Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Ethos Ltd

ETHOSLTD
NSE
2,401.80
1.54%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Ethos Ltd

ETHOSLTD
NSE
2,401.80
1.54%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
6,427Cr
Close
Close Price
2,401.80
Industry
Industry
Watches
PE
Price To Earnings
64.95
PS
Price To Sales
4.26
Revenue
Revenue
1,510Cr
Rev Gr TTM
Revenue Growth TTM
26.55%
PAT Gr TTM
PAT Growth TTM
1.65%
Peer Comparison
How does ETHOSLTD stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ETHOSLTD
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
208230235281253273297370311346383469
Growth YoY
Revenue Growth YoY%
30.832.532.422.421.718.826.331.523.326.729.026.6
Expenses
ExpensesCr
182196198237217230255313264300334407
Operating Profit
Operating ProfitCr
253437453643425748464961
OPM
OPM%
12.314.815.815.814.315.814.215.415.313.312.813.1
Other Income
Other IncomeCr
55469666551013
Interest Expense
Interest ExpenseCr
344445555678
Depreciation
DepreciationCr
91113131314151717192125
PBT
PBTCr
182425342831294130263242
Tax
TaxCr
46697871177812
PAT
PATCr
131819262123212923192431
Growth YoY
PAT Growth YoY%
69.441.937.123.558.425.614.315.68.2-16.611.93.7
NPM
NPM%
6.47.97.99.18.38.37.28.07.35.56.26.5
EPS
EPS
5.77.57.710.58.59.08.411.69.07.88.811.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
4444583875777899991,2521,510
Growth
Revenue Growth%
3.2-15.649.336.626.725.320.6
Expenses
ExpensesCr
4114063475106748471,0621,306
Operating Profit
Operating ProfitCr
33524067114152190204
OPM
OPM%
7.411.310.311.614.515.215.213.5
Other Income
Other IncomeCr
22171315242233
Interest Expense
Interest ExpenseCr
819171714161925
Depreciation
DepreciationCr
535333235496382
PBT
PBTCr
22073281111130130
Tax
TaxCr
822820283434
PAT
PATCr
13-252360839696
Growth
PAT Growth%
-118.4293.1391.6157.838.115.6-0.2
NPM
NPM%
3.0-0.51.24.07.78.37.76.4
EPS
EPS
7.9-1.42.612.725.733.838.037.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
1718181923242427
Reserves
ReservesCr
1091341392136088599581,407
Current Liabilities
Current LiabilitiesCr
150175148163150171179265
Non Current Liabilities
Non Current LiabilitiesCr
18988910999116248266
Total Liabilities
Total LiabilitiesCr
3014253945048801,1711,4102,140
Current Assets
Current AssetsCr
2512752573366398648911,569
Non Current Assets
Non Current AssetsCr
50150137168241307519571
Total Assets
Total AssetsCr
3014253945048801,1711,4102,140

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-22366317-231-20
Investing Cash Flow
Investing Cash FlowCr
-13-15-10-24-256-12347
Financing Cash Flow
Financing Cash FlowCr
35-20-4527249125-58
Net Cash Flow
Net Cash FlowCr
02819-1033-32
Free Cash Flow
Free Cash FlowCr
-352354-7-58-1-94
CFO To PAT
CFO To PAT%
-164.6-1,479.41,333.871.2-3.637.0-21.1
CFO To EBITDA
CFO To EBITDA%
-67.270.3159.824.9-1.920.3-10.7

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00002,2456,3336,070
Price To Earnings
Price To Earnings
0.00.00.00.037.276.063.0
Price To Sales
Price To Sales
0.00.00.00.02.96.34.8
Price To Book
Price To Book
0.00.00.00.03.67.26.2
EV To EBITDA
EV To EBITDA
1.91.13.01.818.740.432.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
28.928.127.128.831.030.130.0
OPM
OPM%
7.411.310.311.614.515.215.2
NPM
NPM%
3.0-0.51.24.07.78.37.7
ROCE
ROCE%
15.18.78.012.312.612.411.8
ROE
ROE%
10.6-1.63.010.19.69.49.8
ROA
ROA%
4.4-0.61.24.66.87.16.8
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.