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
Market Cap 1 49,937 119,457 824,818 2,224,233 2,045,594 1,732,100 -
Change - 139.21% 590.47% 169.66% -8.03% -15.33% -
Enterprise Value (EV) 1 56,784 132,548 910,698 2,667,790 2,999,177 1,941,558 1,915,466
Change - 133.42% 587.07% 192.94% 12.42% -35.26% -1.34%
P/E -2.34x -6.84x - 8.17x 8.54x - -
PBR - - - - - - -
PEG - 0.4x - - -0.7x - -
Capitalization / Revenue 0.44x 0.58x 1.18x 1.09x 0.68x 0.52x 0.45x
EV / Revenue 0.5x 0.64x 1.3x 1.31x 1x 0.58x 0.5x
EV / EBITDA 11x 21.7x 5.57x 12.9x 5.24x 4x 3.29x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 6.47x 5.06x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -24.39 -19.96 - 311 273.4 - -
Distribution rate - - - - - - -
Net sales 1 113,500 205,835 701,098 2,043,127 2,990,891 3,350,589 3,853,512
EBITDA 1 5,162 6,114 163,527 207,252 571,975 485,179 581,977
EBIT 1 -4,397 -31,243 -119,786 42,073 143,139 300,040 378,382
Net income -21,344 -17,468 - 272,128 - - -
Net Debt 1 6,847 13,091 85,880 443,557 953,583 209,458 183,367
Reference price 2 57.05 136.45 942.00 2,540.00 2,336.00 1,978.00 1,978.00
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.($)
- 0.58x4x - 1.17B
35.17x6.2x45.34x0.19% 290B
22x9.23x15.27x2.8% 184B
21.2x4.28x11.64x3.42% 158B
13.72x1.96x6.9x5.2% 113B
21.12x5.94x13.11x3.21% 106B
18.63x5.65x11.36x3.48% 98.11B
20.7x3.17x12.46x0.66% 90.53B
20.53x5.24x12.59x2.95% 71.3B
19.54x6.42x13.74x3.79% 61.88B
Average 21.40x 4.87x 14.64x 2.86% 117.39B
Weighted average by Cap. 23.67x 5.65x 20.41x 2.46%

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. EDN Stock
  4. Valuation Empresa Distribuidora y Comercializadora Norte Sociedad Anónima