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 14,26,487 - -
Change - 139.21% 590.47% 169.66% -8.03% -30.27% - -
Enterprise Value (EV) 1 56,784 1,32,548 9,10,698 26,67,790 29,99,177 18,49,164 17,10,150 15,75,721
Change - 133.42% 587.07% 192.94% 12.42% -38.34% -7.52% -7.86%
P/E -2.34x -6.84x - 8.17x 8.54x 197x 410x -
PBR - - - - - - - -
PEG - 0.4x - - -0.7x -2x -7.9x -
Capitalization / Revenue 0.44x 0.58x 1.18x 1.09x 0.68x 0.39x 0.32x 0.34x
EV / Revenue 0.5x 0.64x 1.3x 1.31x 1x 0.51x 0.38x 0.38x
EV / EBITDA 11x 21.7x 5.57x 12.9x 5.24x 3.29x 2.48x 2.42x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 5.74x 4.17x 3.89x
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 1,629.00 1,629.00 1,629.00
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.($)
30.98x5.2x38.08x0.21% 25TCr
18.81x8.57x14.79x3.27% 16TCr
20.21x4.16x11.44x3.53% 15TCr
19.27x10.9x14.22x3.67% 10TCr
12.02x1.8x6.38x5.9% 9.86TCr
18.54x5.6x12.29x3.67% 9.54TCr
20.1x3.1x12.61x0.67% 9TCr
16.9x5.4x10.83x3.82% 8.89TCr
18.44x5x12.09x3.24% 6.46TCr
Average 19.47x 5.53x 14.75x 3.11% 12.27TCr
Weighted average by Cap. 21.13x 5.64x 17.99x 2.74%

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