SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Ethos Ltd (ETHOSLTD)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543532 NSE: ETHOSLTD Retailing | Small Cap | Ethos Ltd. Share Price

₹2,374.45 32.40 (1.38%)

As on 04-Jun'26 16:59

Ethos Ltd (ETHOSLTD)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543532 NSE: ETHOSLTD Retailing | Small Cap | Ethos Ltd. Share Price

₹2,374.45 32.40 (1.38%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹6,353 Cr.
Current Price
₹2,374.5
52-Week Low / High
₹1,921 / 3,244
TTM EPS
₹35.5
TTM Sales
₹1,613 Cr.
Book Value per Share
₹553.7
P/E Ratio
66.93
Lower than its 5-year historical median
Industry PE
70.6
Price to Book (P/B)
4.29
Lower than its 5-year historical median
Price to Sales (P/S)
3.94
Lower than its 5-year historical median
EV/EBITDA
23.73
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
10.55%
Outperforms industry median
Return on Capital Employed (ROCE)
17.00%
Outperforms industry median
Return on Assets (ROA)
7.71%
Operating Profit Margin
15.9%
Net Profit Margin
7.85%
Gross Profit Margin
15.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
25.42%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
25.93%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
20.86%
Asset Quality
Promoter Holding
50.59%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹1,455 Cr.
Equity
₹26.8 Cr.
Face Value
₹10
All Time Low / High
₹687.39 / 3395.35

Ethos stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Somewhat Good

Valuation

Fair

Price Trend

Semi Strong
Q.1 Is Ethos Ltd a good quality company?
Ethos Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Ethos Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Ethos Ltd vs industry peers?
Ethos Ltd revenue CAGR is 22.28%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Ethos Ltd?
Promoters hold 50.59% of the Ethos Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Ethos Ltd over the last decade?
Over the last 3 year(s), the stock has delivered a CAGR of 26.36% based on the current price.

10 Year X-Ray :

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

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

Sales 3293253564424583875777899981,2521,613
Sales YoY Gr.--1.2%9.6%24.1%3.6%-15.6%49.3%36.6%26.6%25.4%-
Adj EPS -4.5-53.36.9-0.82.31225.532.239.435.5
YoY Gr.-NANA112%-111.3%NA412.8%112.7%26.1%22.3%-
BVPS (₹) 29.332.650.670.580.783.1117.4261.1348386.7553.7
Adj Net
Profit
-5.7-6.85.412.1-1.54.423.761.781.699.895
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

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 - - 24.5% -13.7%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-10.6-11.26.910.8-12.912.214.310.810.77.5
Op. Profit
Mgn %
3.21.45.37.71210.912.415.415.815.912.5
Net Profit
Mgn %
-1.8-2.11.52.7-0.31.14.17.88.285.9
Debt to
Equity
1.21.10.70.60.50.30.30000
Working Cap
Days
199214213199214248181177181184158
Cash Conv.
Cycle
9410795951141279594109127129

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
Exceptional Items 0000000000
Interest 11111011242021202227
Depreciation 4445353231354863
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%4.1%7.6%8.2%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%

Valuation of Ethos Ltd. - Standalone

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

Analyst's Notes

data not found
No data found!

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
Debt +64645269694450820
Long Term Debt10111116161728720
Short Term Debt54544153542723000
Minority Interest0000000000
Trade Payables69657770757487989889
Others Liabilities 18192724123112129135179317
Total Liabilities 2082122472944203874988721,1611,386

Fixed Assets

Net Fixed Assets +12101722128112129197229390
Gross Block27142434174157203251328551
Accumulated Depreciation1547124545745499160
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

Financial 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 Days544.105.906.8010.205.502.6044.90
Inventory Days172.40186.90174.30155.60169.10196.60141.50136.50142.60150.50
Payable Days101.2096.2095.5085.1080.409771.706251.4039

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Ethos Ltd FAQs

The current trading price of Ethos Ltd. on 04-Jun-2026 16:59 is ₹2,374.5.

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 03-Jun-2026 the market cap of Ethos Ltd. stood at ₹6,353.5 Cr

The latest P/E ratio of Ethos Ltd. as of 03-Jun-2026 is 66.93.

The latest P/B ratio of Ethos Ltd. as of 03-Jun-2026 is 4.29.

The 52-week high of Ethos Ltd. is ₹3,244.5 and the 52-week low is ₹1,921.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ethos Ltd. is ₹1,613 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Ethos Ltd is a average quality company.

The key valuation ratios of Ethos Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Ethos Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

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.
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×