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 1,554,336 - -
Change - 139.21% 590.47% 169.66% -8.03% -24.02% - -
Enterprise Value (EV) 1 56,784 132,548 910,698 2,667,790 2,999,177 1,977,013 1,838,000 1,703,570
Change - 133.42% 587.07% 192.94% 12.42% -34.08% -7.03% -7.31%
P/E -2.34x -6.84x - 8.17x 8.54x 214x 447x -
PBR - - - - - - - -
PEG - 0.4x - - -0.7x -2.2x -8.6x -
Capitalization / Revenue 0.44x 0.58x 1.18x 1.09x 0.68x 0.43x 0.35x 0.37x
EV / Revenue 0.5x 0.64x 1.3x 1.31x 1x 0.55x 0.41x 0.41x
EV / EBITDA 11x 21.7x 5.57x 12.9x 5.24x 3.52x 2.67x 2.62x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 6.14x 4.48x 4.21x
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 1,775.00 1,775.00 1,775.00
Nbr of stocks (in thousands) 875,321 875,461 875,603 875,682 875,682 875,682 - -
Announcement Date 10/3/22 10/3/23 11/3/24 7/3/25 6/3/26 - - -
1ARS in Million2ARS
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.08x5.25x38.42x0.21% 255B
20.78x9.07x15.47x2.95% 174B
19.73x4.12x11.32x3.62% 152B
13.09x1.89x6.71x5.41% 110B
19.9x5.83x12.79x3.4% 102B
21.48x3.33x13.49x0.63% 96.68B
17.77x5.53x11.14x3.63% 93.45B
19x5.05x12.2x3.18% 65.84B
18.58x6.25x13.11x4.01% 58.58B
Average 20.15x 5.15x 14.96x 3% 123.12B
Weighted average by Cap. 21.74x 5.31x 18.21x 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. EDN Stock
  5. Valuation Empresa Distribuidora y Comercializadora Norte Sociedad Anónima