First Time Loading...
E

Ethos Ltd
NSE:ETHOSLTD

Watchlist Manager
Ethos Ltd
NSE:ETHOSLTD
Watchlist
Price: 2 343.6 INR -1.56% Market Closed
Updated: May 4, 2024

Intrinsic Value

Ethos Ltd is a IN-based company operating in Specialty Retail industry. [ Read More ]

The intrinsic value of one ETHOSLTD stock under the Base Case scenario is 1 454.69 INR. Compared to the current market price of 2 343.6 INR, Ethos Ltd is Overvalued by 38%.

Key Points:
ETHOSLTD Intrinsic Value
Base Case
1 454.69 INR
Overvaluation 38%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation Backtest
Ethos Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling ETHOSLTD stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Ethos Ltd

Provide an overview of the primary business activities
of Ethos Ltd.

What unique competitive advantages
does Ethos Ltd hold over its rivals?

What risks and challenges
does Ethos Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Ethos Ltd.

Provide P/S
for Ethos Ltd.

Provide P/E
for Ethos Ltd.

Provide P/OCF
for Ethos Ltd.

Provide P/FCFE
for Ethos Ltd.

Provide P/B
for Ethos Ltd.

Provide EV/S
for Ethos Ltd.

Provide EV/GP
for Ethos Ltd.

Provide EV/EBITDA
for Ethos Ltd.

Provide EV/EBIT
for Ethos Ltd.

Provide EV/OCF
for Ethos Ltd.

Provide EV/FCFF
for Ethos Ltd.

Provide EV/IC
for Ethos Ltd.

Show me price targets
for Ethos Ltd made by professional analysts.

What are the Revenue projections
for Ethos Ltd?

How accurate were the past Revenue estimates
for Ethos Ltd?

What are the Net Income projections
for Ethos Ltd?

How accurate were the past Net Income estimates
for Ethos Ltd?

What are the EPS projections
for Ethos Ltd?

How accurate were the past EPS estimates
for Ethos Ltd?

What are the EBIT projections
for Ethos Ltd?

How accurate were the past EBIT estimates
for Ethos Ltd?

Compare the revenue forecasts
for Ethos Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Ethos Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Ethos Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Ethos Ltd compared to its peers.

Compare the P/E ratios
of Ethos Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Ethos Ltd with its peers.

Analyze the financial leverage
of Ethos Ltd compared to its main competitors.

Show all profitability ratios
for Ethos Ltd.

Provide ROE
for Ethos Ltd.

Provide ROA
for Ethos Ltd.

Provide ROIC
for Ethos Ltd.

Provide ROCE
for Ethos Ltd.

Provide Gross Margin
for Ethos Ltd.

Provide Operating Margin
for Ethos Ltd.

Provide Net Margin
for Ethos Ltd.

Provide FCF Margin
for Ethos Ltd.

Show all solvency ratios
for Ethos Ltd.

Provide D/E Ratio
for Ethos Ltd.

Provide D/A Ratio
for Ethos Ltd.

Provide Interest Coverage Ratio
for Ethos Ltd.

Provide Altman Z-Score Ratio
for Ethos Ltd.

Provide Quick Ratio
for Ethos Ltd.

Provide Current Ratio
for Ethos Ltd.

Provide Cash Ratio
for Ethos Ltd.

What is the historical Revenue growth
over the last 5 years for Ethos Ltd?

What is the historical Net Income growth
over the last 5 years for Ethos Ltd?

What is the current Free Cash Flow
of Ethos Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Ethos Ltd.

Financials

Balance Sheet Decomposition
Ethos Ltd

Current Assets 6.6B
Cash & Short-Term Investments 2B
Receivables 152.2m
Other Current Assets 4.5B
Non-Current Assets 2.8B
Long-Term Investments 216.4m
PP&E 1.9B
Intangibles 547.1m
Other Non-Current Assets 143.9m
Current Liabilities 1.5B
Accounts Payable 920.7m
Other Current Liabilities 584.7m
Non-Current Liabilities 1.2B
Long-Term Debt 1.1B
Other Non-Current Liabilities 29.3m
Efficiency

Earnings Waterfall
Ethos Ltd

Revenue
9.5B INR
Cost of Revenue
-6.7B INR
Gross Profit
2.9B INR
Operating Expenses
-1.9B INR
Operating Income
958.6m INR
Other Expenses
-203.1m INR
Net Income
755.5m INR

Free Cash Flow Analysis
Ethos Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

ETHOSLTD Profitability Score
Profitability Due Diligence

Ethos Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Exceptional Revenue Growth Forecast
Positive Gross Profit
Exceptional 1-Year Revenue Growth
Positive 3-Year Average ROE
52/100
Profitability
Score

Ethos Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

ETHOSLTD Solvency Score
Solvency Due Diligence

Ethos Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
76/100
Solvency
Score

Ethos Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ETHOSLTD Price Targets Summary
Ethos Ltd

Wall Street analysts forecast ETHOSLTD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ETHOSLTD is 2 505.63 INR with a low forecast of 2 083.63 INR and a high forecast of 2 992.5 INR.

Lowest
Price Target
2 083.63 INR
11% Downside
Average
Price Target
2 505.63 INR
7% Upside
Highest
Price Target
2 992.5 INR
28% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

ETHOSLTD Price
Ethos Ltd

1M 1M
-8%
6M 6M
+36%
1Y 1Y
+82%
3Y 3Y
+192%
5Y 5Y
+192%
10Y 10Y
+192%
Annual Price Range
2 343.6
52w Low
1 216.35
52w High
2 805.65
Price Metrics
Average Annual Return 26.57%
Standard Deviation of Annual Returns
N/A
Max Drawdown -16%
Shares Statistics
Market Capitalization 54.7B INR
Shares Outstanding 24 480 443
Percentage of Shares Shorted
N/A

ETHOSLTD Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Ethos Ltd

Country

India

Industry

Retail

Market Cap

54.7B INR

Dividend Yield

0%

Description

Ethos Ltd is a IN-based company operating in Specialty Retail industry. The company is headquartered in Chandigarh, Chandigarh. The company went IPO on 2022-05-30. Ethos Ltd is an India-based vertical specialist in luxury watches and accessories. The firm is engaged in the trading of watches, accessories and luxury items, marketing and support services, and rendering of related after sale services. The company delivers a content-led luxury retail experience to customers through its online and physical presence. The company offers an omnichannel experience to customers through its Website and social media platforms. The Company’s segments include watch and accessories, and marketing and other support services. The company has a portfolio of luxury watch brands, such as Omega, IWC Schaffhausen, Jaeger LeCoultre, Panerai, Bvlgari, H. Moser & Cie, Rado, Longines, Baume & Mercier, Oris SA, Corum, Carl F. Bucherer, Tissot, Raymond Weil, Louis Moinet and Balmain. The Company’s subsidiary Cognition Digital LLP (Cognition), which is engaged in the business of developing and implementing information technologies (IT) and conducting IT-based businesses.

Contact

CHANDIGARH
Chandigarh
Kamla Centre, Sco 88-89, Sector 8-C
+911722548223
https://www.ethoswatches.com/

IPO

2022-05-30

Employees

-

Officers

MD & Director
Mr. Yashovardhan Saboo Ahmedabad), B.A (Hons.)., MBA (IIM
CEO, Additional MD & Director
Mr. Pranav Shankar Saboo
Chief Financial Officer
Mr. Munish Gupta
COO & Additional Whole Time Director
Mr. Manoj Subramaniam
Company Secretary & Compliance Officer
Mr. Anil Kumar
Vice President of Marketing
Gurshaan Singh
Show More
Head of Human Resource
Mr. Abhishek Kumar
Head of the Merchandising Department
Ms. Juhi Chaturvedi
National Sales Head
Mr. Rajesh Pandey
Head of VIP Sales
Mr. Sparsh Arun
Show Less

See Also

Discover More
What is the Intrinsic Value of one ETHOSLTD stock?

The intrinsic value of one ETHOSLTD stock under the Base Case scenario is 1 454.69 INR.

Is ETHOSLTD stock undervalued or overvalued?

Compared to the current market price of 2 343.6 INR, Ethos Ltd is Overvalued by 38%.