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 1,19,457 8,24,818 22,24,233 20,45,594 17,23,343 - -
Change - 139.21% 590.47% 169.66% -8.03% -15.75% - -
Enterprise Value (EV) 1 56,784 1,32,548 9,10,698 26,67,790 29,99,177 21,46,020 20,07,007 18,72,577
Change - 133.42% 587.07% 192.94% 12.42% -28.45% -6.48% -6.7%
P/E -2.34x -6.84x - 8.17x 8.54x 238x 495x -
PBR - - - - - - - -
PEG - 0.4x - - -0.7x -2.5x -9.5x -
Capitalization / Revenue 0.44x 0.58x 1.18x 1.09x 0.68x 0.48x 0.39x 0.41x
EV / Revenue 0.5x 0.64x 1.3x 1.31x 1x 0.59x 0.45x 0.45x
EV / EBITDA 11x 21.7x 5.57x 12.9x 5.24x 3.82x 2.91x 2.88x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 6.66x 4.9x 4.63x
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 1,13,500 2,05,835 7,01,098 20,43,127 29,90,891 36,22,874 44,44,759 41,87,997
EBITDA 1 5,162 6,114 1,63,527 2,07,252 5,71,975 5,62,396 6,88,670 6,50,099
EBIT 1 -4,397 -31,243 -1,19,786 42,073 1,43,139 3,22,020 4,09,882 4,04,756
Net income 1 -21,344 -17,468 - 2,72,128 - 1,45,031 69,598 -
Net Debt 1 6,847 13,091 85,880 4,43,557 9,53,583 4,22,677 2,83,664 1,49,234
Reference price 2 57.05 136.45 942.00 2,540.00 2,336.00 1,968.00 1,968.00 1,968.00
Nbr of stocks (in thousands) 8,75,321 8,75,461 8,75,603 8,75,682 8,75,682 8,75,682 - -
Announcement Date 10/03/22 10/03/23 11/03/24 07/03/25 06/03/26 - - -
1ARS in Million2ARS
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.99x5.04x36.89x0.22% 25TCr
20.64x9.02x15.41x2.97% 17TCr
19.43x4.01x11.06x3.69% 15TCr
12.41x1.83x6.5x5.71% 10TCr
19.76x5.81x12.73x3.44% 10TCr
22.83x3.49x14.18x0.59% 10TCr
17.87x5.55x11.17x3.61% 9.4TCr
19.2x5.11x12.35x3.11% 6.73TCr
18.42x6.22x13.06x4.04% 5.81TCr
Average 20.06x 5.12x 14.82x 3.04% 12.16TCr
Weighted average by Cap. 21.47x 5.26x 17.76x 2.65%

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