Ethos Limited (NSE:ETHOSLTD)
India
· Delayed Price · Currency is INR 2,373.10
-103.30 (-4.17%)
May 6, 2025, 3:29 PM IST
Ethos Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2015 - 2019 |
| Revenue | 11,928 | 9,990 | 7,885 | 5,773 | 3,866 | 4,578 | Upgrade
|
| Revenue Growth (YoY) | 25.03% | 26.69% | 36.59% | 49.34% | -15.57% | 3.23% | Upgrade
|
| Cost of Revenue | 8,499 | 7,074 | 5,511 | 4,165 | 2,866 | 3,344 | Upgrade
|
| Gross Profit | 3,429 | 2,916 | 2,375 | 1,607 | 999.46 | 1,235 | Upgrade
|
| Selling, General & Admin | 1,127 | 997.01 | 895.41 | 701.1 | 463.16 | 482.84 | Upgrade
|
| Other Operating Expenses | 506.95 | 390.75 | 306.63 | 215.41 | 132.33 | 210.46 | Upgrade
|
| Operating Expenses | 2,222 | 1,875 | 1,548 | 1,232 | 920.68 | 1,021 | Upgrade
|
| Operating Income | 1,207 | 1,041 | 826.43 | 375.8 | 78.77 | 213.76 | Upgrade
|
| Interest Expense | -182.53 | -159.91 | -140.46 | -161.13 | -169.52 | -196.29 | Upgrade
|
| Interest & Investment Income | 182.87 | 182.87 | 119.4 | 20.34 | 11.03 | 11.39 | Upgrade
|
| Earnings From Equity Investments | -4 | 6.73 | 4.97 | 0.24 | 1.35 | -3.34 | Upgrade
|
| Currency Exchange Gain (Loss) | -9.83 | -9.83 | -28.05 | -10.79 | -3.06 | -16.7 | Upgrade
|
| Other Non Operating Income (Expenses) | 36.8 | 6.06 | 8.46 | 2.04 | 11.36 | 20.17 | Upgrade
|
| EBT Excluding Unusual Items | 1,231 | 1,067 | 790.74 | 226.5 | -70.06 | 29 | Upgrade
|
| Gain (Loss) on Sale of Investments | 2.22 | 2.22 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 28.16 | 28.16 | 1.28 | -1.18 | 0.53 | -1.8 | Upgrade
|
| Asset Writedown | -0.89 | -0.89 | - | -1.2 | -3.46 | -7.34 | Upgrade
|
| Other Unusual Items | 16.6 | 16.6 | 14.74 | 91.13 | 140.22 | - | Upgrade
|
| Pretax Income | 1,277 | 1,113 | 806.77 | 315.26 | 67.23 | 19.86 | Upgrade
|
| Income Tax Expense | 330.9 | 280.18 | 203.78 | 81.38 | 19.66 | 33.2 | Upgrade
|
| Earnings From Continuing Operations | 945.7 | 832.95 | 602.98 | 233.88 | 47.57 | -13.34 | Upgrade
|
| Net Income | 945.7 | 832.95 | 602.98 | 233.88 | 47.57 | -13.34 | Upgrade
|
| Net Income to Common | 945.7 | 832.95 | 602.98 | 233.88 | 47.57 | -13.34 | Upgrade
|
| Net Income Growth | 25.18% | 38.14% | 157.82% | 391.63% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 25 | 24 | 23 | 18 | 18 | 18 | Upgrade
|
| Shares Outstanding (Diluted) | 25 | 24 | 23 | 18 | 18 | 18 | Upgrade
|
| Shares Change (YoY) | 2.04% | 4.88% | 23.16% | 0.50% | 2.86% | 7.98% | Upgrade
|
| EPS (Basic) | 38.43 | 34.98 | 26.56 | 12.69 | 2.61 | -0.75 | Upgrade
|
| EPS (Diluted) | 38.43 | 34.98 | 26.56 | 12.69 | 2.59 | -0.75 | Upgrade
|
| EPS Growth | 22.67% | 31.71% | 109.33% | 389.82% | - | - | Upgrade
|
| Free Cash Flow | - | -86.34 | -587.82 | -70.88 | 538.57 | 227.19 | Upgrade
|
| Free Cash Flow Per Share | - | -3.63 | -25.89 | -3.85 | 29.36 | 12.74 | Upgrade
|
| Gross Margin | 28.75% | 29.19% | 30.12% | 27.84% | 25.85% | 26.97% | Upgrade
|
| Operating Margin | 10.12% | 10.42% | 10.48% | 6.51% | 2.04% | 4.67% | Upgrade
|
| Profit Margin | 7.93% | 8.34% | 7.65% | 4.05% | 1.23% | -0.29% | Upgrade
|
| Free Cash Flow Margin | - | -0.86% | -7.46% | -1.23% | 13.93% | 4.96% | Upgrade
|
| EBITDA | 841.4 | 1,184 | 916.84 | 443.97 | 154.56 | 277.22 | Upgrade
|
| EBITDA Margin | 7.05% | 11.85% | 11.63% | 7.69% | 4.00% | 6.05% | Upgrade
|
| D&A For EBITDA | -365.79 | 142.51 | 90.42 | 68.17 | 75.79 | 63.45 | Upgrade
|
| EBIT | 1,207 | 1,041 | 826.43 | 375.8 | 78.77 | 213.76 | Upgrade
|
| EBIT Margin | 10.12% | 10.42% | 10.48% | 6.51% | 2.04% | 4.67% | Upgrade
|
| Effective Tax Rate | 25.92% | 25.17% | 25.26% | 25.81% | 29.24% | 167.18% | Upgrade
|
| Revenue as Reported | 12,195 | 10,226 | 8,031 | 5,901 | 4,030 | 4,610 | Upgrade
|
| Advertising Expenses | - | 210.02 | 268.34 | 222.53 | 147.04 | 140.63 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.