Company Valuation: E2E Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 557.4 1,731 2,558 12,977 30,684 41,321
Change - 210.66% 47.76% 407.21% 136.45% 34.66%
Enterprise Value (EV) 1 543.5 1,685 2,402 14,327 17,845 39,252
Change - 209.96% 42.57% 496.54% 24.55% 119.97%
P/E -49.4x 27x 26.1x 61x 77.9x -265x
PBR 2.38x 4.52x 5.18x 18.3x 2.66x 2.51x
PEG - -0x 0.5x 1x 0.9x 2x
Capitalization / Revenue 1.58x 3.34x 3.86x 13.7x 18.7x 16.8x
EV / Revenue 1.54x 3.25x 3.63x 15.2x 10.9x 16x
EV / EBITDA 5.01x 7.14x 7.62x 33.5x 22.5x 37.3x
EV / EBIT -36.2x 28.8x 18.5x 44.3x 48.4x -91.4x
EV / FCF -4.71x 24.7x 18.7x -12.4x 2.75x -2.45x
FCF Yield -21.2% 4.04% 5.35% -8.06% 36.4% -40.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.079 0.444 0.677 1.47 2.721 -0.7755
Distribution rate - - - - - -
Net sales 1 353 518.7 662 944.6 1,640 2,456
EBITDA 1 108.6 236 315.3 427.6 793.1 1,051
EBIT 1 -14.99 58.52 129.7 323.3 368.3 -429.6
Net income 1 -11.31 64.51 99.1 218.7 474.9 -155.7
Net Debt 1 -13.87 -46.94 -156.8 1,350 -12,840 -2,068
Reference price 2 3.90 12.00 17.68 89.65 211.98 205.40
Nbr of stocks (in thousands) 142,911 144,291 144,751 144,751 144,751 201,172
Announcement Date 8/25/21 7/30/22 9/6/23 8/20/24 9/4/25 9/5/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.67x3.57x12.47x3.07% 208B
-128.76x17.94x99.74x-.--% 116B
12.96x1.45x7.6x3.7% 107B
13.41x2.44x9.19x6.13% 78.05B
19.27x5.12x12.58x2.93% 57.19B
22.29x1.84x11.66x1.35% 43.84B
13.15x1.89x8.03x5.93% 42.32B
20.67x1.58x9.92x0.9% 40.26B
17.06x2.2x10.23x5.07% 35.31B
Average 1.30x 4.22x 20.16x 3.23% 80.81B
Weighted average by Cap. -5.34x 5.16x 24.73x 3.03%

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. E2E Stock
  5. Valuation E2E Networks Limited