
ETHOSLTD - ETHOS LIMITED Share Price
Consumer Durables
Valuation | |
---|---|
Market Cap | 7.37 kCr |
Price/Earnings (Trailing) | 69.97 |
Price/Sales (Trailing) | 5.77 |
EV/EBITDA | 34.43 |
Price/Free Cashflow | -73.94 |
MarketCap/EBT | 55.83 |
Enterprise Value | 7.38 kCr |
Fundamentals | |
---|---|
Revenue (TTM) | 1.28 kCr |
Rev. Growth (Yr) | 21.6% |
Earnings (TTM) | 96.29 Cr |
Earnings Growth (Yr) | 8.2% |
Profitability | |
---|---|
Operating Margin | 10% |
EBT Margin | 10% |
Return on Equity | 9.8% |
Return on Assets | 6.83% |
Free Cashflow Yield | -1.35% |
Price to Sales Ratio
Revenue (Last 12 mths)
Net Income (Last 12 mths)
Growth & Returns | |
---|---|
Price Change 1W | -3.1% |
Price Change 1M | 1.9% |
Price Change 6M | 8.6% |
Price Change 1Y | -7.1% |
3Y Cumulative Return | 41.3% |
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 & Equivalents | 28.48 Cr |
Free Cash Flow (TTM) | -99.62 Cr |
Free Cash Flow/Share (TTM) | -37.23 |
Balance Sheet | |
---|---|
Total Assets | 1.41 kCr |
Total Liabilities | 427.45 Cr |
Shareholder Equity | 982.2 Cr |
Current Assets | 890.52 Cr |
Current Liabilities | 179.47 Cr |
Net PPE | 97.77 Cr |
Inventory | 592.67 Cr |
Goodwill | 0.00 |
Capital Structure & Leverage | |
---|---|
Debt Ratio | 0.03 |
Debt/Equity | 0.04 |
Interest Coverage | 5.79 |
Interest/Cashflow Ops | -0.04 |
Dividend & Shareholder Returns | |
---|---|
Shares Dilution (1Y) | 9.3% |
Shares Dilution (3Y) | 14.6% |
Risk & Volatility | |
---|---|
Max Drawdown | -10% |
Drawdown Prob. (30d, 5Y) | 0.00% |
Risk Level (5Y) | 25.3% |
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:
Revenue Growth: For FY '24-'25, revenue increased by 25.3% year-on-year, totaling INR 1,252 crores.
EBITDA Performance: Pre-Ind AS EBITDA rose by 23.5% to INR 161 crores.
Profit Before Tax: Profit before tax (pre-Ind AS) was up by 21.3% to INR 141 crores.
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.
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.
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.
Luxury Jewelry Segment: The opening of the first Messika boutique in New Delhi marks Ethos's entry into the international luxury jewelry segment.
Foreign Expansion: The establishment of Ficus Trading LLC in the UAE is exploratory, targeting international markets and services.
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.
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:
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.
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.
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.
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.
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.
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.
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.
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 Name | Holding % |
---|---|
KDDL LIMITED | 43.07% |
ICICI PRUDENTIAL FLEXICAP FUND | 7.16% |
MAHEN DISTRIBUTION LIMITED | 7.04% |
INVESCO INDIA FLEXI CAP FUND | 5.61% |
BANDHAN LARGE & MID CAP FUND | 2.42% |
JUPITER INDIA FUND | 2.28% |
ALCHEMY CAPITAL MANAGEMENT PVT LTD | 2.14% |
EASTSPRING INVESTMENTS INDIA FUND | 2.02% |
EASTSPRING INVESTMENTS INDIA CONSUMER EQUITY OPEN | 1.59% |
HARA GLOBAL CAPITAL MASTER FUND I LTD | 1.3% |
SIDDHARTH IYER | 1.15% |
PULKIT.N.SEKHSARIA | 1.1% |
Jai Vardhan Saboo | 0.2% |
SABOO VENTURES LLP | 0.15% |
NARENDRA KUMAR MOHATTA | 0.08% |
VBL INNOVATIONS PRIVATE LIMITED | 0.02% |
SATVIKA SURI | 0.01% |
PRANAV SHANKAR SABOO | 0% |
VARDHAN PROPERTIES AND INVESTMENT PRIVATE LIMITED | 0% |
DREAM DIGITAL TECHNOLOGY PRIVATE LIMITED | 0% |
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 |
---|---|---|---|---|---|---|---|---|---|
TITAN | Titan Co. | 3.04 LCr | 60.94 kCr | -7.20% | +1.30% | 90.91 | 4.98 | - | - |
TRENT | Trent [Lakme Ltd] | 1.89 LCr | 17.36 kCr | -2.70% | -0.70% | 121.99 | 10.87 | - | - |
BATAINDIA | Bata India | 15.19 kCr | 3.55 kCr | -4.60% | -24.10% | 45.96 | 4.27 | - | - |
ABFRL | Aditya Birla Fashion and Retail | 9.2 kCr | 13.35 kCr | -3.80% | -76.70% | -18.66 | 0.69 | - | - |
SHOPERSTOP | Shoppers Stop | 5.78 kCr | 4.78 kCr | +4.60% | -25.70% | 322.09 | 1.21 | - | - |
Sector Comparison: ETHOSLTD vs Consumer Durables
Comprehensive comparison against sector averages
Comparative Metrics
ETHOSLTD metrics compared to Consumer
Category | ETHOSLTD | Consumer |
---|---|---|
PE | 69.97 | 75.64 |
PS | 5.77 | 0.95 |
Growth | 24.8 % | 21.9 % |
Performance Comparison
ETHOSLTD vs Consumer (2023 - 2025)
- 1. ETHOSLTD is among the Top 5 Gems, Jewellery And Watches companies by market cap.
- 2. The company holds a market share of 0.3% in Gems, Jewellery And Watches.
- 3. The company is growing at an average growth rate of other Gems, Jewellery And Watches companies.
Income Statement for ETHOS
Balance Sheet for ETHOS
Cash Flow for ETHOS
What does ETHOS LIMITED do?
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.