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 1,670,802 - -
Change - 139.21% 590.47% 169.66% -8.03% -18.32% - -
Enterprise Value (EV) 1 56,784 132,548 910,698 2,667,790 2,999,177 2,093,479 1,954,466 1,820,036
Change - 133.42% 587.07% 192.94% 12.42% -30.2% -6.64% -6.88%
P/E -2.34x -6.84x - 8.17x 8.54x 230x 480x -
PBR - - - - - - - -
PEG - 0.4x - - -0.7x -2.4x -9.2x -
Capitalization / Revenue 0.44x 0.58x 1.18x 1.09x 0.68x 0.46x 0.38x 0.4x
EV / Revenue 0.5x 0.64x 1.3x 1.31x 1x 0.58x 0.44x 0.43x
EV / EBITDA 11x 21.7x 5.57x 12.9x 5.24x 3.72x 2.84x 2.8x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 6.5x 4.77x 4.5x
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 1,908.00 1,908.00 1,908.00
Nbr of stocks (in thousands) 875,321 875,461 875,603 875,682 875,682 875,682 - -
Announcement Date 3/10/22 3/10/23 3/11/24 3/7/25 3/6/26 - - -
1ARS in Million2ARS
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.67x4.82x35.05x0.23% 235B
20.13x8.89x15.15x3.04% 169B
19.62x4.07x11.19x3.62% 150B
12.03x1.79x6.39x5.89% 100B
19.23x5.72x12.54x3.53% 98.87B
20.45x3.19x12.95x0.66% 92.08B
17.46x5.48x11.04x3.7% 91.83B
18.74x5.05x12.2x3.19% 65.66B
17.82x6.11x12.84x4.18% 56.18B
Average 19.35x 5.01x 14.37x 3.11% 117.67B
Weighted average by Cap. 20.69x 5.16x 17.08x 2.73%

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. EDN Stock
  5. Valuation Empresa Distribuidora y Comercializadora Norte Sociedad Anónima
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!