EN DE

Cupid Limited (530843) Fair Value & Analysis

Other · IN · Market cap ₹2.8B

CL Cupid Limited 530843 · BSE
Price₹269.30
Fair Value₹435.34
Upside+61.7%
Quality45/100
Watch Cupid Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 23.8% net margin
2.28% dividend yield
Wide moat 89/100
Evidence: High Range ₹337.59 – ₹533.08 Share as image

Fair value as of: Aug 18, 2026

From 15 valuation models · updated today

Share price +25.4% over the past month.

Below-average quality, screening 62% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (₹337.59). The market is more pessimistic than our downside scenario.
  • Solid quality (45/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹294.90 ₹1.93 Fair Value ₹435.34 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 18, 2026.

How to read this chart

60‑month range ₹1.93 – ₹294.90 · fair‑value band ₹337.59 – ₹533.08 · the ₹269.30 price screens below the ₹435.34 fair value. Dashed = 300-day average. As of Aug 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Cupid Limited (530843) currently trades at ₹269.30, while our model-based Fair Value estimate is ₹435.34, implying the stock looks roughly 61.7% undervalued today. The Quality Score stands at 45/100 (below-average quality), in the Other sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Cupid Limited generated revenue of ₹1.4B at a net margin of 23.8%. Revenue declined 30.0% year over year. It earns a return on equity of 31.8%. The stock trades on a trailing P/E of 7.8 (as of Aug 18, 2026). Fundamentals as of Aug 18, 2026

Our scenario range runs from ₹337.59 (bear case) to ₹533.08 (bull case); at ₹269.30, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high, currently below its 200-day average. For context, the median of 10 Other peers we cover trades at -24% fair-value upside, at 62%, 530843 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹233.65 ₹271.97 ₹517.43 76
Growth-Adj P/E ₹367.81 ₹525.44 ₹683.07 68
ROIC Compounder ₹210.56 ₹236.81 ₹263.47 67
All 15 models by family
DCF Models
Owner Earnings ₹283.04 ₹468.67 ₹780.75 31
Earnings-Based
Graham-Dodd ₹208.45 ₹978.93 ₹1,346 54
Lynch FV ₹259.22 ₹370.31 ₹481.40 50
PEG = 1.0 ₹259.22 ₹370.31 ₹481.40 46
EPV ₹210.56 ₹236.81 ₹259.45 59
Multiples
P/E Multiple ₹390.85 ₹521.13 ₹651.41 63
P/S Multiple ₹154.79 ₹206.39 ₹257.99 58
P/B Multiple ₹390.85 ₹521.13 ₹651.41 55
EV/EBIT ₹337.59 ₹435.34 ₹533.08 53
EV/EBITDA ₹278.97 ₹357.18 ₹435.39 54
EV/Revenue ₹188.82 ₹250.74 ₹312.65 43
Asset-Based
NCAV (Graham) ₹128.28 ₹171.89 ₹256.55 50
Economic Profit
Residual Income ₹233.65 ₹271.97 ₹517.43 76
ROIC Compounder ₹210.56 ₹236.81 ₹263.47 67
Growth Earnings
Growth-Adj P/E ₹367.81 ₹525.44 ₹683.07 68

Widest divergence: Growth Earnings (₹525.44) versus Asset-Based (₹171.89). Highest evidence: Residual Income (76).

Notify me when 530843 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹1.4B
Revenue growth (YoY) -30.0%
Net margin 23.8%
Return on equity 31.8%
P/E ratio 7.8 as of Aug 18, 2026
Operating margin 29.0%
More key figures
EPS (TTM) ₹25.23
Dividend yield 2.3%
EPS growth (YoY) -35.8%

Figures from reported company fundamentals · as of Aug 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 42 · Market factors (momentum, volatility) 82

Profitability 58
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 17
Disciplined investing over empire-building
Low Volatility 43
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 95
Distance to the 52-week high (market factor)
Net Issuance 40
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Cupid Limited designs, manufactures, and supplies male and female condoms in India and internationally. The company also offers water based lubricant jellies; and hand sanitizers. In addition, it provides contract manufacturing services. The company was formerly known as Cupid Condom Limited and changed its name to Cupid Limited in January 2006.

Full company description

Cupid Limited designs, manufactures, and supplies male and female condoms in India and internationally. The company also offers water based lubricant jellies; and hand sanitizers. In addition, it provides contract manufacturing services. The company was formerly known as Cupid Condom Limited and changed its name to Cupid Limited in January 2006. Cupid Limited was founded in 1993 and is based in Nashik, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cupid Limited reported revenue of ₹1.8B in FY2025 versus ₹1.4B in FY2021, a compound +6.3%/yr. Reported net income was ₹409M in FY2025, compounding +9.0%/yr from FY2021.

Growth Quality 41/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
₹1.8B
Latest YoY
+7.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.6%
Avg. growth/yr (11Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+22.6%
Revenue +6.3%/yr
FY21 ₹1.4B
FY22 ₹1.3B
FY23 ₹1.6B
FY24 ₹1.7B
FY25 ₹1.8B
Net income +9.0%/yr
FY21 ₹290M
FY22 ₹173M
FY23 ₹316M
FY24 ₹399M
FY25 ₹409M

Watch 530843: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Cupid Limited Fair Value". https://www.fairvalue-calculator.com/stock/530843

Peer Group

Other · 393 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 46 · Below median
Fair Value upside +62% · Top 25%
Return on equity (TTM) 32% · Top 25%
Return on assets 18% · Top 25%
Net margin (TTM) 24% · Top 25%
Operating margin (TTM) 29% · Top 25%
Revenue growth -30% · Bottom 25%
Dividend yield (TTM) 2.3% · Above median

Valuation Multiples vs Other median · lower = cheaper

P/E (TTM) 7.8× · Cheaper than 75% of peers
P/B 0.81× · Pricier than median
P/S (TTM) 1.95× · Pricier than median
EV/EBITDA 5.0× · Cheaper than median

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Other stocks, each showing price versus our Fair Value estimate (as of Aug 18, 2026).

Stock Price Fair Value vs Fair Value
Federal Home Loan Mortgage Corporation FREJO $15.58 $51.90 +233%
533278 533278 ₹409.15 ₹660.78 +62%
Nestl?? India Limited 500790 ₹1,497 ₹191.93 -87%
ITC Limited 500875 ₹279.50 ₹212.74 -24%
Wipro Limited 507685 ₹183.80 ₹193.38 +5%
540376 540376 ₹4,054 ₹1,542 -62%
540777 540777 ₹537.50 ₹149.72 -72%
Lupin Limited 500257 ₹2,265 ₹1,983 -12%
Dabur India Limited 500096 ₹413.80 ₹122.93 -70%
540719 540719 ₹1,835 ₹872.41 -52%

Compare Cupid Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Cupid Limited (530843) overvalued or undervalued?
As of Aug 18, 2026, our model estimates a fair value of ₹435.34 versus a price of ₹269.30, about +62% (undervalued).
What is the fair value of 530843?
Our model-based fair value for Cupid Limited is ₹435.34 (as of Aug 18, 2026), built from audited fundamentals. The current price is ₹269.30.
What is the quality score of 530843?
Cupid Limited has a Quality Score of 45/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Cupid Limited (530843)?
Cupid Limited reported trailing-twelve-month revenue of about ₹1.4B (latest available figure, as of Aug 18, 2026).
What is the net profit margin of 530843?
The net profit margin of Cupid Limited is about 23.8%, meaning it keeps roughly 23.8% of revenue as net income. Based on the latest reported figures.
Does Cupid Limited pay a dividend?
Cupid Limited currently shows a dividend yield of about 2.28% relative to its recent price (as of Aug 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Cupid Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.