Company Valuation: E2E Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 195.8 557.4 1,731 2,558 12,977 30,684
Change - 184.67% 210.66% 47.76% 407.21% 136.45%
Enterprise Value (EV) 1 71.65 543.5 1,685 2,402 14,327 17,845
Change - 658.55% 209.96% 42.57% 496.54% 24.55%
P/E -2.09x -49.4x 27x 26.1x 61x 77.9x
PBR 0.8x 2.38x 4.52x 5.18x 18.3x 2.66x
PEG - 0.6x -0x 0.5x 1x 0.9x
Capitalization / Revenue 0.78x 1.58x 3.34x 3.86x 13.7x 18.7x
EV / Revenue 0.29x 1.54x 3.25x 3.63x 15.2x 10.9x
EV / EBITDA -5.96x 5.01x 7.14x 7.62x 33.5x 22.5x
EV / EBIT -0.63x -36.2x 28.8x 18.5x 44.3x 48.4x
EV / FCF -1.03x -4.71x 24.7x 18.7x -12.4x 2.75x
FCF Yield -97.3% -21.2% 4.04% 5.35% -8.06% 36.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6545 -0.079 0.444 0.677 1.47 2.721
Distribution rate - - - - - -
Net sales 1 251 353 518.7 662 944.6 1,640
EBITDA 1 -12.01 108.6 236 315.3 427.6 793.1
EBIT 1 -113.4 -14.99 58.52 129.7 323.3 368.3
Net income 1 -93.53 -11.31 64.51 99.1 218.7 474.9
Net Debt 1 -124.1 -13.87 -46.94 -156.8 1,350 -12,840
Reference price 2 1.37 3.90 12.00 17.68 89.65 211.98
Nbr of stocks (in thousands) 142,911 142,911 144,291 144,751 144,751 144,751
Announcement Date 8/19/20 A 8/25/21 A 7/30/22 A 9/6/23 A 8/20/24 A 9/4/25 A
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.34B
23.42x3.77x13.18x2.86% 223B
-116.48x18.54x107.06x-.--% 117B
13.35x1.47x7.74x3.6% 109B
15.22x2.78x10.51x5.4% 90.04B
19.89x5.24x12.87x2.86% 58.73B
15.4x2.25x9.55x5.07% 49.86B
21.76x1.58x10.05x0.87% 40.92B
20.86x1.7x10.55x1.4% 40.82B
18.6x2.39x11.35x4.65% 38.84B
Average 3.56x 4.42x 21.43x 2.97% 77.01B
Weighted average by Cap. -1.51x 5.29x 25.72x 2.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. E2E Stock
  4. Valuation E2E Networks Limited