/
/
/

Ethos Results

Financial overview

CAGR%
Sales
Profits
Returns
ROE
10Y5Y3YTTM
-33%27%29%
-82%16%0%
--16%6%
8%11%10%8%

Peer Comparison

Symbol
DMART
TRENT
VMM
METROBRAND
ABLBL
PNGJL
AVL
MEDPLUS
V2RETAIL
EMIL
ETHOSLTD
PriceM.Cap (₹)PE RatioEPS (₹)EV/EBITDAAnnual PAT
3,834.8₹245867 Cr80.413.1963.64₹2970 Cr
2,774₹147897 Cr81.769.7361.65₹1720 Cr
106₹48722 Cr54.630.553.4₹839 Cr
907.35₹25094 Cr61.743.4426.91₹411 Cr
79.81₹9848 Cr55.960.248.22₹171 Cr
605₹8806 Cr19.757.7634.62₹410 Cr
622₹8098 Cr58.275.9814.14₹117 Cr
662₹7869 Cr37.392.7642.09₹220 Cr
216₹7770 Cr43.491.1510.77₹162 Cr
191.32₹7416 Cr35.973.149.54₹107 Cr
2,680₹6995 Cr67.3410.5174.9₹95 Cr

Profit & Loss

Consolidated
Standalone
Quarterly
Yearly
₹
%
Name
Net Revenue
Other Income
Total Revenue
Total Expenditure
Operating Profit
Interest Expense
PBT
Net Profit
Jun 2026Mar 2026Dec 2025Sep 2025Jun 2025Mar 2025Dec 2024Sep 2024Jun 2024Mar 2024Dec 2023Sep 2023Jun 2023Mar 2023Dec 2022Sep 2022Jun 2022Mar 2022Dec 2021Sep 2021Jun 2021Mar 2021
₹462 Cr₹414 Cr₹469 Cr₹383 Cr₹346 Cr₹311 Cr₹370 Cr₹297 Cr₹273 Cr₹253 Cr₹281 Cr₹235 Cr₹230 Cr₹208 Cr₹230 Cr₹178 Cr₹174 Cr₹159 Cr₹195 Cr₹134 Cr₹89 Cr₹123 Cr
₹13 Cr₹13 Cr₹16 Cr₹12 Cr₹6 Cr₹6 Cr₹6 Cr₹6 Cr₹6 Cr₹8 Cr₹6 Cr₹4 Cr₹5 Cr₹5 Cr₹4 Cr₹4 Cr₹2 Cr₹2 Cr₹3 Cr₹3 Cr₹5 Cr₹2 Cr
₹475 Cr₹427 Cr₹484 Cr₹395 Cr₹352 Cr₹317 Cr₹376 Cr₹303 Cr₹280 Cr₹261 Cr₹287 Cr₹239 Cr₹235 Cr₹213 Cr₹233 Cr₹181 Cr₹176 Cr₹161 Cr₹198 Cr₹137 Cr₹94 Cr₹125 Cr
₹426 Cr₹387 Cr₹432 Cr₹355 Cr₹319 Cr₹281 Cr₹330 Cr₹270 Cr₹244 Cr₹229 Cr₹249 Cr₹211 Cr₹207 Cr₹192 Cr₹203 Cr₹160 Cr₹155 Cr₹146 Cr₹178 Cr₹129 Cr₹89 Cr₹115 Cr
₹75 Cr₹65 Cr₹77 Cr₹60 Cr₹52 Cr₹54 Cr₹63 Cr₹48 Cr₹50 Cr₹44 Cr₹51 Cr₹42 Cr₹39 Cr₹30 Cr₹40 Cr₹30 Cr₹29 Cr₹23 Cr₹29 Cr₹15 Cr₹12 Cr₹18 Cr
₹8 Cr₹7 Cr₹8 Cr₹7 Cr₹6 Cr₹5 Cr₹5 Cr₹5 Cr₹5 Cr₹4 Cr₹4 Cr₹4 Cr₹4 Cr₹3 Cr₹3 Cr₹3 Cr₹4 Cr₹5 Cr₹4 Cr₹4 Cr₹4 Cr₹4 Cr
₹41 Cr₹33 Cr₹43 Cr₹33 Cr₹27 Cr₹32 Cr₹41 Cr₹29 Cr₹31 Cr₹28 Cr₹34 Cr₹25 Cr₹24 Cr₹18 Cr₹28 Cr₹18 Cr₹17 Cr₹10 Cr₹16 Cr₹4 Cr₹1 Cr₹6 Cr
₹30 Cr₹24 Cr₹31 Cr₹25 Cr₹20 Cr₹24 Cr₹30 Cr₹21 Cr₹23 Cr₹21 Cr₹25 Cr₹18 Cr₹18 Cr₹13 Cr₹21 Cr₹14 Cr₹13 Cr₹8 Cr₹12 Cr₹3 Cr₹91 L₹4 Cr

Balance Sheet

Consolidated
Standalone
₹
%
Name
Equity And Liabilities
Share Capital
Share Warrants & Outstandings
Total Reserves
Reserve excluding Revaluation Reserve
Shareholder's Funds
Minority Interest
Secured Loans
Unsecured Loans
Deferred Tax Assets / Liabilities
Other Long Term Liabilities
Long Term Provisions
Total Non-Current Liabilities
Current Liabilities
Trade Payables
Other Current Liabilities
Short Term Borrowings
Short Term Provisions
Total Current Liabilities
Total Liabilities
Contingent Liabilities
Total Debt
Assets
Gross Block
Less Accumulated Depreciation
Net Block
Capital Work in Progress
Non Current Investments
Long Term Investment
Long Term Loans & Advances
Other Non Current Assets
Total Non-Current Assets
Current Assets Loans & Advances
Inventories
Sundry Debtors
Cash and Bank
Other Current Assets
Short Term Loans and Advances
Total Current Assets
Net Current Assets (Including Current Investments)
Total Assets
Book Value
Adjusted Book Value
Mar 2026Mar 2025Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018
—————————
₹27 Cr₹24 Cr₹24 Cr₹23 Cr₹19 Cr₹18 Cr₹18 Cr₹24 Cr₹23 Cr
₹0₹0₹0₹0₹0₹47 L₹47 L₹89 L₹79 L
₹1461 Cr₹958 Cr₹859 Cr₹608 Cr₹213 Cr₹138 Cr₹134 Cr₹109 Cr₹67 Cr
₹1461 Cr₹958 Cr₹859 Cr₹608 Cr₹213 Cr₹138 Cr₹134 Cr₹109 Cr₹67 Cr
₹1488 Cr₹982 Cr₹884 Cr₹631 Cr₹232 Cr₹157 Cr₹152 Cr₹134 Cr₹92 Cr
₹176 Cr₹0₹0₹0₹0₹0₹0₹0₹0
₹13 L₹18 L₹43 L₹1 Cr₹11 Cr₹8 Cr₹4 Cr₹5 Cr₹5 Cr
-₹6 L-₹5 L₹2 Cr₹6 Cr₹17 Cr₹9 Cr₹12 Cr₹12 Cr₹6 Cr
-₹13 Cr-₹9 Cr-₹9 Cr-₹9 Cr-₹9 Cr-₹8 Cr-₹7 Cr-₹6 Cr-₹5 Cr
₹263 Cr₹245 Cr₹111 Cr₹90 Cr₹80 Cr₹70 Cr₹81 Cr₹49 L₹0
₹5 Cr₹3 Cr₹2 Cr₹2 Cr₹1 Cr₹2 Cr₹1 Cr₹1 Cr₹3 Cr
₹255 Cr₹239 Cr₹107 Cr₹90 Cr₹100 Cr₹80 Cr₹91 Cr₹11 Cr₹10 Cr
—————————
₹142 Cr₹89 Cr₹96 Cr₹97 Cr₹84 Cr₹72 Cr₹72 Cr₹69 Cr₹77 Cr
₹116 Cr₹86 Cr₹70 Cr₹48 Cr₹54 Cr₹46 Cr₹46 Cr₹24 Cr₹27 Cr
₹0₹0₹0₹44 L₹23 Cr₹27 Cr₹54 Cr₹53 Cr₹41 Cr
₹7 Cr₹5 Cr₹5 Cr₹4 Cr₹3 Cr₹3 Cr₹3 Cr₹4 Cr₹84 L
₹265 Cr₹179 Cr₹171 Cr₹150 Cr₹163 Cr₹148 Cr₹175 Cr₹150 Cr₹146 Cr
₹2184 Cr₹1400 Cr₹1162 Cr₹871 Cr₹495 Cr₹385 Cr₹417 Cr₹295 Cr₹247 Cr
₹25 Cr₹24 Cr₹6 Cr₹38 Cr₹37 Cr₹37 Cr₹3 Cr₹16 Cr₹4 Cr
₹13 L₹2 Cr₹7 Cr₹8 Cr₹59 Cr₹52 Cr₹76 Cr₹77 Cr₹63 Cr
—————————
₹748 Cr₹563 Cr₹329 Cr₹251 Cr₹204 Cr₹158 Cr₹174 Cr₹34 Cr₹24 Cr
₹254 Cr₹161 Cr₹100 Cr₹54 Cr₹75 Cr₹45 Cr₹45 Cr₹12 Cr₹7 Cr
₹494 Cr₹401 Cr₹230 Cr₹197 Cr₹130 Cr₹113 Cr₹128 Cr₹22 Cr₹17 Cr
₹11 Cr₹31 Cr₹7 Cr₹4 Cr₹0₹4 Cr₹70 L₹4 Cr₹64 L
₹38 Cr₹36 Cr₹25 Cr₹2 Cr₹2 Cr₹80 L₹67 L₹0₹0
₹38 Cr₹36 Cr₹25 Cr₹2 Cr₹2 Cr₹80 L₹67 L₹0₹0
₹50 Cr₹40 Cr₹26 Cr₹21 Cr₹27 Cr₹12 Cr₹12 Cr₹14 Cr₹15 Cr
₹103 Cr₹2 Cr₹8 Cr₹9 Cr₹39 L₹57,000₹1 Cr₹3 Cr₹5 Cr
₹695 Cr₹510 Cr₹298 Cr₹233 Cr₹159 Cr₹129 Cr₹143 Cr₹44 Cr₹37 Cr
—————————
₹695 Cr₹593 Cr₹440 Cr₹340 Cr₹250 Cr₹198 Cr₹219 Cr₹206 Cr₹171 Cr
₹17 Cr₹18 Cr₹16 Cr₹6 Cr₹5 Cr₹12 Cr₹9 Cr₹9 Cr₹6 Cr
₹662 Cr₹220 Cr₹345 Cr₹229 Cr₹40 Cr₹21 Cr₹10 Cr₹8 Cr₹7 Cr
₹23 Cr₹8 Cr₹13 Cr₹5 Cr₹16 Cr₹2 Cr₹92 L₹2 Cr₹1 Cr
₹91 Cr₹52 Cr₹50 Cr₹59 Cr₹26 Cr₹24 Cr₹36 Cr₹27 Cr₹24 Cr
₹1489 Cr₹891 Cr₹864 Cr₹639 Cr₹336 Cr₹257 Cr₹275 Cr₹251 Cr₹210 Cr
₹1224 Cr₹711 Cr₹693 Cr₹489 Cr₹173 Cr₹109 Cr₹100 Cr₹102 Cr₹64 Cr
₹2184 Cr₹1400 Cr₹1162 Cr₹871 Cr₹495 Cr₹385 Cr₹417 Cr₹295 Cr₹247 Cr
₹556₹401₹361₹270₹121₹86₹83₹74₹52
₹556₹388₹349₹261₹121₹86₹83₹74₹52

Cash Flow

Consolidated
Standalone
₹
%
Name
Profit Before Tax
Adjustment
Changes In working Capital
Cash Flow after changes in Working Capital
Cash Flow from Operating Activities
Cash Flow from Investing Activities
Cash Flow from Financing Activitie
Net Cash Inflow / Outflow
Opening Cash & Cash Equivalents
Closing Cash & Cash Equivalent
Mar 2026Mar 2025Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018
₹131 Cr₹130 Cr₹111 Cr₹81 Cr₹32 Cr₹7 Cr-₹22 L₹22 Cr₹5 Cr
₹78 Cr₹62 Cr₹41 Cr₹34 Cr₹38 Cr₹33 Cr₹55 Cr₹11 Cr₹11 Cr
-₹78 Cr-₹178 Cr-₹94 Cr-₹97 Cr-₹43 Cr₹26 Cr-₹13 Cr-₹47 Cr-₹18 Cr
₹132 Cr₹14 Cr₹59 Cr₹18 Cr₹26 Cr₹66 Cr₹43 Cr-₹15 Cr-₹2 Cr
₹90 Cr-₹20 Cr₹31 Cr-₹2 Cr₹17 Cr₹63 Cr₹36 Cr-₹22 Cr-₹1 Cr
-₹476 Cr₹47 Cr-₹123 Cr-₹256 Cr-₹24 Cr-₹10 Cr-₹15 Cr-₹13 Cr-₹12 Cr
₹502 Cr-₹58 Cr₹125 Cr₹249 Cr₹27 Cr-₹45 Cr-₹20 Cr₹35 Cr₹11 Cr
₹116 Cr-₹32 Cr₹33 Cr-₹10 Cr₹19 Cr₹8 Cr₹2 Cr₹28 L-₹2 Cr
₹28 Cr₹61 Cr₹28 Cr₹38 Cr₹18 Cr₹10 Cr₹8 Cr₹7 Cr₹9 Cr
₹144 Cr₹28 Cr₹61 Cr₹28 Cr₹38 Cr₹18 Cr₹10 Cr₹8 Cr₹7 Cr

Fundamental Ratios

Consolidated
Standalone

Share Price Live Stats

Open (₹)2,675.20
Volume (₹)91,793.00
High (₹)2,697.00
Upper Circuit3,192.20
Low (₹)2,575.00
Lower Circuit2,128.20
Prev Close2,660.20
52W High (₹)3,245.90
Price2,605.70
52W Low (₹)1,919.40

Share Market Cap & Key Ratios Overview

M.Cap (₹)7141.49 Cr
Div. Yield (%)0.00
PE Ratio68.75
Debt to Equity0.00
Price to Book3.91
Book Value556.07
EPS (TTM)38.82
Face Value10.00
ROE (%)7.78

Stock Analysis (SWOT)

StrengthsWeaknessesOpportunitiesThreats
1. Premium insight available after login
2. Sign in to view full SWOT analysis
3. Unlock strengths, weaknesses, opportunities & threats
Sign in to view
Open a free Demat account in minutes to start investing and screening .

QVT

Quality
0/100-
Valuation
0/100-
Technical
0/100-
Sign in to view
Open a free Demat account in minutes to start investing and screening .

Peer Stocks

1 week
1 month
1 year
Name
DMARTNSE
TRENTNSE
VMMNSE
METROBRANDNSE
ABLBLNSE
PNGJLNSE
AVLNSE
MEDPLUSNSE
V2RETAILNSE
EMILNSE
ETHOSLTDNSE
LTP
1W Low
1W High
Market cap (₹)
3787.5+37.6 (1.00%)
3732
3868.10
2,50,136Cr
2700-124 (-4.39%)
2699.90
2847.90
1,48,265Cr
105.46+2.81 (2.74%)
100.55
108.23
49,846Cr
884.55-56.3 (-5.98%)
878
949.90
24,877Cr
78.59-2.58 (-3.18%)
77.78
82.33
9,756Cr
591-13.75 (-2.27%)
586.55
614.95
8,902Cr
628-8.95 (-1.41%)
617
640.90
8,069Cr
656-3.65 (-0.55%)
653
677.25
7,945Cr
214.75+0.72 (0.34%)
210
216.90
7,858Cr
189.16-7.12 (-3.63%)
186.32
197.78
7,360Cr
2605.7-55.8 (-2.10%)
2555.60
2749
7,141Cr

Ethos Ltd Annual Results Key Takeaways

Operating profit (before other income, interest and exceptional items) was ₹74.86Cr; with other income of ₹13.34Cr, profit before interest and tax came to ₹48.77Cr. Interest expense was ₹8.02Cr; PBT before exceptional items stood at ₹40.76Cr. Cost mix (full year): raw materials ₹1248.04Cr; employee cost ₹117.07Cr; depreciation ₹26.09Cr; other expenses ₹400.18Cr. Basis: consolidated annual results.

Ethos Ltd Quaterly Results Key Takeaways

Ethos Ltd reported ₹461.7Cr total income from operations in Jun 2026, softer than ₹414.01Cr in Mar 2026 but higher than ₹346.32Cr in Jun 2025. Operating profit (before other income, interest and exceptional items) was ₹74.86Cr; with other income of ₹13.34Cr, profit before interest and tax came to ₹48.77Cr. Interest expense was ₹8.02Cr, taking profit before tax to ₹40.76Cr. After tax of ₹10.47Cr, profit after tax stood at ₹30.29Cr (vs ₹24.41Cr in Mar 2026 and ₹20.13Cr in Jun 2025).