E2E NETWORKS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,089 INR | +1.69% |
|
-6.97% | +65.47% |
| May. 06 | Nokia: Telia Denmark honored by Umlaut | CF |
| Mar. 11 | E2E Networks Limited Evaluates and Approves Capacity Expansion for Data Center Facilities | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Capitalization 1 | 617.5 | 195.8 | 557.4 | 1,731 | 2,558 |
| Enterprise Value (EV) 1 | 403.6 | 71.65 | 543.5 | 1,685 | 2,402 |
| P/E ratio | 35.2 x | -2.09 x | -49.4 x | 27 x | 26.1 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 1.83 x | 0.78 x | 1.58 x | 3.34 x | 3.86 x |
| EV / Revenue | 1.2 x | 0.29 x | 1.54 x | 3.25 x | 3.63 x |
| EV / EBITDA | 3.69 x | -5.96 x | 5.01 x | 7.14 x | 7.62 x |
| EV / FCF | -122 x | -1.03 x | -4.71 x | 24.7 x | 18.7 x |
| FCF Yield | -0.82% | -97.3% | -21.2% | 4.04% | 5.35% |
| Price to Book | 1.85 x | 0.8 x | 2.38 x | 4.52 x | 5.18 x |
| Nbr of stocks (in thousands) | 14,245 | 14,291 | 14,291 | 14,429 | 14,475 |
| Reference price 2 | 43.35 | 13.70 | 39.00 | 120.0 | 176.8 |
| Announcement Date | 7/24/19 | 8/19/20 | 8/25/21 | 7/30/22 | 9/6/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 360.4 | 337.5 | 251 | 353 | 518.7 | 662 |
| EBITDA 1 | 179.1 | 109.4 | -12.01 | 108.6 | 236 | 315.3 |
| EBIT 1 | 81.72 | 21.1 | -113.4 | -14.99 | 58.52 | 129.7 |
| Operating Margin | 22.68% | 6.25% | -45.19% | -4.25% | 11.28% | 19.59% |
| Earnings before Tax (EBT) 1 | 80.72 | 24.22 | -93.14 | -11.31 | 52.86 | 132.4 |
| Net income 1 | 57.59 | 17.33 | -93.53 | -11.31 | 64.51 | 99.1 |
| Net margin | 15.98% | 5.13% | -37.27% | -3.2% | 12.44% | 14.97% |
| EPS 2 | 4.970 | 1.230 | -6.545 | -0.7900 | 4.440 | 6.770 |
| Free Cash Flow 1 | 64.55 | -3.298 | -69.73 | -115.3 | 68.07 | 128.5 |
| FCF margin | 17.91% | -0.98% | -27.79% | -32.66% | 13.12% | 19.42% |
| FCF Conversion (EBITDA) | 36.03% | - | - | - | 28.84% | 40.77% |
| FCF Conversion (Net income) | 112.07% | - | - | - | 105.52% | 129.71% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 8/21/18 | 7/24/19 | 8/19/20 | 8/25/21 | 7/30/22 | 9/6/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 67.2 | 214 | 124 | 13.9 | 46.9 | 157 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 64.5 | -3.3 | -69.7 | -115 | 68.1 | 129 |
| ROE (net income / shareholders' equity) | 39.9% | 6.86% | -32.3% | -4.71% | 19.6% | 22.6% |
| ROA (Net income/ Total Assets) | 24.3% | 4.51% | -21.5% | -3.07% | 8.64% | 13.9% |
| Assets 1 | 237.3 | 384.2 | 435.7 | 368.9 | 746.3 | 711.6 |
| Book Value Per Share 2 | 14.80 | 23.50 | 17.10 | 16.40 | 26.60 | 34.10 |
| Cash Flow per Share 2 | 2.350 | 2.620 | 8.690 | 3.600 | 2.660 | 11.30 |
| Capex 1 | 82 | 106 | 86.8 | 248 | 214 | 189 |
| Capex / Sales | 22.74% | 31.36% | 34.59% | 70.23% | 41.28% | 28.61% |
| Announcement Date | 8/21/18 | 7/24/19 | 8/19/20 | 8/25/21 | 7/30/22 | 9/6/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +65.47% | 186M | |
| -12.40% | 193B | |
| +4.07% | 169B | |
| +2.45% | 154B | |
| +6.37% | 101B | |
| +9.68% | 80.89B | |
| +25.01% | 77.58B | |
| -7.74% | 70.63B | |
| -19.70% | 52.48B | |
| -10.45% | 42.67B |
- Stock Market
- Equities
- E2E Stock
- Financials E2E Networks Limited
