| Ethos Ltd | Industry : (Retail) | |
|---|---|---|
|
BSE Code : 543532 |
NSE Symbol : ETHOSLTD |
P/E(TTM) : 83.49 |
|
ISIN Demat : INE04TZ01018 |
Div & Yield% : 0.00 |
EPS(TTM) : 36.42 |
|
Book Value(₹) : 534.35 |
Market Cap(₹Cr) : 8,135.81 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 1,251.63 | 997.93 | 788.53 | 577.28 | 386.57 |
| Other Income | 24.89 | 22.17 | 15.20 | 13.48 | 16.97 |
| Stock Adjustments | 152.98 | 99.82 | 89.94 | 52.16 | -20.82 |
| Total Income | 1,429.50 | 1,119.92 | 893.67 | 642.92 | 382.72 |
| EXPENDITURE : | |||||
| Raw Materials | 1,029.66 | 797.64 | 634.32 | 463.29 | 260.85 |
| Power and Fuel Cost | 3.50 | 2.67 | 2.02 | 1.15 | 0.95 |
| Other Manufacturing Expenses | 11.23 | 9.01 | 6.67 | 5.35 | 4.93 |
| Selling and Administration Expenses | 69.02 | 56.71 | 59.16 | 42.34 | 26.83 |
| Miscellaneous Expenses | 10.11 | 6.36 | 6.10 | 5.97 | 3.04 |
| Employee Benefit Expenses | 84.07 | 68.90 | 50.94 | 40.75 | 27.47 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 221.90 | 178.62 | 134.44 | 84.07 | 58.64 |
| Interest | 27.44 | 21.98 | 20.15 | 21.45 | 19.87 |
| Gross Profit | 194.46 | 156.64 | 114.29 | 62.62 | 38.77 |
| Depreciation | 62.91 | 48.07 | 34.53 | 31.41 | 32.47 |
| Profit Before Tax | 131.55 | 108.57 | 79.76 | 31.21 | 6.30 |
| Current Tax | 34.34 | 27.76 | 19.43 | 8.67 | 2.55 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -1.04 | -0.47 | 0.54 | -0.83 | -0.89 |
| Reported Net Profit | 98.25 | 81.29 | 59.80 | 23.36 | 4.64 |
| Extraordinary Items | -0.40 | 0.42 | 0.09 | -0.09 | 0.03 |
| Adjusted Net Profit | 98.65 | 80.87 | 59.71 | 23.45 | 4.61 |
| Adjustment below Net Profit | -0.13 | -0.10 | -0.17 | 0.01 | -0.05 |
| Profit/Loss Balance carried down | 173.01 | 91.82 | 32.20 | 8.82 | 4.24 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 271.13 | 173.01 | 91.82 | 32.20 | 8.82 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 40.14 | 33.21 | 25.61 | 12.25 | 2.55 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 400.35 | 360.27 | 270.32 | 121.53 | 86.28 |
| Book Value(Adj)-Unit Curr | 386.73 | 348.01 | 261.12 | - | - |