Also trades as: ETHOSLTD.NS (NSE) · $vol 2M
ETHOSLTD.BO BSE
Ethos Limited
1W: -2.5%
1M: -11.6%
3M: +1.6%
YTD: -1.6%
1Y: -8.8%
3Y: +69.5%
₹2,556.30 ($26.55)
+25.30 (+1.00%)
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$16.1B
+28.8% ▲
5Y CAGR: +33.1%
Gross Profit
$2.6B
-30.6% ▼
5Y CAGR: +20.0%
Operating Income
$1.2B
-6.9% ▼
5Y CAGR: +59.4%
Net Income
$948M
-1.6% ▼
5Y CAGR: +81.9%
EPS (Diluted)
$36.21
-4.7% ▼
5Y CAGR: +69.5%
EBITDA
$2.5B
+15.5% ▲
5Y CAGR: +34.5%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Revenue | $5.8B | $7.9B | $10.0B | $12.5B | $16.1B |
| YoY Growth | +49.3% | +36.6% | +26.7% | +25.3% | +28.8% |
| Cost of Revenue | $4.1B | $5.5B | $7.0B | $8.8B | $13.5B |
| Gross Profit | $1.6B | $2.4B | $3.0B | $3.7B | $2.6B |
| Gross Margin | 28.5% | 30.4% | 29.6% | 30.0% | 16.1% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $279M | $345M | $320M | $853M | $1.4B |
| Operating Expenses | $1.2B | $1.5B | $1.8B | $2.5B | $1.4B |
| Operating Income | $461M | $903M | $1.1B | $1.3B | $1.2B |
| Operating Margin | 8.0% | 11.5% | 11.2% | 10.2% | 7.3% |
| Interest Expense | $213M | $201M | $220M | $194M | $272M |
| Income Before Tax | $315M | $807M | $1.1B | $1.3B | $1.3B |
| Tax Expense | $81M | $204M | $280M | $338M | $347M |
| Net Income | $234M | $603M | $833M | $963M | $948M |
| Net Margin | 4.1% | 7.6% | 8.3% | 7.7% | 5.9% |
| EPS (Diluted) | $12.69 | $25.66 | $33.79 | $37.99 | $36.21 |
| EBITDA | $791M | $1.3B | $1.8B | $2.1B | $2.5B |
| Shares Outstanding | 18M | 23M | 24M | 24M | 26M |