Nifty
Sensex
:
:
25239.10
82380.69
169.90 (0.68%)
594.95 (0.73%)

Retailing

Rating :
51/99

BSE: 543532 | NSE: ETHOSLTD

2424.00
16-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2359
  •  2445
  •  2359
  •  2354.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25096
  •  60585693.2
  •  3398.12
  •  1931.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,489.81
  • 70.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,271.75
  • N/A
  • 4.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.58%
  • 3.89%
  • 13.03%
  • FII
  • DII
  • Others
  • 13.13%
  • 16.73%
  • 2.64%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.31
  • 26.49
  • 16.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.53
  • 35.99
  • 10.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 82.47
  • 16.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 74.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 31.11

Earnings Forecasts:

(Updated: 16-09-2025)
Description
2024
2025
2026
2027
Adj EPS
37.99
48.69
64.52
81.76
P/E Ratio
63.81
49.78
37.57
29.65
Revenue
1251.63
1573.66
1943.22
2439.85
EBITDA
169.85
242.4
313.42
411.07
Net Income
96.29
119.32
159.92
203.15
ROA
7.46
7.36
8.41
10.43
P/B Ratio
6.25
4.94
4.40
3.79
ROE
10.32
10.49
11.86
12.81
FCFF
-78
FCFF Yield
-1.2
Net Debt
68.7
-294.6
-407.8
-570.6
BVPS
387.54
490.33
551.13
640

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
346.32
273.25
26.74%
311.32
252.52
23.29%
369.93
281.22
31.54%
297.13
235.22
26.32%
Expenses
300.20
229.97
30.54%
263.71
216.54
21.78%
312.90
236.69
32.20%
254.98
197.95
28.81%
EBITDA
46.12
43.28
6.56%
47.61
35.98
32.32%
57.02
44.54
28.02%
42.15
37.27
13.09%
EBIDTM
13.32%
15.84%
15.29%
14.25%
15.42%
15.84%
14.19%
15.85%
Other Income
5.84
6.39
-8.61%
6.03
8.42
-28.38%
5.75
6.24
-7.85%
6.13
4.27
43.56%
Interest
5.71
4.53
26.05%
5.20
4.04
28.71%
5.17
4.04
27.97%
4.55
4.14
9.90%
Depreciation
19.02
14.32
32.82%
16.94
12.73
33.07%
16.75
12.52
33.79%
15.00
12.70
18.11%
PBT
27.23
30.83
-11.68%
31.51
27.64
14.00%
40.86
34.22
19.40%
28.73
24.70
16.32%
Tax
7.10
7.87
-9.78%
7.40
6.71
10.28%
11.13
8.84
25.90%
7.39
6.33
16.75%
PAT
20.13
22.96
-12.33%
24.11
20.93
15.19%
29.73
25.37
17.19%
21.34
18.37
16.17%
PATM
5.81%
8.40%
7.74%
8.29%
8.04%
9.02%
7.18%
7.81%
EPS
7.77
9.00
-13.67%
8.98
8.30
8.19%
11.64
10.07
15.59%
8.38
7.69
8.97%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
1,324.70
1,251.63
998.99
788.53
577.28
386.57
Net Sales Growth
27.10%
25.29%
26.69%
36.59%
49.33%
 
Cost Of Goods Sold
931.62
876.68
698.36
544.38
411.13
281.67
Gross Profit
393.08
374.95
300.63
244.15
166.16
104.90
GP Margin
29.67%
29.96%
30.09%
30.96%
28.78%
27.14%
Total Expenditure
1,131.79
1,053.52
841.26
668.39
505.57
343.98
Power & Fuel Cost
-
3.50
2.67
2.02
1.16
0.96
% Of Sales
-
0.28%
0.27%
0.26%
0.20%
0.25%
Employee Cost
-
85.07
70.36
52.68
42.38
29.20
% Of Sales
-
6.80%
7.04%
6.68%
7.34%
7.55%
Manufacturing Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
General & Admin Exp.
-
53.79
42.47
36.07
22.67
14.39
% Of Sales
-
4.30%
4.25%
4.57%
3.93%
3.72%
Selling & Distn. Exp.
-
24.33
21.00
26.83
22.25
14.70
% Of Sales
-
1.94%
2.10%
3.40%
3.85%
3.80%
Miscellaneous Exp.
-
10.14
6.40
6.41
5.99
3.06
% Of Sales
-
0.81%
0.64%
0.81%
1.04%
0.79%
EBITDA
192.90
198.11
157.73
120.14
71.71
42.59
EBITDA Margin
14.56%
15.83%
15.79%
15.24%
12.42%
11.02%
Other Income
23.75
24.30
23.62
14.85
12.78
16.43
Interest
20.63
27.48
22.03
20.18
21.48
19.91
Depreciation
67.71
63.00
48.67
34.63
31.51
32.52
PBT
128.33
131.93
110.64
80.18
31.50
6.59
Tax
33.02
33.78
28.02
20.38
8.14
1.97
Tax Rate
25.73%
25.60%
25.33%
25.42%
25.84%
29.89%
PAT
95.31
96.29
83.29
60.30
23.39
4.76
PAT before Minority Interest
95.31
96.29
83.29
60.30
23.39
4.76
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.19%
7.69%
8.34%
7.65%
4.05%
1.23%
PAT Growth
8.76%
15.61%
38.13%
157.80%
391.39%
 
EPS
38.90
39.30
34.00
24.61
9.55
1.94

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
982.20
883.97
631.50
231.68
156.93
Share Capital
24.48
24.48
23.35
19.08
18.21
Total Reserves
957.72
859.49
608.15
212.61
138.25
Non-Current Liabilities
238.56
106.87
90.07
100.16
80.42
Secured Loans
0.18
0.43
1.18
10.81
8.44
Unsecured Loans
-0.05
1.63
5.94
16.84
8.64
Long Term Provisions
2.88
2.50
1.92
1.42
1.57
Current Liabilities
179.47
170.77
149.52
163.45
147.96
Trade Payables
88.76
95.97
96.58
83.54
71.99
Other Current Liabilities
85.80
69.78
48.38
53.62
46.07
Short Term Borrowings
0.00
0.00
0.44
22.84
26.82
Short Term Provisions
4.92
5.02
4.11
3.45
3.08
Total Liabilities
1,400.23
1,161.61
871.09
495.29
385.31
Net Block
401.19
229.76
197.00
129.51
112.55
Gross Block
562.53
329.33
251.42
204.23
157.68
Accumulated Depreciation
161.34
99.57
54.42
74.72
45.13
Non Current Assets
509.71
297.55
232.56
158.87
128.79
Capital Work in Progress
30.61
8.56
4.01
0.00
3.81
Non Current Investment
36.22
25.36
2.07
1.57
0.80
Long Term Loans & Adv.
39.90
25.55
20.70
27.39
10.58
Other Non Current Assets
1.78
8.31
8.77
0.39
1.05
Current Assets
890.52
864.05
638.53
336.42
256.53
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
592.67
439.69
339.87
249.93
197.77
Sundry Debtors
18.26
15.57
6.18
5.18
12.18
Cash & Bank
220.02
345.46
228.63
39.84
20.51
Other Current Assets
59.56
13.46
5.04
15.62
26.07
Short Term Loans & Adv.
51.66
49.87
58.80
25.85
13.90
Net Current Assets
711.05
693.29
489.01
172.97
108.56
Total Assets
1,400.23
1,161.60
871.09
495.29
385.32

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-20.29
30.81
-2.15
16.65
63.45
PBT
130.07
111.31
80.68
31.53
6.72
Adjustment
62.05
40.95
34.45
38.13
33.45
Changes in Working Capital
-177.71
-93.58
-96.95
-43.24
26.00
Cash after chg. in Working capital
14.41
58.68
18.18
26.42
66.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-34.70
-27.87
-20.32
-9.77
-2.72
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
46.59
-122.80
-256.21
-23.77
-10.04
Net Fixed Assets
-243.61
-81.79
-51.65
-42.22
Net Investments
-15.83
-23.12
-1.18
-1.45
Others
306.03
-17.89
-203.38
19.90
Cash from Financing Activity
-58.40
124.68
248.56
26.50
-44.94
Net Cash Inflow / Outflow
-32.10
32.69
-9.79
19.37
8.47
Opening Cash & Equivalents
60.58
27.89
37.68
18.31
9.84
Closing Cash & Equivalent
28.48
60.58
27.89
37.68
18.31

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
387.57
348.81
270.46
121.44
85.91
ROA
7.52%
8.20%
8.83%
5.31%
1.19%
ROE
10.32%
10.99%
13.97%
12.05%
3.11%
ROCE
16.81%
17.43%
21.68%
21.20%
12.26%
Fixed Asset Turnover
2.81
3.44
3.46
3.19
2.37
Receivable days
4.93
3.97
2.63
5.49
10.18
Inventory Days
150.53
142.41
136.51
141.54
196.56
Payable days
38.45
50.32
60.38
69.04
93.58
Cash Conversion Cycle
117.01
96.07
78.75
77.98
113.17
Total Debt/Equity
0.00
0.01
0.01
0.26
0.33
Interest Cover
5.73
6.05
5.00
2.47
1.34

News Update:


  • Ethos inaugurates new exclusive Ethos Watch Boutique in New Delhi
    16th Sep 2025, 09:48 AM

    The company remains committed to expanding its footprint in the premium and luxury watch segment while enhancing value for its stakeholders

    Read More
  • Ethos incorporates subsidiary company
    25th Aug 2025, 11:00 AM

    The objective of incorporation is to set up Watch Service Centers in select Indian cities

    Read More
  • Ethos Ltd. - Quarterly Results
    14th Aug 2025, 14:26 PM

    Read More
  • Ethos acquires stake in Ficus Trading LLC
    17th Jun 2025, 09:47 AM

    The objective of acquisition is to expand the company’s presence in international markets, particularly in the Middle East region

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.