Company Valuation: E2E Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 557.4 1,731 2,558 12,977 30,684 41,321
Change - 210.66% 47.76% 407.21% 136.45% 34.66%
Enterprise Value (EV) 1 543.5 1,685 2,402 14,327 17,845 39,252
Change - 209.96% 42.57% 496.54% 24.55% 119.97%
P/E -49.4x 27x 26.1x 61x 77.9x -265x
PBR 2.38x 4.52x 5.18x 18.3x 2.66x 2.51x
PEG - -0x 0.5x 1x 0.9x 2x
Capitalization / Revenue 1.58x 3.34x 3.86x 13.7x 18.7x 16.8x
EV / Revenue 1.54x 3.25x 3.63x 15.2x 10.9x 16x
EV / EBITDA 5.01x 7.14x 7.62x 33.5x 22.5x 37.3x
EV / EBIT -36.2x 28.8x 18.5x 44.3x 48.4x -91.4x
EV / FCF -4.71x 24.7x 18.7x -12.4x 2.75x -2.45x
FCF Yield -21.2% 4.04% 5.35% -8.06% 36.4% -40.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.079 0.444 0.677 1.47 2.721 -0.7755
Distribution rate - - - - - -
Net sales 1 353 518.7 662 944.6 1,640 2,456
EBITDA 1 108.6 236 315.3 427.6 793.1 1,051
EBIT 1 -14.99 58.52 129.7 323.3 368.3 -429.6
Net income 1 -11.31 64.51 99.1 218.7 474.9 -155.7
Net Debt 1 -13.87 -46.94 -156.8 1,350 -12,840 -2,068
Reference price 2 3.90 12.00 17.68 89.65 211.98 205.40
Nbr of stocks (in thousands) 142,911 144,291 144,751 144,751 144,751 201,172
Announcement Date 8/25/21 A 7/30/22 A 9/6/23 A 8/20/24 A 9/4/25 A 9/5/26 A
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.38B
22.16x3.64x12.7x3% 213B
22.65x4.76x11.69x0.73% 195B
-605.52x43.07x176.95x-.--% 125B
-134.54x18.71x103.57x-.--% 121B
15.77x1.72x9.01x3.04% 127B
13.44x2.44x9.19x6.11% 77.98B
19.32x5.16x12.67x2.9% 57.69B
-17.32x7.37x12.54x-.--% 48.85B
22.4x1.85x11.73x1.39% 44.08B
Average -71.29x 9.86x 40.01x 1.91% 100.94B
Weighted average by Cap. -77.85x 10.40x 42.95x 1.85%

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