Ecos India Mobility & Hospitality Pvt. Ltd. | Small-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 1.8B
Gross Profit 503.7M 28.42%
Operating Income 200.0M 11.28%
Net Income 180.7M 10.19%

Balance Sheet Metrics

Total Assets 3.4B
Total Liabilities 1.2B
Shareholders Equity 2.2B
Debt to Equity 0.54

Cash Flow Metrics

Revenue & Profitability Trend

Ecos India Mobility Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i6.5B5.5B4.2B1.5B1.0B
Cost of Goods Sold i4.7B3.9B3.0B992.7M614.6M
Gross Profit i1.8B1.7B1.3B476.4M417.7M
Gross Margin % i27.4%29.8%29.6%32.4%40.5%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-20.7M19.1M15.2M16.8M
Other Operating Expenses i243.9M181.5M108.8M66.4M61.8M
Total Operating Expenses i243.9M202.2M127.9M81.6M78.7M
Operating Income i712.7M712.5M579.0M100.6M12.6M
Operating Margin % i10.9%12.9%13.7%6.8%1.2%
Non-Operating Items
Interest Income i-11.9M9.9M9.2M7.2M
Interest Expense i17.4M27.3M22.4M12.7M28.6M
Other Non-Operating Income-----
Pre-tax Income i794.6M823.2M582.9M129.9M40.7M
Income Tax i193.6M197.9M147.0M31.2M10.7M
Effective Tax Rate % i24.4%24.0%25.2%24.0%26.4%
Net Income i601.0M625.3M435.9M98.7M30.0M
Net Margin % i9.2%11.3%10.3%6.7%2.9%
Key Metrics
EBITDA i1.0B1.0B708.1M194.5M169.9M
EPS (Basic) i₹10.02₹10.42₹7.27₹1.65₹0.50
EPS (Diluted) i₹10.02₹10.42₹7.27₹1.65₹0.50
Basic Shares Outstanding i5997704660000000600000006000000060000000
Diluted Shares Outstanding i5997704660000000600000006000000060000000

Income Statement Trend

Ecos India Mobility Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i238.0M23.5M45.4M79.4M68.5M
Short-term Investments i1.4B914.5M408.4M292.1M207.0M
Accounts Receivable i827.5M710.6M653.3M213.7M202.4M
Inventory i960.0K2.1M3.0M00
Other Current Assets198.2M-500.0K--
Total Current Assets i2.7B2.4B1.8B930.1M812.0M
Non-Current Assets
Property, Plant & Equipment i576.4M100.2M60.8M11.1M11.1M
Goodwill i8.0M8.0M940.0K1.4M3.1M
Intangible Assets i8.0M8.0M940.0K1.4M3.1M
Long-term Investments-----
Other Non-Current Assets8.4M-10.0K--
Total Non-Current Assets i701.2M555.2M508.2M193.8M266.9M
Total Assets i3.4B3.0B2.3B1.1B1.1B
Liabilities
Current Liabilities
Accounts Payable i715.6M588.8M451.8M213.3M171.4M
Short-term Debt i76.7M170.1M190.1M36.0M117.1M
Current Portion of Long-term Debt-----
Other Current Liabilities56.7M57.3M61.9M24.7M19.3M
Total Current Liabilities i1.1B1.0B926.0M382.5M400.8M
Non-Current Liabilities
Long-term Debt i67.2M127.6M191.3M4.5M41.6M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-----
Total Non-Current Liabilities i122.8M164.6M219.8M25.7M60.2M
Total Liabilities i1.2B1.2B1.1B408.2M461.0M
Equity
Common Stock i120.0M120.0M600.0K600.0K600.0K
Retained Earnings i-1.7B1.1B713.5M614.8M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i2.2B1.8B1.2B715.6M618.0M
Key Metrics
Total Debt i143.9M297.7M381.4M40.4M158.7M
Working Capital i1.6B1.4B862.8M547.6M411.2M

Balance Sheet Composition

Ecos India Mobility Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i794.6M823.2M582.9M129.9M40.7M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-135.1M-158.4M-696.0M-63.2M398.6M
Operating Cash Flow i671.1M680.1M-101.0M68.6M459.0M
Investing Activities
Capital Expenditures i-299.6M-193.2M-321.8M-250.0K75.6M
Acquisitions i-----
Investment Purchases i--436.3M-104.9M-80.1M-176.2M
Investment Sales i109.2M----
Investing Cash Flow i-196.2M-619.7M-468.2M-80.0M-22.8M
Financing Activities
Share Repurchases i-----
Dividends Paid i-153.0M----
Debt Issuance i033.8M286.3M00
Debt Repayment i-108.9M-103.0M-81.5M-115.3M-296.3M
Financing Cash Flow i-261.9M-69.2M263.6M-115.3M-218.5M
Free Cash Flow i434.0M436.5M-168.9M205.5M310.7M
Net Change in Cash i213.1M-8.8M-305.5M-126.7M217.8M

Cash Flow Trend

Ecos India Mobility Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 29.73
Forward P/E 20.18
Price to Book 8.07
Price to Sales 2.74
PEG Ratio -7.71

Profitability Ratios

Profit Margin 9.19%
Operating Margin 11.28%
Return on Equity 30.11%
Return on Assets 13.96%

Financial Health

Current Ratio 2.53
Debt to Equity 6.49

Per Share Data

EPS (TTM) ₹10.03
Book Value per Share ₹36.94
Revenue per Share ₹109.04

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ecosmoblty17.9B29.738.0730.11%9.19%6.49
Awfis Space 42.0B55.189.1214.78%5.81%307.65
Sanghvi Movers 28.2B18.002.4713.70%18.38%38.34
Indiabulls 3.5B181.43-5.05-10.27%60.20%-3.70
Crown Lifters 1.7B8.912.7338.78%54.18%76.38
Starlog Enterprises 953.4M2.911.2639.65%168.02%0.74

Financial data is updated regularly. All figures are in the company's reporting currency.