Company Valuation: E2E Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 195.8 557.4 1,731 2,558 12,977 30,684
Change - 184.67% 210.66% 47.76% 407.21% 136.45%
Enterprise Value (EV) 1 71.65 543.5 1,685 2,402 14,327 17,845
Change - 658.55% 209.96% 42.57% 496.54% 24.55%
P/E -2.09x -49.4x 27x 26.1x 61x 77.9x
PBR 0.8x 2.38x 4.52x 5.18x 18.3x 2.66x
PEG - 0.6x -0x 0.5x 1x 0.9x
Capitalization / Revenue 0.78x 1.58x 3.34x 3.86x 13.7x 18.7x
EV / Revenue 0.29x 1.54x 3.25x 3.63x 15.2x 10.9x
EV / EBITDA -5.96x 5.01x 7.14x 7.62x 33.5x 22.5x
EV / EBIT -0.63x -36.2x 28.8x 18.5x 44.3x 48.4x
EV / FCF -1.03x -4.71x 24.7x 18.7x -12.4x 2.75x
FCF Yield -97.3% -21.2% 4.04% 5.35% -8.06% 36.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6545 -0.079 0.444 0.677 1.47 2.721
Distribution rate - - - - - -
Net sales 1 251 353 518.7 662 944.6 1,640
EBITDA 1 -12.01 108.6 236 315.3 427.6 793.1
EBIT 1 -113.4 -14.99 58.52 129.7 323.3 368.3
Net income 1 -93.53 -11.31 64.51 99.1 218.7 474.9
Net Debt 1 -124.1 -13.87 -46.94 -156.8 1,350 -12,840
Reference price 2 1.37 3.90 12.00 17.68 89.65 211.98
Nbr of stocks (in thousands) 142,911 142,911 144,291 144,751 144,751 144,751
Announcement Date 8/19/20 8/25/21 7/30/22 9/6/23 8/20/24 9/4/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 977M
21.62x3.42x11.96x3.28% 193B
-93.8x14.83x85.85x-.--% 92.82B
10.37x1.14x5.99x4.63% 85.73B
14.32x2.61x9.85x5.74% 82.8B
19.22x5.04x12.44x2.94% 57.35B
13.67x1.99x8.34x5.7% 44.15B
20.09x1.49x9.43x0.98% 35.39B
18.92x1.52x9.58x1.57% 35.21B
16.85x2.17x10.09x5.13% 34.7B
Average 4.58x 3.80x 18.17x 3.33% 66.25B
Weighted average by Cap. 1.84x 4.40x 20.73x 3.32%

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. E2E Stock
  4. Valuation E2E Networks Limited