alphaveETHOSLTD₹2,678.00

Ethos Ltd.

Annual Quarterly₹ CrorePeersTITAN EUREKAFORB CERA CENTURYPLY IFBIND CELLO CAMPUS INDIGOPNTSMcap ₹7,166 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q1 FY24 30/06/2023	Q2 FY24 30/09/2023	Q4 FY24 31/03/2024	Q1 FY25 30/06/2024	Q2 FY25 30/09/2024	Q3 FY25 31/12/2024	Q4 FY25 31/03/2025	Q1 FY26 30/06/2025	Q2 FY26 30/09/2025	Q3 FY26 31/12/2025	Q4 FY26 31/03/2026	Q1 FY27 30/06/2026
Revenue from Operations	230.0	235.2	252.5	273.2	297.1	369.9	681.2	346.3	383.4	468.5	414.0	461.7
Other Income	4.7	4.3	8.4	6.4	6.1	5.7	11.8	5.8	11.6	15.5	13.3	13.3
Total Income	234.7	239.5	260.9	279.6	303.3	375.7	693.0	352.2	395.0	484.0	427.3	475.0
Expenses
+ Purchases of Stock-in-Trade	192.4	194.3	187.5	225.8	276.3	311.5	527.6	270.3	318.4	365.2	294.1	377.5
+ Changes in Inventories	-32.2	-32.5	-8.6	-33.5	-68.8	-49.3	-50.7	-23.0	-46.1	-32.3	-1.4	-51.3
+ Employee Benefit Expense	17.4	17.3	19.4	19.0	20.7	24.3	45.7	23.8	28.2	33.9	31.5	37.0
+ Finance Costs	3.8	4.1	4.0	4.5	4.5	5.2	10.4	5.7	6.5	7.6	7.4	8.0
+ Depreciation & Amortisation	10.7	12.7	12.7	14.3	15.0	16.7	33.7	19.0	21.0	24.8	24.7	26.1
+ Other Expenses	18.5	18.9	18.3	18.7	26.8	26.4	54.1	29.2	34.0	40.3	38.5	37.0
Total Expenses	210.6	214.8	233.3	248.8	274.5	334.8	620.7	324.9	362.0	439.5	394.7	434.3
EBITDA	33.9	37.3	36.0	43.3	42.2	57.0	104.6	46.1	48.9	61.4	51.3	61.5
EBIT	23.2	24.6	23.3	29.0	27.2	40.3	71.0	27.1	27.9	36.6	26.7	35.4
Profit
PBT before Exceptional Items	24.1	24.7	27.6	30.8	28.7	40.9	72.4	27.2	33.0	44.5	32.6	40.8
+ Exceptional Items	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.8	0.0	0.0
Pretax Income	24.1	24.7	27.6	30.8	28.7	40.9	72.4	27.2	33.0	42.7	32.6	40.8
+ Current Tax	6.0	6.9	4.9	8.3	8.2	12.3	18.4	8.2	9.0	12.7	10.2	10.7
+ Deferred Tax	0.1	-0.6	1.8	-0.4	-0.8	-1.2	0.1	-1.1	-1.1	-1.1	-2.0	-0.2
Tax Expense	6.1	6.3	6.7	7.9	7.4	11.1	18.5	7.1	7.9	11.5	8.2	10.5
+ Share of Associates & JVs	0.2	0.2	0.1	-0.2	-0.1	-0.2	-1.6	-1.1	-1.2	-0.6	-1.7	-1.6
Net Income	18.2	18.6	21.0	22.8	21.2	29.5	52.2	19.0	23.8	30.6	22.8	28.7
+ Net Income — Continuing Ops	17.9	18.4	20.9	23.0	21.3	29.7	53.8	20.1	25.0	31.2	24.4	30.3
+ Other Comprehensive Income	0.1	-0.2	-1.9	0.0	0.0	0.0	1.9	2.7	0.6	0.4	1.1	0.1
Total Comprehensive Income	18.2	18.4	19.1	22.8	21.2	29.5	54.2	21.7	24.4	30.9	23.8	28.7
Net Income to Common	—	18.6	0.0	0.0	21.2	29.5	0.0	0.0	0.0	30.4	22.0	28.1
Minority Interest	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.8	0.5
Per Share
Basic EPS	7.78	7.96	8.83	9.32	8.68	12.05	21.34	7.77	9.14	11.46	8.20	10.51
Diluted EPS	7.78	7.96	8.83	9.32	8.68	12.05	21.34	7.77	9.14	11.46	8.20	10.51
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	—	—	—	—	1.9	2.7	0.6	0.4	1.1	0.1
+ Items NOT to be Reclassified to P&L	—	—	-0.1	—	—	—	-0.2	—	—	0.0	0.3	—
+ Tax on Items NOT to be Reclassified	—	—	—	—	—	—	-0.0	—	0.0	0.0	0.1	—
+ Tax on Items NOT to be Reclassified — alt tag	—	0.2	-0.0	0.0	0.0	0.0	—	—	—	—	—	—
+ Items to be Reclassified to P&L	—	—	-1.9	—	—	—	2.8	3.6	0.8	0.5	1.1	0.1
+ Tax on Items to be Reclassified	—	—	—	—	—	—	0.7	0.9	0.2	0.1	0.3	0.0
+ Tax on Items to be Reclassified — alt tag	—	0.0	-0.1	0.0	0.0	0.0	—	—	—	—	—	—
Comprehensive Income — Owners of Parent	0.0	-0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	30.8	23.1	28.2
Comprehensive Income — Non-controlling Interests	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.8	0.5
Per Share — as-filed variants
Basic EPS — Continuing Operations	7.78	7.96	8.83	9.32	8.68	12.05	21.34	7.77	9.14	11.46	8.20	10.51
Diluted EPS — Continuing Operations	7.78	7.96	8.83	9.32	8.68	12.05	21.34	7.77	9.14	11.46	8.20	10.51
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	69.8	73.4	73.6	80.9	89.6	107.8	204.4	99.1	111.0	135.5	121.4	135.5
Gross Margin %	30.36	31.20	29.16	29.62	30.17	29.14	30.00	28.61	28.96	28.93	29.32	29.36
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	24.1	24.7	27.6	30.8	28.7	40.9	72.4	27.2	33.0	44.5	32.6	40.8
− Exceptional Items (reconciliation)	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-1.8	0.0	0.0
Net Income Adj (tax-effected)	18.2	18.6	21.0	22.8	21.2	29.5	52.2	19.0	23.8	31.9	22.8	28.7
EPS Adj	7.78	7.96	8.83	9.32	8.68	12.05	21.34	7.77	9.14	11.96	8.20	10.51
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00
Paid Up Equity Capital	23.3	23.3	24.5	24.5	24.5	24.5	24.5	24.5	26.8	26.8	26.8	26.8

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q1 FY27 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.