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
Market Cap 1 49,937 1,19,457 8,24,818 22,24,233 20,45,594 17,02,326 -
Change - 139.21% 590.47% 169.66% -8.03% -16.78% -
Enterprise Value (EV) 1 56,784 1,32,548 9,10,698 26,67,790 29,99,177 19,11,784 18,85,693
Change - 133.42% 587.07% 192.94% 12.42% -36.26% -1.36%
P/E -2.34x -6.84x - 8.17x 8.54x - -
PBR - - - - - - -
PEG - 0.4x - - -0.7x - -
Capitalization / Revenue 0.44x 0.58x 1.18x 1.09x 0.68x 0.51x 0.44x
EV / Revenue 0.5x 0.64x 1.3x 1.31x 1x 0.57x 0.49x
EV / EBITDA 11x 21.7x 5.57x 12.9x 5.24x 3.94x 3.24x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 6.37x 4.98x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -24.39 -19.96 - 311 273.4 - -
Distribution rate - - - - - - -
Net sales 1 1,13,500 2,05,835 7,01,098 20,43,127 29,90,891 33,50,589 38,53,512
EBITDA 1 5,162 6,114 1,63,527 2,07,252 5,71,975 4,85,179 5,81,977
EBIT 1 -4,397 -31,243 -1,19,786 42,073 1,43,139 3,00,040 3,78,382
Net income -21,344 -17,468 - 2,72,128 - - -
Net Debt 1 6,847 13,091 85,880 4,43,557 9,53,583 2,09,458 1,83,367
Reference price 2 57.05 136.45 942.00 2,540.00 2,336.00 1,944.00 1,944.00
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.52x6.07x44.4x0.19% 28TCr
22.2x9.29x15.36x2.78% 19TCr
21.17x4.28x11.63x3.42% 16TCr
14.12x2x7.01x5.06% 12TCr
21.41x5.97x13.18x3.19% 11TCr
18.51x5.63x11.32x3.51% 9.75TCr
20.61x3.16x12.41x0.67% 9.01TCr
20.7x5.27x12.65x2.92% 7.19TCr
19.73x6.46x13.81x3.76% 6.25TCr
Average 21.44x 5.35x 15.75x 2.83% 13.04TCr
Weighted average by Cap. 23.52x 5.64x 20.05x 2.46%

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. EDN Stock
  4. EDN Stock
  5. Valuation Empresa Distribuidora y Comercializadora Norte Sociedad Anónima