Company Valuation: E2E Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 195.8 557.4 1,731 2,558 12,977 30,684
Change - 184.67% 210.66% 47.76% 407.21% 136.45%
Enterprise Value (EV) 1 71.65 543.5 1,685 2,402 14,327 17,845
Change - 658.55% 209.96% 42.57% 496.54% 24.55%
P/E -2.09x -49.4x 27x 26.1x 61x 77.9x
PBR 0.8x 2.38x 4.52x 5.18x 18.3x 2.66x
PEG - 0.6x -0x 0.5x 1x 0.9x
Capitalization / Revenue 0.78x 1.58x 3.34x 3.86x 13.7x 18.7x
EV / Revenue 0.29x 1.54x 3.25x 3.63x 15.2x 10.9x
EV / EBITDA -5.96x 5.01x 7.14x 7.62x 33.5x 22.5x
EV / EBIT -0.63x -36.2x 28.8x 18.5x 44.3x 48.4x
EV / FCF -1.03x -4.71x 24.7x 18.7x -12.4x 2.75x
FCF Yield -97.3% -21.2% 4.04% 5.35% -8.06% 36.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6545 -0.079 0.444 0.677 1.47 2.721
Distribution rate - - - - - -
Net sales 1 251 353 518.7 662 944.6 1,640
EBITDA 1 -12.01 108.6 236 315.3 427.6 793.1
EBIT 1 -113.4 -14.99 58.52 129.7 323.3 368.3
Net income 1 -93.53 -11.31 64.51 99.1 218.7 474.9
Net Debt 1 -124.1 -13.87 -46.94 -156.8 1,350 -12,840
Reference price 2 1.37 3.90 12.00 17.68 89.65 211.98
Nbr of stocks (in thousands) 1,42,911 1,42,911 1,44,291 1,44,751 1,44,751 1,44,751
Announcement Date 19/08/20 25/08/21 30/07/22 06/09/23 20/08/24 04/09/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.15x4.51x15.75x2.33% 27TCr
-91.12x14.39x83.34x-.--% 9.02TCr
10.21x1.12x5.88x4.73% 8.41TCr
13.47x2.45x9.09x6.14% 7.96TCr
18.39x4.85x11.97x3.1% 5.49TCr
13.6x1.99x8.34x5.73% 4.45TCr
18.97x1.52x9.56x1.51% 3.58TCr
19.31x1.42x9.05x1.03% 3.43TCr
15.52x1.98x9.21x5.57% 3.24TCr
Average 5.17x 3.80x 18.02x 3.35% 8.09TCr
Weighted average by Cap. 6.64x 4.59x 20.61x 3.04%

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. E2E Stock
  4. E2E Stock
  5. Valuation E2E Networks Limited