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 49,937 119,457 824,818 2,224,233 2,045,594 1,857,322 - -
Change - 139.21% 590.47% 169.66% -8.03% -9.2% - -
Enterprise Value (EV) 1 56,784 132,548 910,698 2,667,790 2,999,177 2,279,999 2,140,986 2,006,556
Change - 133.42% 587.07% 192.94% 12.42% -23.98% -6.1% -6.28%
P/E -2.34x -6.84x - 8.17x 8.54x 299x - -
PBR - - - - - - - -
PEG - 0.4x - - -0.7x -3.1x - -
Capitalization / Revenue 0.44x 0.58x 1.18x 1.09x 0.68x 0.53x 0.46x 0.44x
EV / Revenue 0.5x 0.64x 1.3x 1.31x 1x 0.65x 0.54x 0.48x
EV / EBITDA 11x 21.7x 5.57x 12.9x 5.24x 3.95x 3.35x 3.09x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 6.67x 5.38x 4.96x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -24.39 -19.96 - 311 273.4 7.101 - -
Distribution rate - - - - - - - -
Net sales 1 113,500 205,835 701,098 2,043,127 2,990,891 3,507,202 3,994,644 4,187,997
EBITDA 1 5,162 6,114 163,527 207,252 571,975 577,223 638,533 650,099
EBIT 1 -4,397 -31,243 -119,786 42,073 143,139 341,666 398,315 404,756
Net income 1 -21,344 -17,468 - 272,128 - 124,366 - -
Net Debt 1 6,847 13,091 85,880 443,557 953,583 422,677 283,664 149,234
Reference price 2 57.05 136.45 942.00 2,540.00 2,336.00 2,121.00 2,121.00 2,121.00
Nbr of stocks (in thousands) 875,321 875,461 875,603 875,682 875,682 875,682 - -
Announcement Date 10/3/22 10/3/23 11/3/24 7/3/25 6/3/26 - - -
1ARS in Million2ARS
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.19x5.45x39.63x0.2% 264B
21.59x9.15x15.6x2.84% 181B
20.31x4.2x11.56x3.52% 154B
13.47x1.93x6.89x5.24% 113B
21.19x6.03x13.31x3.2% 109B
18.56x5.64x11.34x3.49% 97.78B
21.04x3.26x12.98x0.65% 93.83B
19.93x5.21x12.31x3% 69.6B
19.23x6.49x13.33x3.86% 60.84B
Average 20.84x 5.26x 15.22x 2.89% 127.01B
Weighted average by Cap. 22.49x 5.45x 18.62x 2.53%

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