Retailing · Founded 2007 · www.ethoswatches.com · BSE 543532 · NSE ETHOSLTD · ISIN INE04TZ01018
No Notes Added Yet
Business
Ethos Ltd. is India's largest luxury watch retailer. The company operates a network of multi-brand boutiques, exclusive brand boutiques, and has an online presence. Its core business model involves retailing new luxury watches from a diverse portfolio of international brands. Ethos also increasingly focuses on the certified pre-owned luxury watch market and provides after-sales service and accessories. The company makes money primarily through the sale of new and pre-owned luxury watches, leveraging its authorized dealer status with global watch manufacturers and its expertise in luxury retail.
Revenue Mix
Ethos's revenue is primarily derived from the retail sale of luxury watches. While specific segment contribution percentages are not publicly detailed in general company descriptions, its business activities can be broadly categorized into:
Sale of New Luxury Watches (primary revenue driver)
Sale of Certified Pre-Owned Luxury Watches
After-sales Service and Accessories
Industry
Ethos operates in the organized luxury retail sector in India, specifically dominating the luxury watch segment. The industry is characterized by high-value products, strong brand control by global watch manufacturers, and a focus on customer experience and authenticity. The broader Indian luxury market is nascent but growing rapidly due to rising disposable incomes and aspirational spending. Ethos holds a strong positioning as the largest authorized multi-brand retailer of luxury watches in India, boasting a wide network of boutiques and exclusive partnerships with many leading global luxury watch brands. This scale gives it a significant advantage over smaller, regional players and standalone brand boutiques.
MOAT
Ethos possesses several competitive advantages:
Brand Relationships & Trust: As an authorized retailer for over 60 global luxury watch brands, Ethos offers guaranteed authenticity, which is crucial in the high-value luxury watch market. These long-standing relationships are difficult for new entrants to replicate.
Scale & Reach: With the largest network of luxury watch boutiques across major Indian cities, Ethos offers unparalleled access and visibility for brands and convenience for customers.
Customer Experience: The company focuses on providing a premium, knowledgeable, and consistent luxury retail experience, which builds customer loyalty in a high-touch segment.
First-Mover Advantage (Pre-Owned): Its initiative in organizing the pre-owned luxury watch market under certification adds a valuable, differentiated service.
Growth Drivers
Key factors that can drive Ethos's growth over the next 3-5 years include:
Growing Indian Affluence: India's rising middle and affluent classes, coupled with increasing discretionary spending, fuel demand for luxury goods.
Expansion of Retail Footprint: Opening new boutiques in underserved Tier 1 and emerging Tier 2 cities will broaden market reach.
E-commerce & Digital Penetration: Leveraging online platforms and digital marketing to reach a wider, younger demographic and enhance brand visibility.
Formalization of Pre-Owned Market: The increasing acceptance and trust in certified pre-owned luxury watches provide a new avenue for growth.
New Brand Partnerships: Securing distribution rights for additional exclusive or highly sought-after global luxury watch brands.
Risks
Economic Downturn: Luxury goods are discretionary purchases; economic slowdowns or recessions can significantly impact sales.
Brand Dependence: Reliance on existing relationships with global watch brands; changes in brand strategies or distribution agreements could pose a risk.
Intense Competition: While dominant, it faces competition from smaller multi-brand retailers, standalone brand boutiques, and the unorganized grey market.
Currency Fluctuations: As an importer of luxury goods, depreciation of the Indian Rupee can increase procurement costs and impact margins.
Regulatory Changes: Changes in import duties or luxury taxes by the Indian government could affect pricing and demand.
Inventory Management: Managing a vast and high-value inventory requires sophisticated planning to avoid obsolescence or capital lock-up.
Management & Ownership
Ethos Ltd. is promoted by KDDL Ltd. (formerly Kamla Dials and Devices Limited), a company with a long-standing history in the watch and precision component manufacturing industry. This promoter background suggests deep industry expertise and a heritage in the watch sector. The management team is generally perceived as experienced in luxury retail, given Ethos's market leadership and ability to forge strong relationships with international luxury brands. KDDL Ltd. holds a significant promoter stake in Ethos Ltd., indicating strong promoter commitment and oversight.
Outlook
Ethos Ltd. is strategically positioned to capitalize on the robust growth expected in India's luxury market. Its established market leadership, extensive network, and strong brand relationships provide a solid foundation for continued expansion, especially as disposable incomes rise and luxury consumption increases. The focus on certified pre-owned watches and an omnichannel strategy further diversifies its growth avenues. However, the company remains susceptible to macroeconomic downturns, which can curtail discretionary spending, and faces ongoing competitive pressures within the fragmented luxury retail landscape. Its ability to maintain strong brand partnerships and adapt to evolving consumer preferences will be crucial for sustained success.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 281 | 253 | 273 | 297 | 370 | 311 | 346 | 383 | 469 | 414 |
| Other Income | 6 | 8 | 6 | 6 | 6 | 6 | 6 | 12 | 16 | 13 |
| Total Income | 287 | 261 | 280 | 303 | 376 | 317 | 352 | 395 | 484 | 427 |
| Total Expenditure | 237 | 217 | 230 | 255 | 313 | 264 | 300 | 334 | 407 | 363 |
| Operating Profit | 51 | 44 | 50 | 48 | 63 | 54 | 52 | 60 | 77 | 65 |
| Interest | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 7 | 8 | 7 |
| Depreciation | 13 | 13 | 14 | 15 | 17 | 17 | 19 | 21 | 25 | 25 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 |
| Profit Before Tax | 34 | 28 | 31 | 29 | 41 | 32 | 27 | 33 | 43 | 33 |
| Provision for Tax | 9 | 7 | 8 | 7 | 11 | 7 | 7 | 8 | 12 | 8 |
| Profit After Tax | 25 | 21 | 23 | 21 | 30 | 24 | 20 | 25 | 31 | 24 |
| Adjustments | 0 | 0 | -0 | -0 | -0 | -1 | -1 | -2 | -1 | -2 |
| Profit After Adjustments | 26 | 21 | 23 | 21 | 29 | 23 | 19 | 23 | 30 | 22 |
| Adjusted Earnings Per Share | 10.1 | 8.3 | 9 | 8.4 | 11.6 | 9 | 7.8 | 8.7 | 11.4 | 8.2 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 356 | 444 | 458 | 387 | 577 | 789 | 999 | 1252 | 1612 |
| Other Income | 2 | 2 | 2 | 16 | 13 | 15 | 24 | 24 | 47 |
| Total Income | 358 | 445 | 460 | 403 | 590 | 803 | 1023 | 1276 | 1658 |
| Total Expenditure | 339 | 407 | 402 | 344 | 506 | 668 | 841 | 1054 | 1404 |
| Operating Profit | 19 | 38 | 58 | 59 | 84 | 135 | 181 | 222 | 254 |
| Interest | 10 | 11 | 24 | 20 | 21 | 20 | 22 | 27 | 28 |
| Depreciation | 4 | 5 | 35 | 33 | 32 | 35 | 49 | 63 | 90 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
| Profit Before Tax | 5 | 22 | -0 | 7 | 32 | 81 | 111 | 130 | 136 |
| Provision for Tax | 1 | 8 | 2 | 2 | 8 | 20 | 28 | 34 | 35 |
| Profit After Tax | 4 | 13 | -2 | 5 | 23 | 60 | 83 | 96 | 100 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 |
| Profit After Adjustments | 4 | 13 | -2 | 5 | 23 | 60 | 83 | 96 | 94 |
| Adjusted Earnings Per Share | 2.4 | 7.6 | -1.3 | 2.5 | 11.8 | 24.9 | 32.9 | 38 | 36.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 25% | 29% | 22% | 0% |
| Operating Profit CAGR | 23% | 38% | 31% | 0% |
| PAT CAGR | 16% | 61% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -17% | 22% | NA% | NA% |
| ROE Average | 10% | 12% | 10% | 8% |
| ROCE Average | 17% | 19% | 18% | 16% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 92 | 134 | 152 | 157 | 232 | 631 | 884 | 982 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 11 | 16 | 16 | 17 | 28 | 7 | 2 | 0 |
| Other Non-Current Liabilities | -1 | -5 | 75 | 63 | 73 | 83 | 105 | 238 |
| Total Current Liabilities | 146 | 150 | 175 | 148 | 163 | 150 | 171 | 179 |
| Total Liabilities | 247 | 295 | 417 | 385 | 495 | 871 | 1162 | 1400 |
| Fixed Assets | 17 | 22 | 128 | 113 | 130 | 197 | 230 | 401 |
| Other Non-Current Assets | 20 | 22 | 14 | 16 | 29 | 36 | 68 | 109 |
| Total Current Assets | 210 | 251 | 275 | 257 | 336 | 639 | 864 | 891 |
| Total Assets | 247 | 295 | 417 | 385 | 495 | 871 | 1162 | 1400 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 9 | 7 | 8 | 10 | 18 | 38 | 28 | 61 |
| Cash Flow from Operating Activities | -1 | -22 | 36 | 63 | 17 | -2 | 31 | -20 |
| Cash Flow from Investing Activities | -12 | -13 | -15 | -10 | -24 | -256 | -123 | 47 |
| Cash Flow from Financing Activities | 11 | 35 | -20 | -45 | 27 | 249 | 125 | -58 |
| Net Cash Inflow / Outflow | -2 | 0 | 2 | 8 | 19 | -10 | 33 | -32 |
| Closing Cash & Cash Equivalent | 7 | 8 | 10 | 18 | 38 | 28 | 61 | 28 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.43 | 7.64 | -1.31 | 2.52 | 11.84 | 24.95 | 32.87 | 37.99 |
| CEPS(Rs) | 4.9 | 10.41 | 17.06 | 19.77 | 27.8 | 39.27 | 52.07 | 62.85 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 50.59 | 71.72 | 80.48 | 82.98 | 117.31 | 261.25 | 348.81 | 387.57 |
| Core EBITDA Margin(%) | 4.78 | 8.16 | 12.24 | 11.02 | 12.42 | 15.24 | 15.79 | 15.83 |
| EBIT Margin(%) | 4.13 | 7.42 | 5.11 | 6.89 | 9.18 | 12.79 | 13.35 | 12.59 |
| Pre Tax Margin(%) | 1.46 | 4.92 | -0.05 | 1.74 | 5.46 | 10.23 | 11.14 | 10.39 |
| PAT Margin (%) | 1.12 | 3.01 | -0.54 | 1.23 | 4.05 | 7.65 | 8.34 | 7.69 |
| Cash Profit Margin (%) | 2.27 | 4.11 | 7.03 | 9.64 | 9.51 | 12.04 | 13.21 | 12.73 |
| ROA(%) | 1.62 | 4.93 | -0.69 | 1.19 | 5.31 | 8.83 | 8.2 | 7.52 |
| ROE(%) | 4.79 | 12.8 | -1.78 | 3.09 | 12.05 | 13.97 | 10.99 | 10.32 |
| ROCE(%) | 9.5 | 17.98 | 10.66 | 12.19 | 21.2 | 21.68 | 17.43 | 16.81 |
| Receivable days | 6.62 | 6.33 | 7.29 | 10.18 | 5.49 | 2.63 | 3.97 | 4.93 |
| Inventory Days | 175.31 | 154.96 | 169.07 | 196.56 | 141.54 | 136.51 | 142.41 | 150.53 |
| Payable days | 104 | 84.4 | 78.23 | 93.58 | 69.04 | 60.39 | 50.32 | 38.45 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 37.23 | 76.04 | 63.04 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 3.56 | 7.16 | 6.18 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.22 | 0.21 | 0.18 | 0.13 | 0.07 | 2.57 | 6 | 4.68 |
| EV/Core EBITDA(x) | 4.23 | 2.48 | 1.44 | 0.84 | 0.46 | 15 | 33.06 | 26.31 |
| Net Sales Growth(%) | 0 | 24.55 | 3.23 | -15.57 | 49.33 | 36.59 | 26.69 | 25.29 |
| EBIT Growth(%) | 0 | 123.5 | -28.88 | 13.83 | 99.03 | 90.28 | 32.21 | 18.15 |
| PAT Growth(%) | 0 | 234.71 | -118.43 | 293.06 | 391.63 | 157.82 | 38.14 | 15.6 |
| EPS Growth(%) | 0 | 215.04 | -117.11 | 293.07 | 369.33 | 110.66 | 31.75 | 15.6 |
| Debt/Equity(x) | 0.7 | 0.58 | 0.5 | 0.33 | 0.26 | 0.01 | 0.01 | 0 |
| Current Ratio(x) | 1.44 | 1.68 | 1.57 | 1.73 | 2.06 | 4.27 | 5.06 | 4.96 |
| Quick Ratio(x) | 0.27 | 0.31 | 0.32 | 0.4 | 0.53 | 2 | 2.49 | 1.66 |
| Interest Cover(x) | 1.55 | 2.97 | 0.99 | 1.34 | 2.47 | 5 | 6.05 | 5.73 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 57.89 | 55.72 | 54.71 | 51.21 | 50.79 | 50.58 | 50.58 | 50.59 | 50.58 | 50.59 |
| FII | 10.41 | 11.28 | 11.21 | 12.28 | 12.6 | 12.56 | 13.13 | 13.29 | 12.6 | 10.89 |
| DII | 12.16 | 13.08 | 14.05 | 15.64 | 16.58 | 17.85 | 18.18 | 19.96 | 21.25 | 23.59 |
| Public | 19.54 | 19.91 | 20.04 | 20.88 | 20.02 | 19.01 | 18.1 | 16.17 | 15.57 | 14.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.42 | 1.36 | 1.34 | 1.25 | 1.24 | 1.24 | 1.24 | 1.35 | 1.35 | 1.35 |
| FII | 0.25 | 0.28 | 0.27 | 0.3 | 0.31 | 0.31 | 0.32 | 0.36 | 0.34 | 0.29 |
| DII | 0.3 | 0.32 | 0.34 | 0.38 | 0.41 | 0.44 | 0.45 | 0.53 | 0.57 | 0.63 |
| Public | 0.48 | 0.49 | 0.49 | 0.51 | 0.49 | 0.47 | 0.44 | 0.43 | 0.42 | 0.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.68 | 2.68 | 2.68 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +25% | +29% | +22% | — |
| Operating Profit CAGR | +23% | +38% | +31% | — |
| PAT CAGR | +16% | +61% | — | — |
| Share Price CAGR | -17% | +22% | — | — |
| ROE Average | +10% | +12% | +10% | +8% |
| ROCE Average | +17% | +19% | +18% | +16% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 57.89 | 55.72 | 54.71 | 51.21 | 50.79 | 50.58 | 50.58 | 50.59 | 50.58 | 50.59 |
| FII | 10.41 | 11.28 | 11.21 | 12.28 | 12.6 | 12.56 | 13.13 | 13.29 | 12.6 | 10.89 |
| DII | 12.16 | 13.08 | 14.05 | 15.64 | 16.58 | 17.85 | 18.18 | 19.96 | 21.25 | 23.59 |
| Public | 42.11 | 44.28 | 45.29 | 48.79 | 49.21 | 49.42 | 49.42 | 49.41 | 49.42 | 49.41 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.42 | 1.36 | 1.34 | 1.25 | 1.24 | 1.24 | 1.24 | 1.35 | 1.35 | 1.35 |
| FII | 0.25 | 0.28 | 0.27 | 0.3 | 0.31 | 0.31 | 0.32 | 0.36 | 0.34 | 0.29 |
| DII | 0.3 | 0.32 | 0.34 | 0.38 | 0.41 | 0.44 | 0.45 | 0.53 | 0.57 | 0.63 |
| Public | 1.03 | 1.08 | 1.11 | 1.19 | 1.2 | 1.21 | 1.21 | 1.32 | 1.32 | 1.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.68 | 2.68 | 2.68 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.