CUPID
|
CUPID Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹184 Cr | ₹172 Cr | ₹159 Cr | ₹133 Cr | ₹145 Cr |
| Sales | ₹181 Cr | ₹168 Cr | ₹156 Cr | ₹129 Cr | ₹141 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.90 Cr | ₹4.16 Cr | ₹3.82 Cr | ₹3.27 Cr | ₹3.81 Cr |
| Less: Excise Duty | - | - | ₹0.11 Cr | ₹0.20 Cr | ₹0.52 Cr |
| Net Sales | ₹184 Cr | ₹172 Cr | ₹159 Cr | ₹133 Cr | ₹144 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-21 Cr | ₹3.44 Cr | ₹-0.72 Cr | ₹-1.08 Cr | ₹1.85 Cr |
| Raw Material Consumed | ₹59 Cr | ₹29 Cr | ₹35 Cr | ₹35 Cr | ₹28 Cr |
| Opening Raw Materials | ₹3.51 Cr | ₹2.14 Cr | ₹4.01 Cr | ₹1.98 Cr | ₹1.47 Cr |
| Purchases Raw Materials | ₹38 Cr | ₹30 Cr | ₹33 Cr | ₹37 Cr | ₹28 Cr |
| Closing Raw Materials | ₹2.33 Cr | ₹3.51 Cr | ₹2.14 Cr | ₹4.01 Cr | ₹1.98 Cr |
| Other Direct Purchases / Brought in cost | ₹20 Cr | ₹0.13 Cr | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹7.77 Cr | ₹6.79 Cr | ₹6.15 Cr | ₹5.05 Cr | ₹5.07 Cr |
| Electricity & Power | ₹7.34 Cr | ₹6.35 Cr | ₹5.78 Cr | ₹4.69 Cr | ₹4.81 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.42 Cr | ₹0.44 Cr | ₹0.38 Cr | ₹0.36 Cr | ₹0.27 Cr |
| Employee Cost | ₹27 Cr | ₹16 Cr | ₹11 Cr | ₹9.15 Cr | ₹8.35 Cr |
| Salaries, Wages & Bonus | ₹23 Cr | ₹12 Cr | ₹9.79 Cr | ₹7.62 Cr | ₹6.96 Cr |
| Contributions to EPF & Pension Funds | ₹1.33 Cr | ₹0.80 Cr | ₹0.66 Cr | ₹0.59 Cr | ₹0.54 Cr |
| Workmen and Staff Welfare Expenses | ₹0.66 Cr | ₹0.65 Cr | ₹0.46 Cr | ₹0.44 Cr | ₹0.40 Cr |
| Other Employees Cost | ₹2.56 Cr | ₹1.76 Cr | ₹0.54 Cr | ₹0.50 Cr | ₹0.45 Cr |
| Other Manufacturing Expenses | ₹32 Cr | ₹29 Cr | ₹37 Cr | ₹34 Cr | ₹25 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹1.38 Cr | ₹1.37 Cr | ₹1.16 Cr | ₹1.89 Cr | ₹1.25 Cr |
| Packing Material Consumed | ₹23 Cr | ₹21 Cr | ₹25 Cr | ₹22 Cr | ₹16 Cr |
| Other Mfg Exp | ₹7.89 Cr | ₹6.66 Cr | ₹11 Cr | ₹9.93 Cr | ₹7.42 Cr |
| General and Administration Expenses | ₹23 Cr | ₹22 Cr | ₹14 Cr | ₹12 Cr | ₹22 Cr |
| Rent , Rates & Taxes | ₹1.44 Cr | ₹1.33 Cr | ₹0.78 Cr | ₹0.88 Cr | ₹0.80 Cr |
| Insurance | - | - | - | - | - |
| Printing and stationery | ₹0.14 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹0.21 Cr | ₹0.17 Cr |
| Professional and legal fees | ₹4.22 Cr | ₹4.01 Cr | ₹2.32 Cr | ₹4.33 Cr | ₹1.53 Cr |
| Traveling and conveyance | ₹0.75 Cr | ₹1.02 Cr | ₹1.10 Cr | ₹0.58 Cr | ₹0.63 Cr |
| Other Administration | ₹16 Cr | ₹15 Cr | ₹9.73 Cr | ₹5.56 Cr | ₹19 Cr |
| Selling and Distribution Expenses | ₹9.69 Cr | ₹13 Cr | ₹9.95 Cr | ₹8.60 Cr | ₹11 Cr |
| Advertisement & Sales Promotion | ₹5.62 Cr | ₹5.43 Cr | ₹0.29 Cr | ₹0.24 Cr | ₹0.21 Cr |
| Sales Commissions & Incentives | ₹0.46 Cr | ₹4.29 Cr | ₹2.83 Cr | ₹4.30 Cr | ₹7.42 Cr |
| Freight and Forwarding | ₹3.10 Cr | ₹3.06 Cr | ₹6.83 Cr | ₹4.03 Cr | ₹3.42 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.51 Cr | ₹0.10 Cr | ₹0.00 Cr | ₹0.02 Cr | ₹0.12 Cr |
| Miscellaneous Expenses | ₹4.26 Cr | ₹2.15 Cr | ₹4.97 Cr | ₹7.19 Cr | ₹7.06 Cr |
| Bad debts /advances written off | ₹0.02 Cr | ₹0.10 Cr | ₹0.04 Cr | ₹0.66 Cr | ₹0.02 Cr |
| Provision for doubtful debts | ₹1.55 Cr | ₹0.04 Cr | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹0.84 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.70 Cr | ₹2.01 Cr | ₹4.93 Cr | ₹6.53 Cr | ₹6.21 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹142 Cr | ₹121 Cr | ₹118 Cr | ₹110 Cr | ₹108 Cr |
| Operating Profit (Excl OI) | ₹42 Cr | ₹51 Cr | ₹41 Cr | ₹23 Cr | ₹36 Cr |
| Other Income | ₹20 Cr | ₹6.60 Cr | ₹4.77 Cr | ₹4.31 Cr | ₹5.16 Cr |
| Interest Received | ₹16 Cr | ₹4.66 Cr | ₹4.13 Cr | ₹2.96 Cr | ₹2.70 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹1.49 Cr | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹2.37 Cr | ₹1.94 Cr | ₹0.64 Cr | ₹1.35 Cr | ₹2.46 Cr |
| Operating Profit | ₹61 Cr | ₹57 Cr | ₹46 Cr | ₹27 Cr | ₹41 Cr |
| Interest | ₹2.05 Cr | ₹1.81 Cr | ₹0.79 Cr | ₹0.14 Cr | ₹0.43 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.12 Cr | ₹1.21 Cr | ₹0.50 Cr | ₹0.03 Cr | ₹0.06 Cr |
| Other Interest | ₹1.94 Cr | ₹0.60 Cr | ₹0.29 Cr | ₹0.11 Cr | ₹0.37 Cr |
| PBDT | ₹59 Cr | ₹56 Cr | ₹45 Cr | ₹27 Cr | ₹41 Cr |
| Depreciation | ₹4.48 Cr | ₹2.93 Cr | ₹2.97 Cr | ₹2.65 Cr | ₹2.60 Cr |
| Profit Before Taxation & Exceptional Items | ₹55 Cr | ₹53 Cr | ₹42 Cr | ₹25 Cr | ₹38 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹55 Cr | ₹53 Cr | ₹42 Cr | ₹25 Cr | ₹38 Cr |
| Provision for Tax | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹7.24 Cr | ₹9.22 Cr |
| Current Income Tax | ₹13 Cr | ₹13 Cr | ₹10 Cr | ₹6.61 Cr | ₹9.47 Cr |
| Deferred Tax | ₹-0.02 Cr | ₹0.14 Cr | ₹0.52 Cr | ₹0.15 Cr | ₹-0.69 Cr |
| Other taxes | ₹0.71 Cr | ₹-0.02 Cr | - | ₹0.48 Cr | ₹0.44 Cr |
| Profit After Tax | ₹41 Cr | ₹40 Cr | ₹32 Cr | ₹17 Cr | ₹29 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹189 Cr | ₹153 Cr | ₹128 Cr | ₹117 Cr | ₹89 Cr |
| Appropriations | ₹230 Cr | ₹192 Cr | ₹160 Cr | ₹134 Cr | ₹118 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹10 Cr | ₹3.39 Cr | ₹4.67 Cr | ₹4.67 Cr | - |
| Equity Dividend % | - | - | ₹50.00 | ₹45.00 | ₹45.00 |
| Earnings Per Share | ₹1.52 | ₹2.97 | ₹23.68 | ₹12.96 | ₹21.73 |
| Adjusted EPS | ₹1.52 | ₹0.15 | ₹1.18 | ₹0.65 | ₹1.09 |
Compare Income Statement of peers of CUPID
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CUPID | ₹9,044.4 Cr | 9.3% | 34.4% | 293.1% | Stock Analytics | |
| HINDUSTAN UNILEVER | ₹571,973.0 Cr | 0.3% | -6.1% | 0.2% | Stock Analytics | |
| GODREJ CONSUMER PRODUCTS | ₹115,120.0 Cr | -2.7% | -0.7% | -4.5% | Stock Analytics | |
| DABUR INDIA | ₹91,389.4 Cr | -1.7% | 1.8% | 3.3% | Stock Analytics | |
| COLGATEPALMOLIVE (INDIA) | ₹59,309.2 Cr | -0.3% | -3.5% | -20.7% | Stock Analytics | |
| PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹41,697.9 Cr | -0.8% | -7.5% | -17.3% | Stock Analytics | |
CUPID Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CUPID | 9.3% |
34.4% |
293.1% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses