WEBSITE BSE:512361 NSE: CUPIDALBV Inc. Year: 1985 Industry: Breweries & Distilleries My Bucket: Add Stock
Last updated: 11:10
No Notes Added Yet
Cupid Breweries and Distilleries Ltd. is an Indian company engaged in the manufacturing and marketing of alcoholic beverages, primarily focusing on beer and various types of distilled spirits. The company operates in the liquor industry through production, bottling, blending, and distribution of products such as whisky, rum, vodka, gin, and country liquor, depending on regional demand and licensing. Cupid Breweries typically functions under state excise regulations, which govern production capacities, pricing, and distribution rights, making th...Read More
Cupid Breweries and Distilleries Ltd. is an Indian company engaged in the manufacturing and marketing of alcoholic beverages, primarily focusing on beer and various types of distilled spirits. The company operates in the liquor industry through production, bottling, blending, and distribution of products such as whisky, rum, vodka, gin, and country liquor, depending on regional demand and licensing. Cupid Breweries typically functions under state excise regulations, which govern production capacities, pricing, and distribution rights, making the industry highly controlled and region-specific. The company’s business model generally relies on contract manufacturing, state-wise distribution networks, and in some cases tie-ups with government corporations for supplying IMFL (Indian Made Foreign Liquor) and country liquor. Its performance closely depends on excise policies, consumer preference shifts, competitive positioning against larger distilleries, and operational efficiency in manufacturing. Companies in this segment often benefit from steady demand, but face challenges related to stringent regulations, taxation, and cost pressures arising from raw materials such as grain and packaging. Overall, Cupid Breweries and Distilleries Ltd. operates as a small to mid-scale player within India’s alcoholic beverages sector, with growth tied to state-level expansion, brand building, and efficient production and distribution strategies. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹327 Cr.
Stock P/E
P/B 0.5
Current Price ₹35.8
Book Value ₹ 72.1
Face Value 10
52W High ₹116.6
Dividend Yield 0%
52W Low ₹ 19.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Total Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 |
| Total Expenditure | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 |
| Operating Profit | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 |
| Adjusted Earnings Per Share | -0.4 | -1.4 | -1.1 | -0.5 | -0.9 | 1.3 | -2 | -2.8 | 2.1 | -4.7 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 |
| Total Expenditure | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 1 | 0 | 1 | 1 | 1 |
| Operating Profit | -0 | -0 | -0 | -0 | -1 | -2 | -0 | -0 | -0 | -0 | -0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -0 | -0 | -0 | -1 | -2 | -0 | -0 | -0 | -0 | -1 | 0 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -0 | -0 | -0 | -0 | -1 | -2 | -0 | -0 | -0 | -0 | -1 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -0 | -0 | -0 | -0 | -1 | -2 | -0 | -0 | -0 | -0 | -1 | 0 |
| Adjusted Earnings Per Share | -0 | -0.1 | -1 | -0.4 | -11.7 | -22.5 | -1.9 | -2.5 | -2.7 | -0.9 | -5.2 | -7.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | 0% | 0% | 0% |
| Operating Profit CAGR | 0% | 0% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -68% | NA% | NA% | -10% |
| ROE Average | 0% | 0% | 0% | -35% |
| ROCE Average | -16% | -9% | -6% | -23% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 3 | 3 | 3 | 3 | 2 | -0 | -1 | -1 | -1 | -1 | -2 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 7 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 0 | 0 | 3 | 7 | 9 | 0 | 1 | 1 | 1 | 0 | 1 |
| Total Liabilities | 3 | 3 | 7 | 11 | 12 | 0 | 0 | 0 | 0 | 1 | 6 |
| Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 6 | 11 | 12 | 0 | 0 | 0 | 0 | 1 | 4 |
| Total Current Assets | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Total Assets | 3 | 3 | 7 | 11 | 12 | 0 | 0 | 0 | 0 | 1 | 6 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 3 | 0 | 2 | 5 | 1 | -11 | -0 | -0 | -0 | -1 | -2 |
| Cash Flow from Investing Activities | -3 | -0 | -3 | -5 | -1 | 12 | 0 | 0 | 0 | 2 | -3 |
| Cash Flow from Financing Activities | 0 | 0 | 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 5 |
| Net Cash Inflow / Outflow | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -0.04 | -0.15 | -1.01 | -0.39 | -11.73 | -22.46 | -1.93 | -2.45 | -2.72 | -0.93 | -5.24 |
| CEPS(Rs) | -0.04 | -0.15 | -1.01 | -0.39 | -11.73 | -22.46 | -1.93 | -2.45 | -2.71 | -0.9 | -5.19 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 31.25 | 31.11 | 30.09 | 29.71 | 17.98 | -4.48 | -6.41 | -8.86 | -11.58 | -12.5 | -17.74 |
| Core EBITDA Margin(%) | 0 | -38.29 | 0 | 0 | -321.76 | 0 | -572.51 | -39.25 | -446.7 | 0 | -138.38 |
| EBIT Margin(%) | 0 | -38.29 | 0 | 0 | -321.76 | 0 | -572.51 | -36.71 | -443.09 | 0 | -86.1 |
| Pre Tax Margin(%) | 0 | -38.29 | 0 | 0 | -321.76 | 0 | -572.65 | -36.99 | -446.58 | 0 | -87.3 |
| PAT Margin (%) | 0 | -38.29 | 0 | 0 | -321.76 | 0 | -572.65 | -36.99 | -472.2 | 0 | -87.3 |
| Cash Profit Margin (%) | 0 | -38.29 | 0 | 0 | -321.76 | 0 | -572.65 | -36.99 | -471.11 | 0 | -86.5 |
| ROA(%) | -0.12 | -0.44 | -1.96 | -0.42 | -9.86 | -36.72 | -1847.77 | -105.9 | -59.55 | -11.48 | -13.24 |
| ROE(%) | -0.13 | -0.47 | -3.3 | -1.3 | -49.21 | -332.97 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | -0.13 | -0.47 | -2.82 | -0.96 | -34.24 | -187.89 | 0 | 0 | 0 | -11.59 | -16.27 |
| Receivable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.46 | 601.52 | 0 | 425.97 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.08 |
| Payable days | 0 | 0 | 0 | 0 | 8475.46 | 0 | 0 | 0 | 0 | 0 | 249.59 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.7 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0 | 25.29 | 0 | 0 | 5.6 | 0 | 31.77 | 2.13 | 28.01 | 0 | 31.63 |
| EV/Core EBITDA(x) | -233.15 | -66.04 | -20.11 | -52.65 | -1.74 | -0.44 | -5.55 | -5.79 | -6.34 | -132.21 | -37.08 |
| Net Sales Growth(%) | 0 | 0 | -100 | 0 | 0 | -100 | 0 | 1870.49 | -91.33 | -100 | 0 |
| EBIT Growth(%) | 62.56 | -257.29 | -587.57 | 61.66 | -2928.55 | -91.46 | 91.42 | -26.35 | -4.68 | 89.57 | -1843.92 |
| PAT Growth(%) | 62.56 | -257.29 | -587.97 | 61.59 | -2921.29 | -91.46 | 91.42 | -27.29 | -10.71 | 65.93 | -466.32 |
| EPS Growth(%) | 62.6 | -257.42 | -588.16 | 61.59 | -2921.07 | -91.46 | 91.42 | -27.29 | -10.71 | 65.93 | -466.35 |
| Debt/Equity(x) | 0 | 0 | 0.35 | 0.35 | 0.58 | 0 | -0.11 | -0.49 | -0.53 | -1.8 | -4.02 |
| Current Ratio(x) | 17.49 | 17.14 | 0.2 | 0 | 0 | 0.01 | 0.03 | 0.5 | 0.46 | 0.74 | 1.83 |
| Quick Ratio(x) | 17.29 | 17.14 | 0.2 | 0 | 0 | 0.01 | 0.03 | 0.5 | 0.46 | 0.74 | 1.83 |
| Interest Cover(x) | 0 | 0 | -1716.68 | -415.94 | 0 | 0 | -4002.62 | -130.14 | -126.89 | -0.42 | -71.65 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 50.08 | 50.08 | 50.08 | 54 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 100 | 100 | 100 | 100 | 100 | 100 | 49.92 | 49.92 | 49.92 | 46 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 0 | 2.6 | 2.6 | 2.6 | 4.93 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2.6 | 2.6 | 2.6 | 4.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 5.2 | 5.2 | 5.2 | 9.13 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.