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 1,690,067 - -
Change - 139.21% 590.47% 169.66% -8.03% -17.38% - -
Enterprise Value (EV) 1 56,784 132,548 910,698 2,667,790 2,999,177 2,112,744 1,973,731 1,839,301
Change - 133.42% 587.07% 192.94% 12.42% -29.56% -6.58% -6.81%
P/E -2.34x -6.84x - 8.17x 8.54x 233x 486x -
PBR - - - - - - - -
PEG - 0.4x - - -0.7x -2.4x -9.3x -
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 0.44x 0.44x
EV / EBITDA 11x 21.7x 5.57x 12.9x 5.24x 3.76x 2.87x 2.83x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 6.56x 4.82x 4.54x
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 1,930.00 1,930.00 1,930.00
Nbr of stocks (in thousands) 875,321 875,461 875,603 875,682 875,682 875,682 - -
Announcement Date 3/10/22 A 3/10/23 A 3/11/24 A 3/7/25 A 3/6/26 A - - -
1ARS in Million2ARS
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
234.03x0.59x3.77x-.--% 1.13B
30.64x5.16x37.56x0.21% 251B
20.72x9.04x15.45x2.95% 174B
19.6x4.05x11.16x3.65% 150B
23.53x3.58x14.55x0.57% 106B
12.5x1.84x6.53x5.67% 105B
19.71x5.8x12.72x3.45% 101B
17.82x5.54x11.16x3.62% 93.74B
19.35x5.13x12.41x3.09% 67.78B
18.37x6.21x13.04x4.06% 57.91B
Average 41.63x 4.69x 13.83x 2.73% 110.72B
Weighted average by Cap. 21.98x 5.29x 18.01x 2.62%

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. Valuation Empresa Distribuidora y Comercializadora Norte Sociedad Anónima
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!