IndiaOne Finance - Company Dashboard

Governance Classic Home

Ethos LtdGems- Jewellery And WatchesINE04TZ01018Consolidated₹2645.90-4.55 (-0.17%)Jun-26

Valuation

Market Cap₹7.12K Cr

TTM PE67.71x

Forward PE66.16x

PEG9.04

Book Value₹556.07

P/B4.79x

TTM EPS₹39.31

Fwd EPS₹40.23

TTM Revenue₹1.73K Cr

TTM PAT₹105.78 Cr

TTM EBITDA₹223.19 Cr

TTM EBIT₹126.66 Cr

Last Qtr PAT₹28.66 Cr

Last Qtr EBITDA₹61.54 Cr

Last Qtr EBIT₹35.45 Cr

Profitability

ROE7.11%

ROCE9.86%

TTM NPM6.12%

TTM EBITDA %12.92%

Curr OPM6.03%

Last OPM5.33%

Curr NPM—

Last NPM—

Curr EPS₹10.51

Last EPS₹8.20

Balance sheet

Equity₹26.76 Cr

Reserve₹1.46K Cr

Total Debt₹322.32 Cr

D/E0.22x

Interest %27.98%

Curr Interest₹8.02 Cr

Price / range

Close₹2661.50

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+0.40%

1W+0.25%

1M-8.49%

3M+10.33%

6M+21.12%

1Y+10.78%

2Y-20.99%

3Y+55.58%

5Y—

Diwali-9.53%

Sector peers — Gems- Jewellery And Watches

Company	Close	Mkt Cap	TTM P/E	ROE
TITAN	4798.50	₹4.26L Cr	74.23	36.68%
KALYANKJIL	581.85	₹60.09K Cr	41.86	22.75%
LALITHAA	304.90	₹17.07K Cr	29.80	—
THANGAMAYL	5044.50	₹15.68K Cr	40.10	27.62%
BLUESTONE	827.50	₹12.61K Cr	248.50	2.99%
PCJEWELLER	12.72	₹12.35K Cr	13.68	12.51%
SKYGOLD	783.70	₹12.14K Cr	36.13	28.63%
PNGJL	604.75	₹8.21K Cr	18.42	22.71%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	450.52+30.1%	402.92	470.86	392.50	346.32	1,612.60
Other Income	10.72	11.13	13.16	10.52	5.72	40.52
Total Income	461.24+31.0%	414.05	484.01	403.02	352.04	1,653.12
Interest	7.72	7.07	7.25	6.53	5.70	26.55
Expenditure	-423.63-30.5%	-386.16	-441.12	-372.02	-324.64	-1,523.93
PBDT	0	0	0	0	0	0
EBITDA	59.24+27.7%	47.10	60.55	47.94	46.38	201.97
Depreciation	-24.63	-23.27	-23.56	-20.93	-19	-86.75
EBIT	34.61+26.4%	23.83	36.99	27.01	27.38	115.22
PBT	37.61+37.3%	27.90	41.18	30.99	27.40	127.47
Tax	-9.62	-7.12	-10.55	-7.79	-7.09	-32.55
Equity	26.76	26.76	26.76	0	24.48	26.76
OPM	8.15	6.74	8.51	7.90	7.78	7.71
Net Profit	27.99+37.9%	20.78	30.63	23.20	20.30	94.92
NPM	6.07	5.02	6.33	5.91	5.77	5.74
EPS	10.46+26.2%	7.73	11.54	9.09	8.29	36.27

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23
Revenue	1,612.60+28.8%	1,251.63+25.4%	997.93+26.6%	788.53
Other Income	40.52	24.89	22.17	15.20
Total Income	1,653.12+29.5%	1,276.51+25.1%	1,020.09+26.9%	803.73
Expenditure	-1,523.93-33.1%	-1,144.96-25.6%	-911.51-25.9%	-723.96
Interest	-26.55	-19.40	-15.97	-14.14
PBDT	0	0	0	0
EBITDA	201.97+6.9%	188.98+25.6%	150.46+32.9%	113.24
Depreciation	-86.75	-62.91	-48.07	-34.53
EBIT	115.22-8.6%	126.07+23.1%	102.39+30.1%	78.71
PBT	127.47-3.1%	131.55+21.2%	108.58+36.1%	79.77
Tax	-32.55	-33.30	-27.29	-19.97
Equity	26.76	24.48	0	0
OPM (%)	7.71	10.31	11.00	10.00
Net Profit	94.92-3.4%	98.25+20.9%	81.29+35.9%	59.80
NPM (%)	5.74	7.70	8.00	7.00
EPS (Rs)	36.27-9.6%	40.14+17.6%	34.14	0
CEPS	36.27	40.14	34.14	0

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	461.71+33.3%	414.01	468.52	383.39	346.32	1,612.24
Other Income	13.34	13.26	15.51	11.56	5.84	46.17
Total Income	475.04+34.9%	427.27	484.03	394.95	352.15	1,658.41
Interest	8.02	7.38	7.59	6.55	5.71	27.22
Expenditure	-434.28-33.7%	-394.71	-439.52	-362	-324.93	-1,521.15
PBDT	0	0	0	0	0	0
EBITDA	61.54+33.4%	51.34	61.40	48.91	46.12	207.77
Depreciation	-26.09	-24.66	-24.81	-20.97	-19.02	-89.46
EBIT	35.45+30.8%	26.68	36.59	27.94	27.10	118.31
PBT	40.76+49.7%	32.57	42.68	32.96	27.23	135.43
Tax	-10.47	-8.15	-11.52	-7.95	-7.10	-34.71
Equity	26.76	26.76	0	0	24.48	26.76
OPM	8.58	7.62	8.82	8.34	7.73	8.17
Net Profit	28.66+50.7%	22.76	30.57	23.79	19.02	96.14
NPM	6.03	5.33	6.31	6.02	5.40	5.80
EPS	10.51+35.3%	8.20	11.46	9.14	7.77	36.21

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23
Revenue	1,612.24+28.8%	1,251.63+25.3%	998.99+26.7%	788.53
Other Income	46.17	24.30	23.62	14.56
Total Income	1,658.41+30.0%	1,275.93+24.8%	1,022.61+27.3%	803.09
Expenditure	-1,521.15-33.0%	-1,144-25.4%	-911.97-26.2%	-722.91
Interest	-27.22	-19.44	-16.02	-14.16
PBDT	0	0	0	0
EBITDA	207.77+9.3%	190.07+25.3%	151.72+32.6%	114.41
Depreciation	-89.46	-63	-48.68	-34.63
EBIT	118.31-6.9%	127.07+23.3%	103.04+29.2%	79.78
PBT	135.43+2.7%	131.93+19.2%	110.64+38.0%	80.18
Tax	-34.71	-33.78	-28.02	-20.38
Equity	26.76	24.48	0	0
OPM (%)	8.17	10.34	10.82	9.98
Net Profit	96.14-0.2%	96.29+15.6%	83.30+38.1%	60.30
NPM (%)	5.80	7.55	8.15	7.51
EPS (Rs)	36.21-7.9%	39.33+12.4%	34.98	0
CEPS	36.21	39.33	34.98	0

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

No dividend history.

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split