Ethos Ltd.

Financial

	Ethos Ltd.	Arvind Fashions	V-Mart Retail
Operational Metrics
Retail
Number of Stores	73.0 .	n/a	510.0 .
Unclassified
Average Selling Price - Watches	204000.0 Rs	n/a	n/a
Financials
5 yr Average ROE	6.09 %	-27.67 %	-1.52 %
5yr average Equity Multiplier	2.01	4.13	2.83
5yr Average Asset Turnover Ratio	1.01	1.1	0.96
5yr Avg Net Profit Margin	4.15 %	-7.41 %	-0.45 %
Price to Book	7.66	7.29	7.58
P/E	78.18	0.0	91.38
5yr Avg Cash Conversion Cycle	96.07 Days	-21.07 Days	-18.52 Days
Inventory Days	157.22 Days	101.29 Days	119.77 Days
Days Receivable	3.97 Days	42.92 Days	0.0
Days Payable	70.31 Days	178.62 Days	99.89 Days
5yr Average Interest Coverage Ratio	3.17	1.15	0.86
5yr Avg ROCE	12.84 %	11.58 %	6.04 %
5yr Avg Operating Profit Margin	13.34 %	8.56 %	11.21 %
5 yr average Debt to Equity	0.22	0.8	0.1
5yr CAGR Net Profit	n/a	-42.78 %	n/a
5yr Average Return on Assets	3.89 %	-4.85 %	-0.33 %
Shareholdings
Promoter Holding	50.58 %	35.14 %	44.19 %
Share Pledged by Promoters	0.0	8.31 %	0.0
Change in Promoter Holding (3 Yrs)	-14.58 %	-1.74 %	-1.95 %
Change in Mutual Fund Holding (3 Yrs)	12.36 %	6.8 %	5.27 %

Business

	Ethos Ltd.	Arvind Fashions	V-Mart Retail
Product Wise Break-Up	Product Wise Break-Up Watches 97.83 0 Kirana 0 Non Apparels 0 Apparels 0 Others 2.17	Product Wise Break-Up Apparels 0 Kirana 0 Non Apparels 0 Watches 0 Apparel 100.0	Product Wise Break-Up Apparel 80.0 Kirana 10.0 Non apparels 10.0 Watches 0 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 International 0 Domestic 0 Rest of the World 0	Location Wise Break-Up Domestic 99.25 Rest of the World 0 India 0 International 0.75	Location Wise Break-Up Domestic 0 Rest of the World 0 India 100.0 International 0
Distribution Channel	Distribution Channel Stores 55.99 Online 44.01	Distribution Channel Stores 0 Online 15.0 Others 85.0	-
Operating Profit Break-Up	Operating Profit Break-Up Watches 97.78 Power brands 0 Emerging brands 0 Digital Market Place 0 Retail Trade 0 Others 2.22	Operating Profit Break-Up Power brands 100.0 Retail Trade 0 Digital Market Place 0 Emerging brands 0 Watches 0	Operating Profit Break-Up Power brands 0 Retail Trade 100.0 Digital Market Place 0 Emerging brands 0 Watches 0
Capex	Capex Watches 100.0	-	-