ETHOS LIMITED·RETAIL 45.64·Consumer Durables Companies

Price

2,840.5

-0.95%
O:2857.6
H:2884
L:2822.5
C:2840.5

52W Range

1919.43245.9
+48%/-12%

Market Cap

₹7,600.52 Cr

Traded: ₹5.29 Cr (0.07%) 0.0x

Free Float: ₹837.58 Cr (0.63% of FF traded)

Volume · 60D trend

18.61 K 0.0x

Delivery: % 0.0x

View Delivery Data

Returns

1W:+0% 1M:+10% 3M:+19% 6M:+18% 12M:-7%

Valuation

P/E72.8
P/B5.1
P/S4.4
EV/EBIT33.9

Business Strength

ROE10.3%
ROCE13.0%
OPM12.6%
NPM6.0%

Growth (3Y CAGR)

EPS-1.4%
Sales+27.0%
Profit+17.0%
3Y Return+28.0%

Balance Sheet

Debt/Equity0.0
Debt0 Cr
Pledge0.0%
CWIP/Fixed Asset2.2%

Cash Position

CFO/NP93.8%
FCF19.3 Cr
FCF 3Y Avg-75.1 Cr
Cash/MCap6.0%

Others

Div Yield0.0%
Div Payout0.0%
Cash Conv. Cycle180 days
Tradeable Free Float11.0%

MTF Exposure Trend

60 sessions · funded amount, % of FF, daily delta

Current
₹ 15.47 Cr
1.85% FF
60d high
₹ 22.55 Cr
60d low
₹ 6.72 Cr
60d mean
₹ 9.98 Cr
vs mean
▲ 54.98%

Growth Trends

Metric10Y5Y3Y1YTTMTrend
ROE
--
+10.0%
+9.0%
--
--
Decelerating
Return
--
--
+28.0%
+11.0%
--
Decelerating
Profit
--
+83.0%
+17.0%
--
+14.0%
Decelerating
Sales
--
+33.0%
+27.0%
--
+30.0%
Stable

Quarterly Results

Jun 2026

3 Aug
Rev
462 Cr
+34% YoY+12% QoQ
OPM13.0%
NPM6.3%
PAT
--29 Cr
EPS
+48% YoY10.5

Mar 2026

12 May
Rev
414 Cr
+33% YoY-12% QoQ
OPM12.0%
NPM5.6%
PAT
-3% YoY23 Cr
EPS
-3% YoY8.2

Dec 2025

6 Feb
Rev
469 Cr
+27% YoY+22% QoQ
OPM13.0%
NPM6.6%
PAT
+7% YoY31 Cr
EPS
+3% YoY11.4

Sep 2025

PDF
Rev
383 Cr
+29% YoY+11% QoQ
OPM12.0%
NPM6.3%
PAT
+12% YoY24 Cr
EPS
+12% YoY8.9

Jun 2025

PDF
Rev
346 Cr
+27% YoY+11% QoQ
OPM13.0%
NPM5.5%
PAT
-17% YoY19 Cr
EPS
-16% YoY7.1

Mar 2025

PDF
Rev
311 Cr
+23% YoY-16% QoQ
OPM15.0%
NPM7.4%
PAT
+8% YoY23 Cr
EPS
+8% YoY8.5

Dec 2024

PDF
Rev
370 Cr
+32% YoY+25% QoQ
OPM15.0%
NPM7.8%
PAT
+16% YoY29 Cr
EPS
+16% YoY11.0

Sep 2024

PDF
Rev
297 Cr
+26% YoY+9% QoQ
OPM14.0%
NPM7.1%
PAT
+14% YoY21 Cr
EPS
+9% YoY7.9

Jun 2024

PDF
Rev
273 Cr
+19% YoY+8% QoQ
OPM16.0%
NPM8.4%
PAT
+26% YoY23 Cr
EPS
+20% YoY8.5

Mar 2024

PDF
Rev
253 Cr
+22% YoY-10% QoQ
OPM14.0%
NPM8.3%
PAT
+58% YoY21 Cr
EPS
+51% YoY7.8

Dec 2023

PDF
Rev
281 Cr
+22% YoY+20% QoQ
OPM16.0%
NPM9.3%
PAT
+24% YoY26 Cr
EPS
+18% YoY9.5

Sep 2023

PDF
Rev
235 Cr
+32% YoY+2% QoQ
OPM16.0%
NPM8.1%
PAT
+37% YoY19 Cr
EPS
+37% YoY7.3

Jun 2023

PDF
Rev
230 Cr
--+11% QoQ
OPM15.0%
NPM7.8%
PAT
+42% YoY18 Cr
EPS
--7.1

Mar 2023

Rev
208 Cr
---10% QoQ
OPM12.0%
NPM6.3%
PAT
+69% YoY13 Cr
EPS
--5.2

Dec 2022

Rev
230 Cr
--+29% QoQ
OPM16.0%
NPM9.1%
PAT
+71% YoY21 Cr
EPS
--8.1

Sep 2022

Rev
178 Cr
----
OPM15.0%
NPM7.9%
PAT
+410% YoY14 Cr
EPS
--5.3

Revenue & Margin Trends

Annual

Quarterly

Balance Sheet Health

Leverage

Debt / Equity0.22
Interest Coverage0.5x
Promoter Pledge0.0%
Borrowings322 Cr

Efficiency

Receivable Days4 days
Inventory Days222 days
Payable Days45 days
Cash Conversion cycle180 days

Cash Position

Operating Cash Flow90 Cr
Investing Cash Flow-476 Cr
Financing Cash Flow502 Cr
Free Cash Flow19 Cr

Detailed Financials

Jun 2026PDF ↗
Mar 2026PDF ↗
Dec 2025PDF ↗
Sep 2025PDF ↗
Jun 2025PDF ↗
Mar 2025PDF ↗
Dec 2024PDF ↗
Sep 2024PDF ↗
Jun 2024PDF ↗
Mar 2024PDF ↗
Dec 2023PDF ↗
Sep 2023PDF ↗
Jun 2023PDF ↗
Mar 2023
Dec 2022
Sep 2022
Sales462414469383346311370297273253281235230208230178
Expenses402364408336301265313255230217237198196182194152
Operating Profit60506148454657424336453734263626
OPM %13.0%12.0%13.0%12.0%13.0%15.0%15.0%14.0%16.0%14.0%16.0%16.0%15.0%12.0%16.0%15.0%
Other Income13131412666669645544
Interest8787655554444333
Depreciation26252521191717151413131311998
Profit Before Tax39314232263041293128342524182818
Tax %27.0%26.0%27.0%25.0%27.0%25.0%27.0%26.0%26.0%24.0%26.0%25.0%25.0%25.0%25.0%25.0%
Net Profit29233124192329212321261918132114
Exceptional Items00-2000000000000--
EPS (Rs)10.58.211.48.97.18.511.07.98.57.89.57.37.15.28.15.3
Sales Growth (YoY)33.5%33.1%26.8%29.0%26.7%22.9%31.7%26.4%18.7%21.6%22.2%32.0%--------
Sales Growth (QoQ)11.6%-11.7%22.4%10.7%11.3%-15.9%24.6%8.8%7.9%-10.0%19.6%2.2%10.6%-9.6%29.2%--
OP Growth (YoY)33.3%8.7%7.0%14.3%4.7%27.8%26.7%13.5%26.5%38.5%25.0%42.3%--------
OP Growth (QoQ)20.0%-18.0%27.1%6.7%-2.2%-19.3%35.7%-2.3%19.4%-20.0%21.6%8.8%30.8%-27.8%38.5%--
Profit Growth (YoY)---3.3%7.5%11.9%-16.6%8.2%15.6%14.3%25.6%58.4%23.5%37.1%41.9%69.4%71.3%409.8%
EPS Growth (YoY)47.8%-3.2%3.4%12.1%-16.4%8.2%15.6%8.8%19.5%50.7%17.5%37.0%--------
EPS Growth (QoQ)27.9%-27.7%27.9%25.0%-16.3%-22.8%38.7%-6.8%8.4%-17.5%30.6%2.4%36.7%-35.7%52.3%--
OP Margin13.0%12.1%13.0%12.5%13.0%14.8%15.4%14.1%15.8%14.2%16.0%15.7%14.8%12.5%15.7%14.6%
Net Margin6.3%5.6%6.6%6.3%5.5%7.4%7.8%7.1%8.4%8.3%9.3%8.1%7.8%6.3%9.1%7.9%
Material Cost %--71.0%71.0%71.0%71.0%69.0%71.0%70.0%70.0%71.0%70.0%69.0%70.0%71.0%69.0%68.0%
Employee Cost %--8.0%7.0%7.0%7.0%7.0%7.0%7.0%7.0%8.0%6.0%7.0%8.0%7.0%6.0%7.0%
P/S4.404.274.184.62------------------------
P/E72.8572.3665.8068.55------------------------
P/B5.114.634.404.54------------------------

Shareholding Pattern

Shareholders:36.9K (+151.5%)
Current MixJun 2026

Exchange Filings

50
Company Update21 Aug 2026

Newspaper Publication with regard to the Notice of 19th Annual General Meeting ("AGM") and Information on E-voting Disclosure

Others20 Aug 2026

BRSR for the FY 2025-26

AGM/EGM20 Aug 2026

Letter providing the weblink for accessing the Notice of AGM and Annual Report for FY 2025-26

Others20 Aug 2026

Annual Report for the financial year 2025-26

AGM/EGM20 Aug 2026

Notice of the 19th Annual General Meeting

Company Update19 Aug 2026

Copies of Newspaper Publication with regards to the 19th Annual General Meeting ("AGM") scheduled to be held on Tuesday, September 15, 2026 through Video Conferencing("VC") / other Audio ....

Company Update14 Aug 2026

Intimation regarding the 19th Annual General Meeting ("AGM") of the Members of the Company for FY 2025-26

Board Meeting27 Jul 2026

Ethos Ltdhas informed BSE that the meeting of the Board of Directors of the Company is scheduled on 03/08/2026 ,inter alia, to consider and approve Unaudited Financial Results (Standalone ....

Company Update09 Jul 2026

Appointment of Company Secretary and Compliance Officer

Company Update08 Jul 2026

Compliance Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018

AGM/EGM04 Jul 2026

Scrutinizer''s Report

AGM/EGM04 Jul 2026

Intimation of Voting Results of Postal Ballot

Company Update02 Jul 2026

Press Release- Ethos Limited to Host the Prestigious Grand Prix d''Horlogerie de Geneve (GPHG) Exhibition in India

Insider Trading / SAST26 Jun 2026

Closure of Trading Window

Company Update23 Jun 2026

Opening of Ethos Watch Boutiques at Vizag, Andhra Pradesh

Company Update05 Jun 2026

Disclosure under Regulation 30 of SEBI (LODR) Regulations, 2015

AGM/EGM02 Jun 2026

Notice of Postal Ballot

Company Update30 May 2026

Annual Secretarial Compliance Report for the financial year ended March 31, 2026 under Regulation 24A of SEBI (LODR) Regulations, 2015

Company Update16 May 2026

Revised in outcome of Board Meeting due to clerical error

Company Update15 May 2026

Opening of Ethos Watch Boutiques at Indore

Company Update15 May 2026

Ethos Limited has informed the Exchange regarding press release dated May 15, 2026, titled ''Ethos Limited Marks a Golden Milestone as it Opens 100th Boutique in India.''

Company Update14 May 2026

Opening of Exclusive Brand Boutique at Bengaluru

Company Update13 May 2026

Monitoring Agency Report

Company Update13 May 2026

Copy of Newspaper Publication

Board Meeting12 May 2026

Outcome of Board Meeting

Company Update12 May 2026

Appointment of Mr. Munish Gupta as the Additional Director (in the category of Executive Director), with effect of May 12, 2026.

Result12 May 2026

Financial Results for the period ended March 31, 2026

Company Update12 May 2026

Appointment of Mr. Munish Gupta as the Additional Director (in the category of Executive Director), with effect of May 12, 2026.

Company Update12 May 2026

Investor Presentation on the Audited Financial Results for the quarter and financial year ended March 31, 2026

Company Update12 May 2026

Statement of Deviation & Variation

Board Meeting05 May 2026

Ethos Ltdhas informed BSE that the meeting of the Board of Directors of the Company is scheduled on 12/05/2026 ,inter alia, to consider and approve the financial results for the quarter ....

Company Update01 May 2026

Opening of Ethos Watch Boutiques at Pune

Company Update30 Apr 2026

Opening of Ethos Watch Boutiques at Jaipur

Company Update30 Apr 2026

Acquisition of shares in Ethos Lifestyle Private Limited, subsidiary of the Company

Company Update27 Apr 2026

Opening of Ethos Watch Boutiques at Agra

Company Update21 Apr 2026

Opening of Ethos Watch Boutiques at Faridabad

Company Update07 Apr 2026

Compliance Certificate under Regulation 74(5) of SEBI (DP) Regulations, 2018 for the quarter ended March 31, 2026

Company Update06 Apr 2026

Opening of Ethos Watch Boutiques at Jodhpur

Company Update06 Apr 2026

Opening of Ethos Watch Boutiques at Mumbai

Company Update02 Apr 2026

Intimation of Resignation of Company Secretary and Compliance Officer under Regulation 30 of SEBI (LODR) Regulations, 2015

Company Update31 Mar 2026

Intimation of Resignation of Whole Time Director under Regulation 30 of SEBI (LODR) Regulations, 2015

AGM/EGM28 Mar 2026

Intimation of Voting Results of Postal Ballot

AGM/EGM28 Mar 2026

Scrutinizer''s Report

Company Update27 Mar 2026

Opening of Ethos Watch Boutiques at Srinagar

Insider Trading / SAST26 Mar 2026

Closure of Trading Window

Company Update17 Mar 2026

Opening of Ethos Watch Boutiques at Kanpur, Uttar Pradesh

Company Update12 Mar 2026

Intimation of Schedule of Analyst / Institutional Investor meetings under the SEBI (Listing Obligations and Disclosure Requirements), Regulations 2015

Company Update25 Feb 2026

Newspaper Publication of Notice of Postal Ballot

AGM/EGM24 Feb 2026

Notice of Postal Ballot

Company Update24 Feb 2026

Opening of Jacob & Co. boutique at New Delhi

Annual Reports

4

2025

2024

2023

2022

Credit Ratings

6
icraRating update
29 May 2025Report
icraRating update
24 May 2024Report
icraRating update
18 Sept 2023Report
icraRating update
10 Aug 2023Report
icraRating update
25 Oct 2022Report
icraRating update

Concalls

17

Feb 2026

28 Feb 2026

Nov 2025

30 Nov 2025

Aug 2025

31 Aug 2025

May 2025

31 May 2025

Feb 2025

28 Feb 2025

Nov 2024

30 Nov 2024

Aug 2024

31 Aug 2024

May 2024

31 May 2024

Feb 2024

29 Feb 2024

Nov 2023

30 Nov 2023

Aug 2023

31 Aug 2023

May 2023

31 May 2023

Feb 2023

28 Feb 2023

Nov 2022

30 Nov 2022

Nov 2022

30 Nov 2022

Aug 2022

31 Aug 2022

Jun 2022

30 Jun 2022

Held by ETFs

1 ETFs hold ETHOSLTD · sorted by weight

#ETFWeight %
1

AONETOTAL

AONEAMC - AONETOTAL

0.02%

Held by Mutual Funds

26 schemes hold ETHOSLTD · sorted by weight

#SchemeWeight %
1

Invesco India Smallcap Fund

Invesco Mutual Fund

1.57%
2

ICICI Prudential Long Term Wealth Enhancement Fund

ICICI Prudential Mutual Fund

5.23%
3

ICICI Prudential Flexicap Fund

ICICI Prudential Mutual Fund

2.22%
4

Union Innovation & Opportunities Fund

Union Mutual Fund

1.27%
5

ICICI Prudential ESG Exclusionary Strategy Fund

ICICI Prudential Mutual Fund

1.06%
6

Quant Consumption Fund

Quant Mutual Fund

4.94%
7

Tata India Consumer Fund

Tata Mutual Fund

1.01%
8

Bandhan Innovation Fund

Bandhan Mutual Fund

0.68%
9

Invesco India Mid Cap Fund

Invesco Mutual Fund

0.93%
10

Invesco India Large & Mid Cap Fund

Invesco Mutual Fund

1.00%
11

iSIF Equity Ex-Top 100 Long-Short Fund

ICICI Prudential Mutual Fund

0.62%
12

Invesco India Multicap Fund

Invesco Mutual Fund

0.59%
13

Bank of India Mid & Small Cap Equity & Debt Fund

Bank of India Mutual Fund

0.54%
14

iSIF Hybrid Long-Short Fund

ICICI Prudential Mutual Fund

0.53%
15

Invesco India Flexi Cap Fund

Invesco Mutual Fund

0.57%
16

Invesco India Business Cycle Fund

Invesco Mutual Fund

0.41%
17

Motilal Oswal Nifty Microcap 250 Index Fund

Motilal Oswal Mutual Fund

0.36%
18

ICICI Prudential Exports and Services Fund

ICICI Prudential Mutual Fund

0.52%
19

Bank of India Small Cap Fund

Bank of India Mutual Fund

0.49%
20

Bandhan Large & Mid Cap Fund

IDFC Mutual Fund

0.36%
21

Bandhan Small Cap Fund

IDFC Mutual Fund

0.26%
22

Bandhan Aggressive Hybrid Fund

IDFC Mutual Fund

0.24%
23

Quant Small Cap Fund

Quant Mutual Fund

0.07%
24

Bandhan Nifty Total Market Index Fund

Bandhan Mutual Fund

0.02%
25

Motilal Oswal BSE 1000 Index Fund

Motilal Oswal Mutual Fund

0.02%
26

Groww Nifty Total Market Index Fund

Groww Mutual Fund

0.02%