2.10	2.38	2.52	24.30	12.67
Nbr of stocks (in thousands)	1,333,800	1,333,800	1,333,800	1,333,800	1,341,775	1,342,336
Announcement Date	11/27/20	9/3/21	8/29/22	8/31/23	9/3/24	9/2/25