sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
ETHOSLTD

ETHOSLTD - ETHOS LIMITED Share Price

Consumer Durables

₹2996.90-72.80(-2.37%)
Market Open as of Dec 24, 2025, 15:30 IST
Pros

Past Returns: Outperforming stock! In past three years, the stock has provided 42.7% return compared to 12.2% by NIFTY 50.

Technicals: Bullish SharesGuru indicator.

Growth: Awesome revenue growth! Revenue grew 27.3% over last year and 106.5% in last three years on TTM basis.

Balance Sheet: Strong Balance Sheet.

Size: Market Cap wise it is among the top 20% companies of india.

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Cons

Dividend: Stock hasn't been paying any dividend.

Valuation

Market Cap7.89 kCr
Price/Earnings (Trailing)77.06
Price/Sales (Trailing)5.48
EV/EBITDA33.68
Price/Free Cashflow-75.79
MarketCap/EBT59.5
Enterprise Value7.71 kCr

Fundamentals

Revenue (TTM)1.44 kCr
Rev. Growth (Yr)30.2%
Earnings (TTM)95.05 Cr
Earnings Growth (Yr)12%

Profitability

Operating Margin9%
EBT Margin9%
Return on Equity5.91%
Return on Assets4.44%
Free Cashflow Yield-1.32%

Price to Sales Ratio

Latest reported: 5.5

Revenue (Last 12 mths)

Latest reported: 1.4 kCr

Net Income (Last 12 mths)

Latest reported: 95 Cr

Growth & Returns

Price Change 1W-3.4%
Price Change 1M3.4%
Price Change 6M9%
Price Change 1Y-8.9%
3Y Cumulative Return42.7%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)46.59 Cr
Cash Flow from Operations (TTM)-20.29 Cr
Cash Flow from Financing (TTM)-58.4 Cr
Cash & Equivalents232.32 Cr
Free Cash Flow (TTM)-99.62 Cr
Free Cash Flow/Share (TTM)-37.23

Balance Sheet

Total Assets2.14 kCr
Total Liabilities530.84 Cr
Shareholder Equity1.61 kCr
Current Assets1.57 kCr
Current Liabilities265.07 Cr
Net PPE145.44 Cr
Inventory661.78 Cr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.02
Debt/Equity0.03
Interest Coverage4.86
Interest/Cashflow Ops0.02

Dividend & Shareholder Returns

Shares Dilution (1Y)9.3%
Shares Dilution (3Y)14.6%
Pros

Past Returns: Outperforming stock! In past three years, the stock has provided 42.7% return compared to 12.2% by NIFTY 50.

Technicals: Bullish SharesGuru indicator.

Growth: Awesome revenue growth! Revenue grew 27.3% over last year and 106.5% in last three years on TTM basis.

Balance Sheet: Strong Balance Sheet.

Size: Market Cap wise it is among the top 20% companies of india.

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Cons

Dividend: Stock hasn't been paying any dividend.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Investor Care

Shares Dilution (1Y)9.3%
Earnings/Share (TTM)38.25

Financial Health

Current Ratio5.92
Debt/Equity0.03

Technical Indicators

RSI (14d)48
RSI (5d)24.99
RSI (21d)53.31
MACD SignalSell
Stochastic Oscillator SignalHold
Grufity SignalBuy
RSI SignalHold
RSI5 SignalBuy
RSI21 SignalHold
SMA 5 SignalSell
SMA 10 SignalSell
SMA 20 SignalSell
SMA 50 SignalBuy
SMA 100 SignalBuy

Summary of Latest Earnings Report from ETHOS

Summary of ETHOS's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

Last updated:

Management provided an optimistic outlook for Ethos Limited during the earnings call held on May 15, 2025. Key highlights include:

  1. Revenue Growth: For FY '24-'25, revenue increased by 25.3% year-on-year, totaling INR 1,252 crores.

  2. EBITDA Performance: Pre-Ind AS EBITDA rose by 23.5% to INR 161 crores.

  3. Profit Before Tax: Profit before tax (pre-Ind AS) was up by 21.3% to INR 141 crores.

  4. Boutique Expansion: Ethos inaugurated 14 new boutiques, reaching a total of 73 across 26 cities. Management targets to open over 100 boutiques within the current financial year.

  5. City of Time: The recent launch of "City of Time" in Gurgaon, spanning over 22,000 square feet, includes five exclusive brand boutiques. This flagship store is focused on premium positioning and aims for strong top-line growth in the Gurgaon market.

  6. Inventory Management: Inventory increased from INR 440 crores on March 31, 2024, to INR 593 crores on March 31, 2025, aligning with the strategic expansions. The new boutiques and investments in the Messika line contributed to this rise.

  7. Luxury Jewelry Segment: The opening of the first Messika boutique in New Delhi marks Ethos's entry into the international luxury jewelry segment.

  8. Foreign Expansion: The establishment of Ficus Trading LLC in the UAE is exploratory, targeting international markets and services.

  9. Long-Term Vision: Management reiterated a goal to grow revenue 10x over the next decade, focusing on expanding the boutique network, enhancing brand visibility, and maximizing customer engagement.

  10. Gross Margin Improvement: Gross margins have stabilized at 31%, with expectations for sustained improvements driven by better product mixes and lower discounting.

Overall, the management's forward-looking stance highlights a strong growth trajectory, strategic expansions in both physical and e-commerce domains, and a commitment to maintaining competitive market positioning in the luxury retail space.

Last updated:

Here are the major questions and responses from the Q&A section of the Ethos Limited earnings call transcript:

  1. Question: What are the key expectations from the City of Time in terms of top line projections, and how much investment is expected for the new stores? Answer: We anticipate City of Time, located in Gurgaon, to elevate our brand presence significantly. While I won't provide specific revenue projections, we believe it will eventually rank among our top boutiques. In FY '25, we'll invest similarly to our previous boutique openings, focusing on long-term revenue growth. Initially, inventory levels will be elevated as we ramp up operations.

  2. Question: What's the status on the EFTA with Switzerland, and when can we expect benefits? Answer: The EFTA agreement should be in effect by year-end. Discussions suggest that benefits, such as reduced tariffs, will begin to flow in post-implementation, which we expect will positively impact our margins.

  3. Question: How did the first Rimowa store perform, and what's the plan for future stores? Answer: The Rimowa store has generated approximately INR 20-24 crores in its first year, showing steady growth. We're excited about the ongoing construction of a second boutique and identifying locations for future stores to expand our presence.

  4. Question: What are the growth strategies for the lifestyle business, and will you expand partnerships with other brands? Answer: Our lifestyle strategy focuses on understanding premium customers in India. We aim to partner exclusively with brands that align with our values, irrespective of category. We are open to collaborating with multiple brands within the same category, which enhances our portfolio.

  5. Question: Can you elaborate on your international expansion strategy and the subsidiary in the UAE? Answer: Our UAE subsidiary is exploratory, focused on assessing opportunities in the pre-owned and high-end retail markets, catering to the significant Indian population there. We aim to enhance aftersales services and understand our international business dynamics better.

  6. Question: What is the contribution of exclusive brands to total sales, and what are the volume growth figures? Answer: In Q4, the exclusive brand share stood at over 30%, while overall volume growth for FY '25 was about 15.5% year-on-year. This sustained growth reflects our expanding portfolio and market presence.

  7. Question: When can we expect a rebranding for the Ethos network? Answer: We've been working on rebranding for the past six months. We're finalizing a contemporary logo that reflects our luxury positioning and expect to implement it across all platforms by the year-end.

  8. Question: Can we see improvements in ROCE, and how do you plan to manage inventory levels? Answer: We aim to boost ROCE through enhanced profit margins and better operational efficiency. While inventory days may remain elevated due to ongoing expansions, we're actively seeking strategies to optimize them, influenced by our learning from international practices.

These responses summarize the main themes and insights from the earnings call, focusing on growth strategy, financial metrics, and future direction.

Share Holdings

Understand ETHOS ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
KDDL LIMITED43.07%
ICICI PRUDENTIAL LONG TERM WEALTH ENHANCEMENT FUND7.87%
MAHEN DISTRIBUTION LIMITED7.04%
INVESCO INDIA FLEXI CAP FUND6.09%
BANDHAN NIFTY TOTAL MARKET INDEX FUND2.67%
EASTSPRING INVESTMENTS INDIA FUND2.1%
ALCHEMY CAPITAL MANAGEMENT PVT LTD2.1%
JUPITER INDIA FUND2%
EASTSPRING INVESTMENTS INDIA CONSUMER EQUITY OPEN1.59%
HARA GLOBAL CAPITAL MASTER FUND I LTD1.32%
PULKIT.N.SEKHSARIA1.06%
ARISAIG ASIA FUND LIMITED1.04%
JAI VARDHAN SABOO0.2%
SABOO VENTURES LLP0.15%
NARENDRA KUMAR S MOHATTA0.08%
VBL INNOVATIONS PRIVATE LIMITED0.02%
SATVIKA SURI0.01%
VARDHAN PROPERTIES AND INVESTMENT PRIVATE LIMITED0%
DREAM DIGITAL TECHNOLOGY PRIVATE LIMITED0%
RAJENDRA KUMAR SABOO0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is ETHOS Better than it's peers?

Detailed comparison of ETHOS against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
TITANTitan Co.3.49 LCr68.36 kCr-0.10%+17.10%84.435.1--
TRENTTrent [Lakme Ltd]1.44 LCr18.78 kCr-6.80%-42.70%89.027.69--
BATAINDIABata India12.22 kCr3.52 kCr-6.00%-30.50%71.643.47--
ABFRLAditya Birla Fashion and Retail9.37 kCr10.11 kCr-1.60%-73.50%-16.920.93--
SHOPERSTOPShoppers Stop4.98 kCr4.92 kCr+0.60%-30.20%270.721.01--

Sector Comparison: ETHOSLTD vs Consumer Durables

Comprehensive comparison against sector averages

Comparative Metrics

ETHOSLTD metrics compared to Consumer

CategoryETHOSLTDConsumer
PE77.0664.33
PS5.480.75
Growth27.3 %54.1 %
67% metrics above sector average
Key Insights
  • 1. ETHOSLTD is among the Top 5 Gems, Jewellery And Watches companies by market cap.
  • 2. The company holds a market share of 0.2% in Gems, Jewellery And Watches.
  • 3. In last one year, the company has had a below average growth that other Gems, Jewellery And Watches companies.

Income Statement for ETHOS

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022
Revenue From Operations25.4%1,252999789577
Other Income0%24241513
Total Income24.8%1,2761,023803590
Purchases of stock-in-trade29.1%1,030798634463
Employee Expense21.7%85705342
Finance costs20%19161417
Depreciation and Amortization29.2%63493532
Other expenses26.9%100797757
Total Expenses25.5%1,144912723559
Profit Before exceptional items and Tax19.1%1321118032
Total profit before tax19.1%1321118032
Current tax25.9%3528208.99
Deferred tax-57.4%-1.03-0.290.52-0.85
Total tax22.2%3428208.14
Total profit (loss) for period15.9%96836023
Other comp. income net of taxes166.2%1.94-0.42-0.30.01
Total Comprehensive Income18.3%98836023
Earnings Per Share, Basic12.8%39.3334.9800
Earnings Per Share, Diluted12.8%39.3334.9800
Description(%) Q/QSep-2025Jun-2025Dec-2024Sep-2024Jun-2024Mar-2024
Revenue From Operations10.7%383346370297273253
Other Income127.3%125.845.756.136.398.42
Total Income12.3%395352376303280261
Purchases of stock-in-trade17.8%318270311276226187
Employee Expense17.4%282424211919
Finance costs17.8%6.555.715.174.554.534.04
Depreciation and Amortization11.1%211917151413
Other expenses17.9%342926271918
Total Expenses11.4%362325335275249233
Profit Before exceptional items and Tax23.1%332741293128
Total profit before tax23.1%332741293128
Current tax11%9.048.24128.168.264.92
Deferred tax2.8%-1.09-1.15-1.22-0.77-0.391.79
Total tax13.9%7.957.1117.397.876.71
Total profit (loss) for period27.8%241929212321
Other comp. income net of taxes-122.9%0.612.7000-1.93
Total Comprehensive Income9.5%242229212319
Earnings Per Share, Basic20.2%9.147.7712.058.689.328.83
Earnings Per Share, Diluted20.2%9.147.7712.058.689.328.83
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022
Revenue From Operations25.5%1,252998789577
Other Income14.3%25221513
Total Income25.2%1,2771,020804591
Purchases of stock-in-trade29.1%1,030798634463
Employee Expense22.1%84695141
Finance costs20%19161417
Depreciation and Amortization31.9%63483531
Other expenses26.2%102818060
Total Expenses25.6%1,145912724560
Profit Before exceptional items and Tax21.3%1321098031
Total profit before tax21.3%1321098031
Current tax22.2%3428198.67
Deferred tax-38.8%-1.04-0.470.54-0.83
Total tax23.1%3327207.84
Total profit (loss) for period21.2%98816023
Other comp. income net of taxes-2.7%-0.13-0.1-0.170.01
Total Comprehensive Income21.2%98816023
Earnings Per Share, Basic18.1%40.1434.14012.67
Earnings Per Share, Diluted18.1%40.1434.14012.67
Description(%) Q/QSep-2025Jun-2025Dec-2024Sep-2024Jun-2024Mar-2024
Revenue From Operations13.3%392346370297273253
Other Income111.9%115.726.976.376.366.43
Total Income14.5%403352377304280259
Purchases of stock-in-trade17.8%318270311276226188
Employee Expense17.4%282424201919
Finance costs17.7%6.535.75.164.544.524.01
Depreciation and Amortization11.1%211917151413
Other expenses17.9%342929281919
Total Expenses14.5%372325337275249234
Profit Before exceptional items and Tax15.4%312740293125
Total profit before tax15.4%312740293125
Current tax8.8%8.888.241288.254.73
Deferred tax2.8%-1.09-1.15-1.22-0.78-0.391.62
Total tax11.5%7.797.09107.237.866.35
Total profit (loss) for period15.8%232030212319
Other comp. income net of taxes-00000-0.1
Total Comprehensive Income15.8%232030212319
Earnings Per Share, Basic11%9.098.2912.158.729.387.94
Earnings Per Share, Diluted11%9.098.2912.158.729.387.94

Balance Sheet for ETHOS

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents755.6%23228236613128
Loans, current-2.1%0.030.050.110.240.520.25
Total current financial assets239%845250310383211250
Inventories11.7%662593542440405340
Total current assets76.2%1,569891910864656639
Property, plant and equipment48.5%1459874636453
Capital work-in-progress-63.3%1231117.021.264.01
Investment property-00000103
Non-current investments0%1.771.77003.892.07
Loans, non-current-000.010.020.040.06
Total non-current financial assets17.9%342928302427
Total non-current assets10%571519365307280241
Total assets51.8%2,1401,4101,2751,171936880
Borrowings, non-current-3.4%0.10.130.152.066.527.12
Total non-current financial liabilities7%2622451381131157.59
Provisions, non-current26.1%3.372.882.692.52.251.92
Total non-current liabilities7.3%26624814111611799
Borrowings, current16.3%51445.324.640.380.87
Total current financial liabilities47.4%228155183152133108
Provisions, current22.8%5.634.775.064.634.443.91
Current tax liabilities5.8%0.190.142.160.391.40.21
Total current liabilities48.3%265179206171151150
Total liabilities24.4%531427347287268248
Equity share capital13%272424242323
Non controlling interest-17600---
Total equity64%1,610982928884668632
Total equity and liabilities51.8%2,1401,4101,2751,171936880
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents558.3%15925235592527
Loans, current-2.1%0.030.050.110.240.520.25
Total current financial assets176.8%668242305379201246
Inventories10%652593542440405340
Total current assets56.3%1,380883905860647634
Property, plant and equipment45.8%1419774636353
Capital work-in-progress-69.9%9.7330117.021.264.01
Investment property-00000103
Non-current investments2.2%47463030276.99
Loans, non-current-000.010.020.040.06
Total non-current financial assets10%787157584532
Total non-current assets9.6%562513370311288246
Total assets39.1%1,9421,3961,2741,170935880
Borrowings, non-current-0001.886.327.12
Total non-current financial liabilities7.7%25423601131157.59
Provisions, non-current27.2%3.292.82.612.422.181.86
Total non-current liabilities8%25723814011611799
Borrowings, current19.5%50425.27320.330.87
Total current financial liabilities44.4%222154148154133110
Provisions, current23.5%5.524.664.924.54.33.78
Current tax liabilities-002.020.281.240
Total current liabilities43.5%255178208173150151
Total liabilities23.1%512416348288267249
Equity share capital13%272424242323
Total equity46%1,430980926882668631
Total equity and liabilities39.1%1,9421,3961,2741,170935880

Cash Flow for ETHOS

Consolidated figures (in Rs. Crores) /
Finance costs20%
Change in inventories-52.7%
Depreciation29.2%
Unrealised forex losses/gains21.9%
Adjustments for interest income23.5%
Share-based payments-
Net Cashflows from Operations-77.6%
Income taxes paid (refund)25.9%
Net Cashflows From Operating Activities-171%
Proceeds from sales of PPE-28.1%
Purchase of property, plant and equipment105.3%
Purchase of investment property-
Interest received100%
Other inflows (outflows) of cash219.2%
Net Cashflows From Investing Activities137.2%
Proceeds from issuing shares-
Proceeds from issuing other equity instruments-100.6%
Proceeds from borrowings-37%
Repayments of borrowings567.9%
Payments of lease liabilities22.2%
Dividends paid-107.1%
Interest paid-
Other inflows (outflows) of cash84.4%
Net Cashflows from Financing Activities-147.9%
Net change in cash and cash eq.-203.4%
Standalone figures (in Rs. Crores) /
Finance costs20%
Change in inventories-52.7%
Depreciation31.9%
Unrealised forex losses/gains21.9%
Adjustments for interest income23.5%
Share-based payments-
Net Cashflows from Operations-78.9%
Income taxes paid (refund)26.9%
Net Cashflows From Operating Activities-172.5%
Cashflows used in obtaining control of subsidiaries-105%
Proceeds from sales of PPE-28.1%
Purchase of property, plant and equipment105.4%
Purchase of investment property-
Interest received100%
Other inflows (outflows) of cash220.4%
Net Cashflows From Investing Activities135.4%
Proceeds from issuing shares-
Proceeds from issuing other equity instruments-100.6%
Proceeds from borrowings-
Repayments of borrowings609.6%
Payments of lease liabilities22.2%
Interest paid35.7%
Other inflows (outflows) of cash84.4%
Net Cashflows from Financing Activities-148.2%
Net change in cash and cash eq.-214.5%

What does ETHOS LIMITED do?

Gems, Jewellery And Watches•Consumer Durables•Small Cap

Ethos Limited operates a chain of luxury watch boutiques in India. The company offers luxury and premium watch; pre-owned watch; jewellery and jewellery box; watch strap and winder; clock; collector box; and luxury luggage. It also provides product repair and services, including movement overhauling, battery replacement, ultrasonic cleaning, polishing, performance tests, and parts and strap replacement. In addition, the company sells its products online. It sells its products under the Omega, Baume & Mercier, Rado, Breitling, Bvlgari, Carl F. Bucherer, Girard-Perregaux, HUBLOT, IWC Schaffhausen, Jacob & Co, Jaeger-LeCoultre, LAURENT FERRIER Genève, LONGINES, Louis Moinet, Maurice Lacroix, H. Moser & Cie, NOMOS Glashütte, ORIS, PANERAI, Parmigiani Fleurier, BOVET, SPEAKE-MARIN, TagHeuer, TRILOBE, ZENITH, NORQAIN, and URWERK brands. The company was founded in 2003 and is headquartered in Gurugram, India.

Industry Group:Consumer Durables
Employees:617
Website:www.ethoswatches.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

Sharesguru Stock Score

ETHOSLTD

54/100
Sharesguru Stock Score

ETHOSLTD

54/100

Performance Comparison

ETHOSLTD vs Consumer (2023 - 2025)

ETHOSLTD is underperforming relative to the broader Consumer sector and has declined by 44.4% compared to the previous year.