Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹6,427Cr
Rev Gr TTM
Revenue Growth TTM
26.55%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ETHOSLTD
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 30.8 | 32.5 | 32.4 | 22.4 | 21.7 | 18.8 | 26.3 | 31.5 | 23.3 | 26.7 | 29.0 | 26.6 |
| 182 | 196 | 198 | 237 | 217 | 230 | 255 | 313 | 264 | 300 | 334 | 407 |
Operating Profit Operating ProfitCr |
| 12.3 | 14.8 | 15.8 | 15.8 | 14.3 | 15.8 | 14.2 | 15.4 | 15.3 | 13.3 | 12.8 | 13.1 |
Other Income Other IncomeCr | 5 | 5 | 4 | 6 | 9 | 6 | 6 | 6 | 5 | 5 | 10 | 13 |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 7 | 8 |
Depreciation DepreciationCr | 9 | 11 | 13 | 13 | 13 | 14 | 15 | 17 | 17 | 19 | 21 | 25 |
| 18 | 24 | 25 | 34 | 28 | 31 | 29 | 41 | 30 | 26 | 32 | 42 |
| 4 | 6 | 6 | 9 | 7 | 8 | 7 | 11 | 7 | 7 | 8 | 12 |
|
Growth YoY PAT Growth YoY% | 69.4 | 41.9 | 37.1 | 23.5 | 58.4 | 25.6 | 14.3 | 15.6 | 8.2 | -16.6 | 11.9 | 3.7 |
| 6.4 | 7.9 | 7.9 | 9.1 | 8.3 | 8.3 | 7.2 | 8.0 | 7.3 | 5.5 | 6.2 | 6.5 |
| 5.7 | 7.5 | 7.7 | 10.5 | 8.5 | 9.0 | 8.4 | 11.6 | 9.0 | 7.8 | 8.8 | 11.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 3.2 | -15.6 | 49.3 | 36.6 | 26.7 | 25.3 | 20.6 |
| 411 | 406 | 347 | 510 | 674 | 847 | 1,062 | 1,306 |
Operating Profit Operating ProfitCr |
| 7.4 | 11.3 | 10.3 | 11.6 | 14.5 | 15.2 | 15.2 | 13.5 |
Other Income Other IncomeCr | 2 | 2 | 17 | 13 | 15 | 24 | 22 | 33 |
Interest Expense Interest ExpenseCr | 8 | 19 | 17 | 17 | 14 | 16 | 19 | 25 |
Depreciation DepreciationCr | 5 | 35 | 33 | 32 | 35 | 49 | 63 | 82 |
| 22 | 0 | 7 | 32 | 81 | 111 | 130 | 130 |
| 8 | 2 | 2 | 8 | 20 | 28 | 34 | 34 |
|
| | -118.4 | 293.1 | 391.6 | 157.8 | 38.1 | 15.6 | -0.2 |
| 3.0 | -0.5 | 1.2 | 4.0 | 7.7 | 8.3 | 7.7 | 6.4 |
| 7.9 | -1.4 | 2.6 | 12.7 | 25.7 | 33.8 | 38.0 | 37.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 17 | 18 | 18 | 19 | 23 | 24 | 24 | 27 |
| 109 | 134 | 139 | 213 | 608 | 859 | 958 | 1,407 |
Current Liabilities Current LiabilitiesCr | 150 | 175 | 148 | 163 | 150 | 171 | 179 | 265 |
Non Current Liabilities Non Current LiabilitiesCr | 18 | 98 | 89 | 109 | 99 | 116 | 248 | 266 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 251 | 275 | 257 | 336 | 639 | 864 | 891 | 1,569 |
Non Current Assets Non Current AssetsCr | 50 | 150 | 137 | 168 | 241 | 307 | 519 | 571 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -22 | 36 | 63 | 17 | -2 | 31 | -20 |
Investing Cash Flow Investing Cash FlowCr | -13 | -15 | -10 | -24 | -256 | -123 | 47 |
Financing Cash Flow Financing Cash FlowCr | 35 | -20 | -45 | 27 | 249 | 125 | -58 |
|
Free Cash Flow Free Cash FlowCr | -35 | 23 | 54 | -7 | -58 | -1 | -94 |
| -164.6 | -1,479.4 | 1,333.8 | 71.2 | -3.6 | 37.0 | -21.1 |
CFO To EBITDA CFO To EBITDA% | -67.2 | 70.3 | 159.8 | 24.9 | -1.9 | 20.3 | -10.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 2,245 | 6,333 | 6,070 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 37.2 | 76.0 | 63.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 2.9 | 6.3 | 4.8 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 7.2 | 6.2 |
| 1.9 | 1.1 | 3.0 | 1.8 | 18.7 | 40.4 | 32.3 |
Profitability Ratios Profitability Ratios |
| 28.9 | 28.1 | 27.1 | 28.8 | 31.0 | 30.1 | 30.0 |
| 7.4 | 11.3 | 10.3 | 11.6 | 14.5 | 15.2 | 15.2 |
| 3.0 | -0.5 | 1.2 | 4.0 | 7.7 | 8.3 | 7.7 |
| 15.1 | 8.7 | 8.0 | 12.3 | 12.6 | 12.4 | 11.8 |
| 10.6 | -1.6 | 3.0 | 10.1 | 9.6 | 9.4 | 9.8 |
| 4.4 | -0.6 | 1.2 | 4.6 | 6.8 | 7.1 | 6.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Ethos Ltd is India’s leading luxury and premium watch retailer, operating a pan-India network of 86 boutiques across 26 cities as of November 2025. Established in 2003 and promoted by **KDDL Limited**, Ethos has evolved into a vertically integrated luxury retail powerhouse, combining exclusive brand partnerships, omnichannel retail, and a first-mover advantage in the certified pre-owned (CPO) luxury watch segment. It is India’s largest and only organized multi-brand luxury watch retailer with end-to-end capabilities in retail, certification, restoration, and after-sales service.
---
### **Core Business & Market Position**
- **Leadership in Luxury Watches**: Ethos is widely recognized as India’s premier destination for luxury timepieces, offering over **5,000 models** from **70+ global watch brands**, including exclusive retail rights for many.
- **Omnichannel Retail Model**: The company integrates physical retail with a robust digital platform (ethoswatches.com), attracting over **12 million annual visitors** and **67+ million page views**.
- **Market Share**: Ethos holds an estimated **21%+ share** of the Indian luxury watch market (based on internal estimates referencing Technopak data), with dominance in the exclusive and high-luxury segments.
- **Domestic Focus**: 100% of revenue is generated from domestic sales; no export activity.
---
### **Retail Portfolio & Store Network**
- **86 Boutiques (as of Nov 2025)** across 26 Indian cities, including flagship locations in **Jio World Plaza (Mumbai)** and **DLF Emporio (New Delhi)**.
- **Store Formats**:
- **Ethos Summit Stores** (larger, full-range flagship boutiques)
- **Multi-Brand Outlets (MBOs)**
- **Exclusive Brand Outlets (EBOs)** for brands like Bovet and Jacob & Co.
- **Second Movement Lounges** for certified pre-owned watches
- **Duty-Free Outlets** at Delhi and Bengaluru airports
- **“City of Time” – Gurugram**:
- A **22,000 sq. ft. experiential destination**, launched in May 2025.
- Houses **5 dedicated brand boutiques** and **2 multi-brand galleries** showcasing over **50 independent watchmakers**.
- Includes **watchmaking ateliers** and lifestyle zones, positioning Ethos as a pioneer in immersive luxury retail.
---
### **Expansion & Growth Strategy**
- **Rapid Store Expansion**: Grew from **73 boutiques in March 2025** to **86 by October 2025**, with plans to exceed **100 boutiques in FY26**.
- **Geographic Diversification**: Expanding beyond metros into **Tier II and Tier III cities**, including recent entries into **Kochi, Dehradun, Mangaluru, and Raipur**.
- **International Expansion**: Established **Ficus Trading LLC**, a wholly-owned Dubai subsidiary, for Middle East market entry and global watch trading.
- **Capital Investments**: Over **₹500 crores in inventory** and **₹35+ crores in CAPEX** allocated to new store rollouts and infrastructure.
---
### **Brand Portfolio & Partnerships**
Ethos operates a curated mix of globally renowned brands and niche independent watchmakers, with exclusive representation for many:
#### **Key Watch Brands Represented**:
- **Swiss Heritage**: Patek Philippe, Rolex (through secondary channels), Audemars Piguet (via strategic distribution), Hublot, IWC Schaffhausen, Cartier (via select partners), Bovet, Girard-Perregaux, Bell & Ross, Favre Leuba, Ulysse Nardin, Raymond Weil.
- **Independent Watchmakers**: Singer Reimagined, ID Genève, Christian van der Klaauw (astronomical complications), Alpina, Trilobe, Moser, Cvstos, Urwerk.
- **Italian Design**: D1 Milano, Unimatic, FPM Milano (travel), Panerai.
- **French Luxury**: Messika (jewellery), Jacob & Co., RIMOWA (luggage).
#### **Exclusive Retail Agreements Include**:
- **D1 Milano**: Italian minimalist watches at accessible price points (₹20k–₹2 lakhs).
- **Unimatic**: Utilitarian, limited-edition timepieces for watch enthusiasts.
- **FPM Milano**: High-end travel trunks with aluminum and leather craftsmanship.
- **RIMOWA**: Luxury luggage – **India’s first exclusive boutique in Mumbai**, expanding to **two boutiques** including a second in New Delhi.
- **Messika Paris**: Modern diamond jewellery – launched India’s **first exclusive boutique** in New Delhi in August 2025.
---
### **Strategic Segments**
#### 1. **Certified Pre-Owned (CPO) – “Second Movement”**
- India’s first and only organized **end-to-end CPO platform**.
- Offers **rigorous certification, restoration, and up to a 2-year warranty** on every timepiece.
- Operates through **private lounges**, e-commerce (secondmovement.com), and a **nationwide pick-up/drop service**.
- **CPO billings**: ₹43 crores in H1 FY25 (+25% YoY); on track for high double-digit growth.
- **Bottlenecks Addressed**: Skilled restoration capacity increased via training **16 master watchmakers annually** via a Swiss partnership.
- **Profitability Driver**: Higher ROCE, lower capital intensity, growing customer trust.
#### 2. **Lifestyle Expansion**
- Beyond watches, Ethos is building a **“House of Luxury Retail”**, entering adjacent categories:
- **RIMOWA**: Luxury travel – launched in 2023, already profitable.
- **Messika**: High jewellery – flagship in Delhi, expansion planned.
- **Future Goals**: Eyewear, cosmetics, writing instruments, and branded luggage.
#### 3. **Customer Loyalty & Engagement**
- **Club Echo Loyalty Program**:
- Over **330,000 HNI registered members** as of June 2025.
- Offers **personalized concierge services, exclusive events, early access to new launches, and value-added benefits**.
- 46% of business driven by repeat customers.
- **Digital-First Approach**:
- **The Watch Guide**: Publishes **52 expert stories/month**; over **359 million total video views** (Ethos Studio).
- **Social Media Reach**: Over **287,000 followers**; top global social media footprint among Indian watch retailers.
- **App Features**: "Try It On", AI chatbot, Club Echo integration, virtual consultations.
---
### **Operational Excellence**
- **After-Sales & Service**:
- **Ethos Watch Care**: India’s **largest and most advanced service center** in Delhi, equipped with Swiss tools and **100+ years of combined technician experience**.
- Reduces complaints by **90%**, offers **pan-India pick-up and drop service** across 7,000+ pin codes.
- Authorized service center for **Swiss brands** including RIMOWA and several independent makers.
- **Inventory & Supply Chain**:
- AI-driven **real-time inventory management**.
- Specialized team ensures availability of high-demand models.
- Inventory rose from ₹440 crores (Mar 2024) to ₹593 crores (Mar 2025).
- **Pricing & Risk Management**:
- Monitors global pricing; negotiates vendor rebates to offset import cost fluctuations.
- Uses **50% foreign exchange hedging** (CHF-INR) to mitigate currency volatility.
---
### **Strategic Enablers & Competitive Advantages**
1. **Authorized & Organized Retail**: Offers authenticity, warranty, and brand consistency—key differentiators from grey market players.
2. **Exclusivity & Trust**: Holds exclusive rights for over **30+ brands**; preferred entry partner for new international brands.
3. **First-Mover in CPO**: Only retailer with **certification, restoration, and resale** capabilities.
4. **Deep Industry Relationships**: Built over 40+ years via KDDL’s legacy in watch dials, giving access to rare allocations and new launches.
5. **Omnichannel Integration**: Seamless experience across online, app, physical stores, and home trials.
6. **Content & Community Building**: Through **The Watch Guide**, **Ethos Studio**, and **GPHG partnerships**, it educates and strengthens brand equity.