Buy Like Buffett
Watchlist

Ethan Allen Interiors Inc.

ETD · Materials · $580M mkt cap · FY2025 filings · Shallow moat ·

Price verdict withheld — value if growth stopped today unreliable

Shallow moat
Share / Embed this score
Embed this score

The five investor questions

32

2021–2025 (latest 5 aligned FYs; v3 window cap 5): revenue $685M to $615M, decreasing; diluted EPS 2.37 to 2.01, decreasing.

93

Median gross margin 56.5% over 10y, very stable.

51

Median ROIC 12.8%, above the 12% hurdle in 50% of years.

73

Net debt/EBITDA n/ax, interest coverage 255x.

45

Owner earnings changed -0.2%/yr over up to the ten most recent annual observations.

Price vs. value if growth stopped today

A cautious baseline, not a price target: what the shares may support if normalized owner earnings simply hold steady.

Above value if growth stopped todayBelow value if growth stopped today
26% below value if growth stopped today
$70.2M
$30.66
$33.76
$22.82
26% below value if growth stopped today

A discount this large is often a warning rather than a bargain — the market may expect earnings to keep falling. See the revenue trend above.

How to read this

What today’s price assumes: owner earnings shrinking ~6%/yr over 5 years. The estimate assumes owner earnings stay flat (0% growth).

We solve for the constant annual change in owner earnings that would make the five-year zero-growth estimate equal today’s price. This keeps the existing model inputs and calculation unchanged; it is an expectations lens, not a forecast.

This zero-growth estimate assumes trailing owner earnings persist — unreliable for declining businesses. ETD revenue fell in each of the three most recent year-over-year FY comparisons, so this estimate is flagged as unreliable for this company.

Among the current top-score group, the median current price is 239% above the zero-growth estimate across 48 of the current top 50 companies by Moat Score with both values.

Score records captured Jul 26, 2026.

Exactly which 50 companies?

FTNT, META, MEDP, IBEX, MSFT, GOOGL, LULU, ANF, IDXX, TXRH, FHI, QLYS, FFIV, ADBE, LLY, MANH, VEEV, GRMN, SSD, MNST, DOCS, MCO, CPRT, NTAP, LRCX, NVDA, CORT, SFM, MPTI, ULTA, SN, RMD, ROL, PAYC, IRMD, INTU, DECK, MORN, LGCY, DAL, GWW, ISRG, MPWR, CTAS, LOPE, MRK, CMG, FAST, BKNG, ORLY

Missing a usable price or zero-growth estimate: ANF, BKNG.

Model details under moat-index@3.0.0: zero-growth multiple 11.1×, capped-growth comparison at no more than 18×; 9% discount rate; high-end growth 1% (capped at 4%) using min(5y revenue CAGR, 5y diluted-EPS CAGR), clamped to 0%–4%; maintenance capex uses min(capex, D&A); abstain when D&A is unavailable. This is a disclosed model range, not intrinsic value as fact.

17 years of fundamentals

The business, in plain English

Ethan Allen Interiors Inc. booked $615M of revenue in FY2025 in the Materials sector and kept 60.5% of it as gross profit — a high-margin business by that measure. After every other cost, 8.4% of each revenue dollar reached the bottom line.

Across the filed record, revenue grew from $590M (FY2010) to $615M (FY2025) — about 0.3% a year compounded over 15 years.

It earned 11.4% on invested capital in the latest filed year, FY2025. Across the full 16-year measurable filed record, median ROIC was 11.5%. Over the v3 recent window (10 measurable filed years), median ROIC was 12.8%. The Returns on Capital filter above scores it 51/100.

ETD's latest filed year, FY2025, doesn't disclose total debt in a form the methodology can use, so current leverage is treated as unmeasured — never assumed to be zero.

Put together: Pricing Power is the strongest of the five filters (93/100) and Business Trend the weakest (32/100), which is how ETD lands at 59/100 — a Shallow moat.

This breakdown is generated from the filed numbers and sub-scores above — no outside narrative, no estimates. Where a filing doesn’t disclose an input, the sentence that would need it is omitted instead of guessed.

FY2009–FY2025 · 17 fiscal years, normalized from ETD’s SEC filings

Sales, as filed$615M FY2025
$0$500M2009201520212025
Revenue kept after cost of goods60.5% FY2025
0%25%50%2009201520212025
Standard ROIC or separately labeled Operating ROICROIC 11.4% FY2025
0%20%2009201520212025
Cash an owner could take out$55.9M FY2025
$0$100M2009201520212025

Gaps in a line mean that item isn’t in ETD’s filings for that year. The series is never interpolated or estimated. The Table view lists every filed value, including operating and net margins, total debt, and share count.

Flagship explainer

How Ethan Allen Interiors Inc. makes its money

Start with a dollar of revenue and follow what the filing says remains.

revenueBranching filed flows with values and percentages directly labeled. Missing filing concepts are omitted rather than estimated.Revenue$615M · 100%Cost of revenue$243M · 39%Gross profit$372M · 61%Operating income$62M · 10%Income before tax$69M · 11%Income tax$17.4M · 3%Net income$51.6M · 8%As of 2025-06-30 · 1 SEC filing sourceBuy Like Buffett · buylikebuffett.com

Honest partial: the filing did not provide a normalized tag for Research and development, Selling, general and administrative; those components are omitted, not plugged.

Table alternative
Filed lineValue% of revenueSource
$615M100%
Cost of revenue$243M39%
$372M61%
$62M10%
Income before tax$69M11%
Income tax$17.4M3%
$51.6M8%
Source: · event Jun 30, 2025 · retrieved Jul 26, 2026 · annual-row source set
Embed this chart

Flagship explainer

What Ethan Allen Interiors Inc. owns — and owes

Ethan Allen Interiors Inc.'s filing tags don't support a full breakdown — here's what is filed:

Table alternative
Filed lineValue% of assetsSource
Total assets$737M100%
Cash and equivalents$76.2M10%
Stockholders’ equity$482M65%
Source: · event Jun 30, 2025 · retrieved Jul 26, 2026 · annual-row source set

Flagship explainer

What drives Ethan Allen Interiors Inc.’s return on equity?

ROE is five filed business factors multiplied together.

DuPont return on equity factor treeReturn on equity branches into tax burden, interest burden, operating margin, asset turnover, and the equity multiplier.Return on equity11%Tax burden75%net income ÷ pretax incomeInterest burden111%pretax ÷ operating incomeOperating margin10%operating income ÷ revenueAsset turnover0.83×revenue ÷ average assetsEquity multiplier1.54×average assets ÷ average equityAs of 2025-06-30 · 2 SEC filing sourcesBuy Like Buffett · buylikebuffett.com
DuPont source inputs
InputValueFiscal yearSource
$51.6MFY2025
Income before tax$69MFY2025
Operating income$62MFY2025
$615MFY2025
Ending assets$737MFY2025
Beginning assets$745MFY2024
$482MFY2025
$483MFY2024
Source:
  • SEC filingFiling detailsAccession 0001437749-24-027664
  • SEC filingFiling detailsAccession 0001437749-25-027594
· event Jun 30, 2025 · retrieved Jul 26, 2026 · annual-row source set
Embed this chart

Flagship explainer

Where Ethan Allen Interiors Inc.'s cash went

Ethan Allen Interiors Inc.’s filing does not supply enough provenance-matched cash-flow lines for a truthful flow chart — here’s what is filed:

Table alternative
Filed lineValue% of cash from operationsSource
Cash from operations$61.7M100%
Depreciation and amortization$15.5M25%
Source: · event Jun 30, 2025 · retrieved Jul 26, 2026 · annual-row source set

Curated 19-manager tier

Who reported holding Ethan Allen Interiors Inc.

Delayed public 13F reports for 2026-Q1—not live positions, trades, or recommendations.

0 holding0 exited0 not holding0/19 resolved19 unavailable

Named manager positions and quarter-over-quarter changes
ManagerReported positionQuarter-over-quarterFiling accession
Abrams CapitalUnavailableComparison unavailableFiling unavailable
Akre CapitalUnavailableComparison unavailableFiling unavailable
Baupost GroupUnavailableComparison unavailableFiling unavailable
Berkshire HathawayUnavailableComparison unavailableFiling unavailable
Brave Warrior AdvisorsUnavailableComparison unavailableFiling unavailable
Dodge & CoxUnavailableComparison unavailableFiling unavailable
First EagleUnavailableComparison unavailableFiling unavailable
FundsmithUnavailableComparison unavailableFiling unavailable
Gardner Russo & QuinnUnavailableComparison unavailableFiling unavailable
Gates Foundation TrustUnavailableComparison unavailableFiling unavailable
Mairs & PowerUnavailableComparison unavailableFiling unavailable
Markel / Markel-GaynerUnavailableComparison unavailableFiling unavailable
Oakmark / Harris AssociatesUnavailableComparison unavailableFiling unavailable
Pershing SquareUnavailableComparison unavailableFiling unavailable
Polen CapitalUnavailableComparison unavailableFiling unavailable
Sequoia / Ruane CunniffUnavailableComparison unavailableFiling unavailable
Southeastern Asset ManagementUnavailableComparison unavailableFiling unavailable
Tweedy, BrowneUnavailableComparison unavailableFiling unavailable
Yacktman Asset ManagementUnavailableComparison unavailableFiling unavailable

Position size uses shares and filed value from each manager’s 13F. Portfolio weight uses the eligible long-share filing denominator. Changes compare only with the immediately preceding calendar quarter.

Source: Filing source unavailable · event Mar 31, 2026 · retrieved Jul 26, 2026

Flagship explainer

What Ethan Allen Interiors Inc. insiders reported

Insider activity is unavailable from the source; no zero-activity claim is shown.

Unavailable: Form 4 activity could not be retrieved for this rendering.

Moat Score history

15 logged readings since Jul 17, 2026 · append-only, never rewritten

Moat Score over timeLast scored reading of each day, on the 0–100 scale58.6 / 100
0406080100WideNarrowShallowNo moatJul 17, 2026Jul 26, 2026

Breaks in the line mark methodology or normalizer upgrades — readings across versions aren’t compared, so a level shift there isn’t a change in the business.

Tier changesSame-methodology and same-normalizer crossings of the Wide / Narrow / Shallow bars

  1. Normalizer upgraded unstamped (version unknown)moat-xbrl-normalizer@1.1.0 — readings across versions aren’t comparedJul 26, 2026
  2. Methodology upgraded moat-index@2.0.0moat-index@3.0.0 — readings across versions aren’t comparedJul 23, 2026
  3. Methodology upgraded moat-index@1.2.0moat-index@2.0.0 — readings across versions aren’t comparedJul 20, 2026

Scores are logged append-only and never overwritten — this record cannot be reconstructed retroactively, which is exactly why it’s worth keeping.

Insider activity

Form 4 reports mix P/S market or private transactions with compensation-plan mechanics. Activity casually described as “insider selling” can include compensation mechanics; awards, tax withholding, and option exercises are shown by their exact filed class here, never collapsed into “Bought” or “Sold.”

These are disclosed filing facts and arithmetic aggregates, not a signal or verdict.

The insider-filing service is temporarily unavailable, so no partial or guessed answer is shown for ETD.

Materials context

#58 of 309 scored Materials companies, ranked by Moat Score.

Nearest peers by Moat Score

  1. #56AXIL AXIL Brands, Inc.59.2Shallow moat
  2. #57KMB KIMBERLY-CLARK CORPORATION58.7Shallow moat
  3. #59UFPI UFP INDUSTRIES, INC.58.6Shallow moat
  4. #60AVY AVERY DENNISON CORPORATION58.5Shallow moat

Compare ETD with its nearest peers →All Materials companies on the Index →

Common questions about ETD

Does Ethan Allen Interiors Inc. have an economic moat?
Based on its FY2025 SEC filings, the Moat Index scores Ethan Allen Interiors Inc. (ETD) 58.6 out of 100 — a Shallow moat. The five questions behind that score begin at 20% each; if exactly one genuinely lacks data, the other four weights are renormalized and disclosed. revenue and EPS trend 32, pricing power 93, returns on capital 51, balance-sheet safety 73, capital allocation 45.
Is ETD trading below the conservative owner-earnings estimate?
The value if growth stopped today — a zero-growth baseline — is $30.66 per share. It capitalizes normalized owner earnings at a 9% rate and assumes 0% growth. Versus a recent price of $22.82, that is 26% below value if growth stopped today. The model also publishes a capped-growth comparison, but the zero-growth estimate is the cautious baseline. It assumes trailing owner earnings persist and is unreliable for declining businesses. This is an educational estimate from primary SEC filings, not intrinsic value as a fact or investment advice.
How has ETD's Moat Score changed over time?
The record logs 15 readings since Jul 17, 2026; the latest reads 58.6 out of 100 (shallow moat). No tier changes on record yet. (Methodology or normalizer upgrades on Jul 20, 2026, Jul 23, 2026, Jul 26, 2026 re-based the score; readings across versions aren't compared.) The history is append-only — readings are only ever added, never rewritten.

Scored from primary SEC filings via the public methodology. Educational only — not a recommendation to buy or sell ETD. See the disclaimer.