Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹298Cr
Rev Gr TTM
Revenue Growth TTM
-73.33%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

CUPIDTR
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -100.0 | -100.0 | | -100.0 | | | | | | -100.0 | -100.0 | -100.0 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| | | | | | -200.0 | -300.0 | -38.5 | -375.0 | | | |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -800.0 | -450.0 | 28.6 | -100.0 | 185.7 | -72.7 | -440.0 | 350.0 | -475.0 | -10.5 | 55.6 | -175.0 |
| | | | | | -190.0 | -300.0 | 76.9 | -375.0 | | | |
| -1.4 | -1.1 | -0.5 | -0.9 | 1.3 | -2.0 | -2.8 | 2.1 | -4.7 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | -100.0 | | | -100.0 | | 1,870.5 | -91.3 | -100.0 | | -79.2 |
| 0 | 0 | 0 | 0 | 1 | 2 | 0 | 1 | 0 | 1 | 1 | 1 |
Operating Profit Operating ProfitCr |
| | -38.3 | | | -321.8 | | -572.5 | -39.3 | -446.7 | | -139.4 | -775.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | -1 | -2 | 0 | 0 | 0 | 0 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| 62.6 | -257.3 | -588.0 | 61.6 | -2,921.3 | -91.5 | 91.4 | -27.3 | -10.7 | 65.9 | -466.3 | -84.9 |
| | -38.3 | | | -321.8 | | -572.6 | -37.0 | -472.2 | | -87.3 | -775.0 |
| 0.0 | -0.1 | -1.0 | -0.4 | -11.7 | -22.5 | -1.9 | -2.5 | -2.7 | -0.9 | -5.2 | -4.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 52 |
| 2 | 2 | 2 | 2 | 1 | -1 | -2 | -2 | -2 | -2 | -3 | 252 |
Current Liabilities Current LiabilitiesCr | 0 | 0 | 3 | 7 | 9 | 0 | 1 | 1 | 1 | 0 | 1 | 2 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 7 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 6 | 11 | 12 | 0 | 0 | 0 | 0 | 1 | 4 | 305 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 3 | 0 | 2 | 5 | 1 | -11 | 0 | 0 | 0 | -2 | -2 |
Investing Cash Flow Investing Cash FlowCr | -3 | 0 | -3 | -5 | -1 | 12 | 0 | 0 | 0 | 2 | -3 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 5 |
|
Free Cash Flow Free Cash FlowCr | 3 | 0 | 2 | 5 | 1 | -11 | 0 | 0 | 0 | -2 | -2 |
| -73,842.9 | -182.9 | -2,039.3 | -13,172.2 | -56.1 | 497.9 | 37.7 | 139.1 | 72.3 | 1,688.0 | 329.7 |
CFO To EBITDA CFO To EBITDA% | -73,842.9 | -182.9 | -2,040.5 | -13,203.9 | -56.1 | 497.9 | 37.7 | 131.1 | 76.4 | 151.6 | 206.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | | 0.0 | | | 0.0 | | 0.0 | 0.0 | 0.0 | | 19.7 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -6.7 |
| 10.0 | 2.0 | -10.2 | -26.8 | -0.9 | 0.0 | -0.4 | -1.6 | -2.4 | -2.2 | -22.7 |
Profitability Ratios Profitability Ratios |
| | 0.0 | | | 0.0 | | 100.0 | 100.0 | 100.0 | | 16.1 |
| | -38.3 | | | -321.8 | | -572.5 | -39.3 | -446.7 | | -139.4 |
| | -38.3 | | | -321.8 | | -572.6 | -37.0 | -472.2 | | -87.3 |
| -0.1 | -0.5 | -2.5 | -1.0 | -41.3 | 500.8 | 33.7 | 53.8 | 47.1 | -2.7 | -9.8 |
| -0.1 | -0.5 | -3.4 | -1.3 | -65.3 | 500.8 | 30.1 | 27.7 | 23.4 | 7.4 | 29.5 |
| -0.1 | -0.4 | -1.4 | -0.3 | -9.6 | -58,421.1 | -1,132.7 | -55.0 | -58.3 | -8.1 | -7.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**BSE Scrip Code: 512361**
### Corporate Evolution and Strategic Pivot
Cupid Breweries and Distilleries Limited (formerly **Cupid Trades and Finance Limited**) has undergone a radical transformation following a change in management in **October 2023**. Previously a dormant trading and finance entity, the company has pivoted into the **Alcobev (alcoholic beverages)** sector. Under the leadership of new promoters **Erramilli Venkatachalam Prasad** and **Rodrigues Bhagvandas Lily**, the company is transitioning from a micro-cap trading firm to an integrated manufacturer of **IMFL (Whisky, Rum, Brandy, Gin)**, **Beer**, **Malt Spirits**, and **Craft Spirits**.
The company was re-listed on the **BSE** on **December 03, 2024**, following a nearly decade-long suspension. It is currently in a high-intensity "scale-up" phase, characterized by aggressive capital expenditure, manufacturing acquisitions, and the establishment of a global footprint.
---
### Multi-State Manufacturing and Operational Footprint
The company utilizes a hybrid operational model—combining owned production, strategic acquisitions, and **Contract Bottling Units (CBU)**—to bypass the long lead times of greenfield projects.
| Location | Segment | Status | Capacity / Details |
| :--- | :--- | :--- | :--- |
| **Goa (Ponda)** | Distillery & Brewing | Operational / Expanding | **75,000 cases/shift**; scalable to **150,000 cases**. |
| **Kalyani, West Bengal** | Integrated IMFL | Upcoming | **90,000 cases/shift**; 4 production lines. |
| **Mysore, Karnataka** | Modern Brewery | Upcoming | **800 KL/month**; approx. **800,000 cases p.a.** |
| **Pune, Maharashtra** | Craft Beer | Marketing Arrangement | **125,000 liters/month** via Brewing Wizards Pvt Ltd. |
| **Gopalpur, Odisha** | Malt-Spirit/Brewing | Re-engineering | Subsidiary-led unit focusing on backward integration. |
| **Sikkim** | Brewery | Approved | Land lease approved by Govt in **Dec 2025**. |
| **Chakan, Pune** | Greenfield Brewery | Development | Integrated processing, packaging, and kegging. |
---
### Strategic Growth Pillars and Global Expansion
* **Asset-Heavy Transition:** Moving from trading to a manufacturing-led model by acquiring operational or near-operational units.
* **Backward Integration:** Converting existing units into **Malt-Spirit** facilities to secure raw material supply chains.
* **Premiumization & Innovation:** Launching premium variants and **Ready-to-Drink (RTD)** beverages. The company has partnered with **Steinecker GmbH (Germany)** to utilize **Steinecker Poseidon Technology** for specialized brewing.
* **International Markets:**
* **Uzbekistan:** Established **Cupid Breweries and Distilleries FE LLC**; won an auction for **3.84 hectares** in the Karakul region.
* **UAE (RAK):** Developing a factory for **"Halal" certified non-alcoholic beer** to target Middle Eastern and global export markets.
* **Tourism-Linked Branding:** Developing an **Eco Resort** in Odisha through its subsidiary, **Crochet Industries**, to promote Alcobev brands via experiential tourism.
---
### Capital Restructuring and Fundraising
To fund an estimated **Capital Expenditure of ₹567 Crores**, the company has significantly overhauled its capital structure:
* **Authorized Capital:** Increased from **₹1 Crore** to **₹111 Crores** as of **January 2026**.
* **Paid-up Capital:** Scaled to **₹51.98 Crore** (from **₹96 Lakhs**) following preferential allotments.
* **Fundraising Mandates:**
* **₹450 Crores** via Qualified Institutions Placement (QIP).
* **₹900 Crores** via External Commercial Borrowings (ECB).
* **₹900 Crores** in working capital facilities.
* **Key Acquisitions via Equity:**
* **Rinpoche Spirits Pvt Ltd (RSPL):** 100% acquisition approved (**Mar 2026**) via allotment of **3,87,08,920 shares** at **₹90/share**.
* **Crochet Industries Pvt Ltd (CIPL):** 97.83% subsidiary acquired via allotment of **5,10,23,002 shares** at **₹60/share**.
* **Insolvency Resolution:** The Committee of Creditors (CoC) approved the company’s resolution plan for **SDF Industries Limited (Kerala)** in **September 2025**.
---
### Financial Health and Market Status
The company is currently in a "pre-revenue" phase for its new business lines, resulting in stressed financial metrics during the transition.
| Metric | Status / Value |
| :--- | :--- |
| **Listing Status** | **BSE (512361)**; NSE listing application approved by Board. |
| **Revenue (FY24-25)** | Subdued/Declining; zero revenue in the preceding year. |
| **Net Worth** | Currently **Negative**, pending full effect of equity infusions. |
| **Borrowings** | Increased to **₹6.84 Crore** (FY25); default notices received for **₹3.29 Crore** in bank dues. |
| **Open Offer Price** | **₹71.80 per share** (triggered by change in control). |
| **Public Shareholding** | Currently **100%** of original capital; must reach **25%** post-expansion. |
---
### Critical Risk Factors and Governance Concerns
Investors should note significant red flags regarding the company’s internal controls and regulatory history:
* **Governance Instability:** Mass resignation of **Independent Directors** in **April 2026** citing a "monologue-driven" management style and a total lack of internal controls.
* **Audit Failures:** Multiple statutory auditor resignations (e.g., **M/s H Rajen & Co.** in **Nov 2025**). Auditors have consistently highlighted weaknesses in financial control frameworks.
* **Reporting Delays:** Failure to file annual and quarterly results on time, leading to **BSE penalties** and "Emphasis of Matter" qualifications in audit reports.
* **Management Turnover:** Frequent resignations of **Chief Financial Officers (CFOs)** and delays in appointing a mandatory Company Secretary.
* **Procedural Lapses:**
* **717-day delay** in making a mandatory Open Offer, risking **SEBI** enforcement action.
* **Preferential Allotment Errors:** Shares were "inadvertently" credited to promoters' personal accounts instead of escrow, leading to premature voting rights exercise.
* **Statutory Defaults:** Noted delays in **TDS** payments and **AGM** compounding fees.
* **Operational Execution:** Success is entirely dependent on the timely commissioning of the Goa, Mysore, and West Bengal units to service high debt and capital costs.