Valuation Cupid Limited

Stocks

Market Closed - Bombay S.E. 11:28:34 01/09/2026 BST			5-day change	1st Jan Change
275.10 ^INR	-1.82%		-2.26%	+165.54%

08-07	Cupid Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
08-07	Cupid Limited Revises Earnings Guidance for Fy2027	CI

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	111,809
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	110,686
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)	1,333,800	1,333,800	1,333,800	1,341,775	1,342,336	1,344,661
Announcement Date	03/09/21	29/08/22	31/08/23	03/09/24	02/09/25	25/08/26