Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹6291 Cr.
Stock P/E
65.3
P/B
4.2
Current Price
₹2351.1
Book Value
₹ 556.1
Face Value
10
52W High
₹3244.5
52W Low
₹ 1921
Dividend Yield
0%

Ethos Ltd. Overview

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.

Ethos Ltd. Share Price

Live · BSE / NSE · Inception: 2007
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Ethos Ltd. Quarterly Results

#(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

Ethos Ltd. Profit & Loss

#(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

Ethos Ltd. Balance Sheet

#(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

Ethos Ltd. Cash Flow

#(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

Ethos Ltd. Ratios

# 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

Growth Rates

Compounded annual
# 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%

Ethos Ltd. Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 50.59 %
FII 10.89 %
DII (MF + Insurance) 23.59 %
Public (retail) 49.41 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 57.8955.7254.7151.2150.7950.5850.5850.5950.5850.59
FII 10.4111.2811.2112.2812.612.5613.1313.2912.610.89
DII 12.1613.0814.0515.6416.5817.8518.1819.9621.2523.59
Public 42.1144.2845.2948.7949.2149.4249.4249.4149.4249.41
Others 0000000000
Total 100100100100100100100100100100

Ethos Ltd. Peer Comparison

Retailing Edit Columns

Ethos Ltd. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Ethos Ltd. Pros & Cons

Pros

  • Debtor days have improved from 50.32 to 38.45days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Company has a low return on equity of 12% over the last 3 years.
  • Stock is trading at 4.2 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp