Company Valuation: Empresa Distribuidora y Comercializadora Norte Sociedad Anónima

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 49,937 119,457 824,818 2,224,233 2,045,594 1,694,445 - -
Change - 139.21% 590.47% 169.66% -8.03% -17.17% - -
Enterprise Value (EV) 1 56,784 132,548 910,698 2,667,790 2,999,177 2,117,122 1,978,109 1,843,679
Change - 133.42% 587.07% 192.94% 12.42% -29.41% -6.57% -6.8%
P/E -2.34x -6.84x - 8.17x 8.54x 234x 487x -
PBR - - - - - - - -
PEG - 0.4x - - -0.7x -2.4x -9.4x -
Capitalization / Revenue 0.44x 0.58x 1.18x 1.09x 0.68x 0.47x 0.38x 0.4x
EV / Revenue 0.5x 0.64x 1.3x 1.31x 1x 0.58x 0.45x 0.44x
EV / EBITDA 11x 21.7x 5.57x 12.9x 5.24x 3.76x 2.87x 2.84x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 6.57x 4.83x 4.56x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -24.39 -19.96 - 311 273.4 8.281 3.974 -
Distribution rate - - - - - - - -
Net sales 1 113,500 205,835 701,098 2,043,127 2,990,891 3,622,874 4,444,759 4,187,997
EBITDA 1 5,162 6,114 163,527 207,252 571,975 562,396 688,670 650,099
EBIT 1 -4,397 -31,243 -119,786 42,073 143,139 322,020 409,882 404,756
Net income 1 -21,344 -17,468 - 272,128 - 145,031 69,598 -
Net Debt 1 6,847 13,091 85,880 443,557 953,583 422,677 283,664 149,234
Reference price 2 57.05 136.45 942.00 2,540.00 2,336.00 1,935.00 1,935.00 1,935.00
Nbr of stocks (in thousands) 875,321 875,461 875,603 875,682 875,682 875,682 - -
Announcement Date 10/03/22 10/03/23 11/03/24 07/03/25 06/03/26 - - -
1ARS in Million2ARS
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.43x4.77x34.7x0.23% 233B
20.27x8.92x15.4x3.02% 170B
19.43x4.03x11.1x3.68% 148B
12.03x1.79x6.39x5.89% 100B
20.82x3.24x13.14x0.65% 93.74B
19.46x5.76x12.63x3.49% 100B
17.64x5.51x11.1x3.66% 92.8B
18.99x5.08x12.29x3.15% 66.54B
17.98x6.14x12.9x4.14% 56.69B
Average 19.45x 5.03x 14.41x 3.1% 117.87B
Weighted average by Cap. 20.71x 5.17x 17.02x 2.73%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. EDN Stock
  4. EDN Stock
  5. Valuation Empresa Distribuidora y Comercializadora Norte Sociedad Anónima
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!