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 15,38,574 - -
Change - 139.21% 590.47% 169.66% -8.03% -24.79% - -
Enterprise Value (EV) 1 56,784 1,32,548 9,10,698 26,67,790 29,99,177 19,61,251 18,22,238 16,87,808
Change - 133.42% 587.07% 192.94% 12.42% -34.61% -7.09% -7.38%
P/E -2.34x -6.84x - 8.17x 8.54x 212x 442x -
PBR - - - - - - - -
PEG - 0.4x - - -0.7x -2.2x -8.5x -
Capitalization / Revenue 0.44x 0.58x 1.18x 1.09x 0.68x 0.42x 0.35x 0.37x
EV / Revenue 0.5x 0.64x 1.3x 1.31x 1x 0.54x 0.41x 0.4x
EV / EBITDA 11x 21.7x 5.57x 12.9x 5.24x 3.49x 2.65x 2.6x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 6.09x 4.45x 4.17x
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 1,757.00 1,757.00 1,757.00
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.($)
210.96x0.54x3.47x-.--% 102.14Cr
32.01x5.44x39.79x0.2% 26TCr
21.34x9.22x15.72x2.87% 18TCr
19.72x4.12x11.31x3.62% 15TCr
13.05x1.89x6.7x5.43% 11TCr
20.62x5.94x13.12x3.28% 11TCr
18.32x5.6x11.27x3.52% 9.64TCr
21.62x3.23x13.76x0.62% 9.71TCr
19.83x5.12x12.5x3.05% 6.87TCr
19.05x6.33x13.5x3.91% 6.01TCr
Average 39.65x 4.74x 14.12x 2.65% 11.33TCr
Weighted average by Cap. 22.46x 5.41x 18.73x 2.56%

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. Valuation Empresa Distribuidora y Comercializadora Norte Sociedad Anónima