Ethos Ltd (ETHOSLTD) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543532 | NSE: ETHOSLTD | Retailing | Small Cap

Ethos Ltd. Share Price

2,971 -136.85 -4.40%
as on 05-Dec'25 15:39

Ethos Ltd (ETHOSLTD) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543532 | NSE: ETHOSLTD | Retailing | Small Cap

DeciZen - make an informed investing decision on Ethos Ltd.

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Ethos stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
85.34
Market Cap:
8,315.9 Cr.
52-wk low:
1,896.7
52-wk high:
3,244.5

Is Ethos Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Ethos Ltd.: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Ethos Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 5.5%2.1%10.2%16.2%11.4%12%21.1%21.5%17.1%17%-
Value Creation
Index
-0.6-0.9-0.20.2-0.2-0.10.50.50.30.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3293253564424583875777899981,2521,420
Sales YoY Gr.--1.2%9.6%24.1%3.6%-15.6%49.3%36.6%26.6%25.4%-
Adj EPS -4.5-53.36.9-0.82.31225.532.239.436.4
YoY Gr.-NANA112%-111.3%NA412.8%112.7%26.1%22.3%-
BVPS (₹) 29.332.650.670.580.783.1117.4261.1348386.7534.4
Adj Net
Profit
-5.7-6.85.412.1-1.54.423.761.781.699.897
Cash Flow from Ops. -134.1-1.1-22.334.862.416.9-4.831.1-20.7-
Debt/CF from Ops. -5.416.9-57.1-3.52.20.83.5-1.70.2-0.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 16%22.3%29.4%25.4%
Adj EPS NANA48.6%22.3%
BVPS33.2%36.8%48.8%11.1%
Share Price - - 46.7% -2.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-10.6-11.26.910.8-12.912.214.310.810.77.9
Op. Profit
Mgn %
3.21.45.37.71210.912.415.415.815.914
Net Profit
Mgn %
-1.8-2.11.52.7-0.31.14.17.88.286.9
Debt to
Equity
1.21.10.70.60.50.30.30000
Working Cap
Days
199214213199214248181177181184143
Cash Conv.
Cycle
9410795951141279594109127115

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Ethos Ltd.

Standalone Consolidated
TTM EPS (₹) 36.4 35.3
TTM Sales (₹ Cr.) 1,420 1,411
BVPS (₹.) 534.4 535.9
Reserves (₹ Cr.) 1,403 1,407
P/BV 5.82 5.80
PE 85.34 87.93
From the Market
52 Week Low / High (₹) 1896.69 / 3244.45
All Time Low / High (₹) 687.39 / 3395.35
Market Cap (₹ Cr.) 8,316
Equity (₹ Cr.) 26.8
Face Value (₹) 10
Industry PE 81.2

Management X-Ray of Ethos Ltd.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Ethos Ltd. - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Ethos Ltd.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales3293253564424583875777899981,252
Operating Expenses 3193203394094053455076708411,055
Manufacturing Costs1111111234
Material Costs251253271315329282411544698877
Employee Cost 20202332322741516984
Other Costs 47464460433554727291
Operating Profit 1041733534271119156197
Operating Profit Margin (%) 3.1%1.4%4.8%7.4%11.6%10.8%12.2%15.1%15.7%15.7%
Other Income 022261713152225
Interest 11111011242021202227
Depreciation 4445353231354863
Exceptional Items 0000000000
Profit Before Tax -5-8518163180109132
Tax 1-217128202733
Profit After Tax -6-64110523608198
PAT Margin (%) -1.8%-1.9%1.1%2.5%0.0%1.2%4.0%7.6%8.1%7.9%
Adjusted EPS (₹)-4.7-4.52.46.40.02.511.824.732.138.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 576491131152157232631882980
Share Capital 32332324181819232424
Reserves 253167106134138213608857956
Minority Interest0000000000
Debt64645269694450820
Long Term Debt10111116161728720
Short Term Debt54544153542723000
Trade Payables69657770757487989889
Others Liabilities 18192724123112129135179317
Total Liabilities 2082122472944203874988721,1611,386

Fixed Assets

Gross Block27142434174157203251328551
Accumulated Depreciation1547124545745499160
Net Fixed Assets 12101722128112129197229390
CWIP 00051404930
Investments 000044673046
Inventories164169171206219198250340440593
Trade Receivables6268912561618
Cash Equivalents 6978101939225341212
Others Assets 20224546493869939797
Total Assets 2082122472944203874988721,1611,386

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -134-1-22356217-531-21
PBT -5-8518163180109132
Adjustment 12121111513337344259
Changes in Working Capital -180-18-45-1225-42-99-93-178
Tax Paid -2-01-7-5-2-9-20-27-34
Cash Flow From Investing Activity -4-2-12-13-13-10-23-254-12345
Capex -3-3-11-13-13-9-23-56-30-71
Net Investments -10-0-01-1-1-206-10493
Others 000000181223
Cash Flow From Financing Activity 1721135-20-4527249125-58
Net Proceeds from Shares 12122229210513751750
Net Proceeds from Borrowing 2-2-132-2311-29-10
Interest Paid -8-8-6-7-19-16-16-16-15-20
Dividend Paid 0000000000
Others 110712-20-31-20-82-34-39
Net Cash Flow 04-203720-1032-35

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-17.13-14.846.2510.830.03312.0313.8610.7410.55
ROCE (%)5.492.0610.2116.211.3611.9621.0521.4817.0917
Asset Turnover Ratio1.661.551.551.631.280.961.31.150.980.98
PAT to CFO Conversion(x)N/AN/A-0.25-2N/A12.40.74-0.080.38-0.21
Working Capital Days
Receivable Days54467105345
Inventory Days172187174156169197142137143151
Payable Days101969685809772625139

Ethos Ltd Stock News

Ethos Ltd FAQs

The current trading price of Ethos Ltd. on 05-Dec-2025 15:39 is ₹2,971.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Ethos Ltd. stood at ₹8,315.9.
The latest P/E ratio of Ethos Ltd. as of 04-Dec-2025 is 85.34.
The latest P/B ratio of Ethos Ltd. as of 04-Dec-2025 is 5.82.
The 52-week high of Ethos Ltd. is ₹3,244.5 and the 52-week low is ₹1,896.7.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ethos Ltd. is ₹1,420 ( Cr.) .

About Ethos Ltd

The company was originally incorporated as ‘Kamla Retail Limited’ under the provisions of Companies Act, 1956, at Parwanoo, Himachal Pradesh, pursuant to the certificate of incorporation dated November 5, 2007, issued by the Assistant Registrar of Companies, Punjab, Himachal Pradesh and Chandigarh. Subsequently, the name of the Company was changed to ‘Ethos Limited’ pursuant to a special resolution passed by the Shareholders of the Company on March 2, 2012, and a revised certificate of incorporation was issued by Registrar of Companies, Himachal Pradesh on March 5, 2012.

Ethos is India’s one of the largest luxury and premium watch retail player, delivering a content-led luxury retail experience to its customers through its online and physical presence. In addition to its chain of physical retail stores in several cities in India in a multi store format, it offer an Omnichannel experience to its customers through its website and social media platforms. It has the sizeable portfolio of premium and luxury watches in India enabling it to retail premium and luxury watch brands like Omega, IWC Schaffhausen, Jaeger LeCoultre, Panerai, Bvlgari, H. Moser & Cie, Rado, Longines, Baume & Mercier, Oris SA, Corum, Carl F. Bucherer, Tissot, Raymond Weil, Louis Moinet and Balmain.

The company’s Omnichannel approach is premised on its endeavour to provide experience, content, customisation, reach and convenience to its customers. In addition to its premium and luxury watch retail, it also undertake retail of certified pre-owned luxury watches under ‘Certified Pre-Owned’ (CPO) luxury watch lounge located at National Capital Territory of New Delhi. It started its pre-owned luxury watch retail business in Fiscal 2019. Its physical presence is leveraged by its strong digital platform with a frequently visited website, effective social media communication, a large database of HNI customers and an active program of home and office delivery of luxury products.

Business area of the company

Ethos is the largest luxury and premium watch retailer in India, operating on an omnichannel model and allows customers to order products either offline or online.

Major Achievements

  • 2007: Incorporation of Kamla Retail Limited as a public limited company.
  • 2008: Transfer of retail business of KDDL to Company.
  • 2009: Inaugurated retail shop at Indira Gandhi International Airport, New Delhi.
  • 2010: Amalgamation of Mahen Boutiques Limited into Kamla Retail Limited.
  • 2011: Ethos launched “Ethos Westminster”- Its first clock boutique in India at UB City, Bangalore, Karnataka.
  • 2012: Change of name of Company from Kamla Retail Limited to Ethos Limited.
  • 2018: Club Echo - 2 lakh members.
  • 2019: Initiation of flagship store.
  • 2020: Landmark of 50 stores within the country.
  • 2021: Introduction of pre-owned watches in National Capital Territory of New Delhi.
  • 2021: Initiation of dedicated service centre in National Capital Territory of New Delhi.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×