ETHOS
|
ETHOS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹1,252 Cr | ₹999 Cr | ₹789 Cr | ₹577 Cr | ₹387 Cr |
| Sales | ₹1,245 Cr | ₹993 Cr | ₹784 Cr | ₹573 Cr | ₹382 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹7.08 Cr | ₹5.90 Cr | ₹4.73 Cr | ₹4.39 Cr | ₹4.72 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹1,252 Cr | ₹999 Cr | ₹789 Cr | ₹577 Cr | ₹387 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-153 Cr | ₹-100 Cr | ₹-90 Cr | ₹-52 Cr | ₹21 Cr |
| Raw Material Consumed | ₹1,030 Cr | ₹798 Cr | ₹634 Cr | ₹463 Cr | ₹261 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹1,030 Cr | ₹798 Cr | ₹634 Cr | ₹463 Cr | ₹261 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹3.50 Cr | ₹2.67 Cr | ₹2.02 Cr | ₹1.16 Cr | ₹0.96 Cr |
| Electricity & Power | ₹3.50 Cr | ₹2.67 Cr | ₹2.02 Cr | ₹1.16 Cr | ₹0.96 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹85 Cr | ₹70 Cr | ₹53 Cr | ₹42 Cr | ₹29 Cr |
| Salaries, Wages & Bonus | ₹78 Cr | ₹65 Cr | ₹48 Cr | ₹39 Cr | ₹27 Cr |
| Contributions to EPF & Pension Funds | ₹3.74 Cr | ₹2.89 Cr | ₹2.18 Cr | ₹1.85 Cr | ₹1.87 Cr |
| Workmen and Staff Welfare Expenses | ₹2.94 Cr | ₹2.16 Cr | ₹2.10 Cr | ₹1.37 Cr | ₹0.75 Cr |
| Other Employees Cost | - | - | - | ₹-0.09 Cr | - |
| Operating Expenses | - | - | - | - | - |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | - | - | - | - | - |
| General and Administration Expenses | ₹54 Cr | ₹42 Cr | ₹36 Cr | ₹23 Cr | ₹14 Cr |
| Rent , Rates & Taxes | ₹8.10 Cr | ₹9.67 Cr | ₹10 Cr | ₹6.29 Cr | ₹2.23 Cr |
| Insurance | ₹1.42 Cr | ₹1.22 Cr | ₹1.01 Cr | ₹0.87 Cr | ₹0.84 Cr |
| Printing and stationery | ₹0.35 Cr | ₹0.41 Cr | ₹0.33 Cr | ₹0.24 Cr | ₹0.18 Cr |
| Professional and legal fees | ₹6.84 Cr | ₹4.69 Cr | ₹2.65 Cr | ₹1.73 Cr | ₹1.29 Cr |
| Traveling and conveyance | ₹13 Cr | ₹6.88 Cr | ₹5.17 Cr | ₹2.20 Cr | ₹1.03 Cr |
| Other Administration | ₹24 Cr | ₹20 Cr | ₹17 Cr | ₹11 Cr | ₹8.81 Cr |
| Selling and Distribution Expenses | ₹24 Cr | ₹21 Cr | ₹27 Cr | ₹22 Cr | ₹15 Cr |
| Advertisement & Sales Promotion | ₹24 Cr | ₹21 Cr | ₹27 Cr | ₹22 Cr | ₹15 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹10 Cr | ₹6.40 Cr | ₹6.41 Cr | ₹5.99 Cr | ₹3.06 Cr |
| Bad debts /advances written off | ₹0.23 Cr | ₹0.39 Cr | ₹0.45 Cr | ₹2.69 Cr | - |
| Provision for doubtful debts | ₹1.10 Cr | ₹0.01 Cr | - | ₹0.15 Cr | ₹0.75 Cr |
| Losson disposal of fixed assets(net) | ₹0.54 Cr | - | - | ₹0.12 Cr | - |
| Losson foreign exchange fluctuations | ₹1.63 Cr | ₹0.98 Cr | ₹2.81 Cr | ₹1.08 Cr | ₹0.31 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹6.64 Cr | ₹5.01 Cr | ₹3.15 Cr | ₹1.95 Cr | ₹2.01 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,054 Cr | ₹841 Cr | ₹668 Cr | ₹506 Cr | ₹344 Cr |
| Operating Profit (Excl OI) | ₹198 Cr | ₹158 Cr | ₹120 Cr | ₹72 Cr | ₹43 Cr |
| Other Income | ₹24 Cr | ₹24 Cr | ₹15 Cr | ₹13 Cr | ₹16 Cr |
| Interest Received | ₹22 Cr | ₹18 Cr | ₹12 Cr | ₹2.03 Cr | ₹1.10 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.56 Cr | ₹0.13 Cr | - | ₹0.05 Cr |
| Profits on sale of Investments | - | ₹2.26 Cr | - | - | - |
| Provision Written Back | ₹0.76 Cr | ₹1.66 Cr | ₹1.82 Cr | ₹1.94 Cr | ₹0.79 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹1.70 Cr | ₹0.85 Cr | ₹0.96 Cr | ₹8.81 Cr | ₹14 Cr |
| Operating Profit | ₹222 Cr | ₹181 Cr | ₹135 Cr | ₹84 Cr | ₹59 Cr |
| Interest | ₹27 Cr | ₹22 Cr | ₹20 Cr | ₹21 Cr | ₹20 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.96 Cr | ₹0.84 Cr | ₹2.43 Cr | ₹5.68 Cr | ₹6.18 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹8.07 Cr | ₹6.04 Cr | ₹6.13 Cr | ₹5.37 Cr | ₹2.96 Cr |
| Other Interest | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹10 Cr | ₹11 Cr |
| PBDT | ₹195 Cr | ₹159 Cr | ₹115 Cr | ₹63 Cr | ₹39 Cr |
| Depreciation | ₹63 Cr | ₹49 Cr | ₹35 Cr | ₹32 Cr | ₹33 Cr |
| Profit Before Taxation & Exceptional Items | ₹132 Cr | ₹111 Cr | ₹80 Cr | ₹32 Cr | ₹6.59 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹130 Cr | ₹111 Cr | ₹81 Cr | ₹32 Cr | ₹6.72 Cr |
| Provision for Tax | ₹34 Cr | ₹28 Cr | ₹20 Cr | ₹8.14 Cr | ₹1.97 Cr |
| Current Income Tax | ₹34 Cr | ₹28 Cr | ₹20 Cr | ₹9.23 Cr | ₹2.89 Cr |
| Deferred Tax | ₹-0.56 Cr | ₹0.16 Cr | ₹0.38 Cr | ₹-0.92 Cr | ₹-1.00 Cr |
| Other taxes | ₹0.02 Cr | ₹0.00 Cr | ₹-0.02 Cr | ₹-0.17 Cr | ₹0.08 Cr |
| Profit After Tax | ₹96 Cr | ₹83 Cr | ₹60 Cr | ₹23 Cr | ₹4.76 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹96 Cr | ₹83 Cr | ₹60 Cr | ₹23 Cr | ₹4.76 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹175 Cr | ₹92 Cr | ₹32 Cr | ₹8.62 Cr | ₹3.90 Cr |
| Appropriations | ₹272 Cr | ₹175 Cr | ₹92 Cr | ₹32 Cr | ₹8.66 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.14 Cr | ₹0.11 Cr | ₹0.18 Cr | ₹-0.01 Cr | ₹0.04 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹39.33 | ₹34.03 | ₹25.82 | ₹12.26 | ₹2.61 |
| Adjusted EPS | ₹37.99 | ₹32.87 | ₹24.95 | ₹11.84 | ₹2.52 |
Compare Income Statement of peers of ETHOS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ETHOS | ₹7,809.0 Cr | -0.5% | 14.4% | 6.3% | Stock Analytics | |
| AVENUE SUPERMARTS | ₹277,163.0 Cr | -0.4% | -8.2% | 5.2% | Stock Analytics | |
| TRENT | ₹170,611.0 Cr | -0% | -2% | -36.1% | Stock Analytics | |
| METRO BRANDS | ₹32,053.7 Cr | 1.9% | -7.8% | -3.8% | Stock Analytics | |
| ADITYA BIRLA FASHION AND RETAIL | ₹9,972.9 Cr | -1.7% | -10.4% | -73.4% | Stock Analytics | |
| REDTAPE | ₹7,349.6 Cr | -4% | -14% | -41.2% | Stock Analytics | |
ETHOS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ETHOS | -0.5% |
14.4% |
6.3% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses