Valuation Ethos Limited

Stocks

Delayed NSE India S.E. 03:50:38 2026-09-09 EDT			5-day change	1st Jan Change
2,718.90 ^INR	-1.54%		-4.35%	-8.77%

08-03	Ethos Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
08-03	Ethos Limited Announces Resignation of Dilpreet Singh from Independent Director Role, Effective August 3, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	22,413	63,342	60,825	58,420	73,891	-	-
Change	-	182.61%	-3.97%	-3.95%	26.48%	-	-
Enterprise Value (EV) ¹	22,413	59,954	58,645	58,420	66,766	67,019	66,790
Change	-	167.5%	-2.18%	-0.38%	14.29%	0.38%	-0.34%
P/E	36.1x	74x	63.2x	60.3x	53.4x	40.5x	31.6x
PBR	3.55x	7.17x	6.19x	3.51x	4.41x	4x	3.46x
PEG	0x	2.3x	5.1x	-7.6x	1.2x	1.3x	1.1x
Capitalization / Revenue	2.84x	6.34x	4.86x	3.62x	3.53x	2.84x	2.26x
EV / Revenue	2.84x	6x	4.69x	3.62x	3.19x	2.58x	2.05x
EV / EBITDA	19.6x	39.5x	30.9x	28.1x	23.7x	18.2x	13.7x
EV / EBIT	28.1x	58.2x	46.2x	49.4x	35x	26.1x	21.1x
EV / FCF	-38.1x	-694x	-58.9x	319x	-308x	133x	53x
FCF Yield	-2.62%	-0.14%	-1.7%	0.31%	-0.33%	0.75%	1.89%
Dividend per Share ²	-	-	-	-	10	15	-
Rate of return	-	-	-	-	0.36%	0.54%	-
EPS ²	26.56	34.98	39.33	36.21	51.7	68.17	87.5
Distribution rate	-	-	-	-	19.3%	22%	-
Net sales ¹	7,885	9,990	12,516	16,122	20,928	26,026	32,648
EBITDA ¹	1,144	1,517	1,901	2,078	2,818	3,681	4,860
EBIT ¹	797.8	1,030	1,271	1,183	1,909	2,566	3,168
Net income ¹	603	832.9	962.9	961.4	1,383	1,823	2,342
Net Debt ¹	-	-3,388	-2,181	-	-7,125	-6,872	-7,101
Reference price ²	959.90	2,587.45	2,484.65	2,183.30	2,761.50	2,761.50	2,761.50
Nbr of stocks (in thousands)	23,349	24,480	24,480	26,758	26,758	-	-
Announcement Date	5/12/23	5/13/24	5/5/25	5/12/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ETHOS LIMITED	53.41x	3.19x	23.7x	0.36%	779M
KALYAN JEWELLERS INDIA LIMITED	39.65x	1.46x	22.85x	0.49%	6.67B
SIGNET JEWELERS LIMITED	8.55x	0.33x	3.18x	1.67%	3.25B
SHANGHAI YUYUAN TOURIST MART (GROUP) CO., LTD.	41.12x	-	-	-	2.68B
WATCHES OF SWITZERLAND GROUP PLC	12.99x	0.99x	8.51x	-.--%	2.1B
LOVISA HOLDINGS LIMITED	21.98x	2.83x	8.84x	4.21%	1.82B
THANGAMAYIL JEWELLERY LIMITED	40.85x	1.42x	25.27x	0.45%	1.76B
LUK FOOK HOLDINGS (INTERNATIONAL) LIMITED	5.73x	0.33x	2.12x	7%	1.64B
GENS AUREA S.P.A.	10.07x	0.92x	6.26x	-	1.5B
Average	26.04x	1.43x	12.59x	2.03%	2.47B
Weighted average by Cap.	27.38x	1.28x	13.96x	1.61%