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 1,479,903 - -
Change - 139.21% 590.47% 169.66% -8.03% -27.65% - -
Enterprise Value (EV) 1 56,784 132,548 910,698 2,667,790 2,999,177 1,902,580 1,763,567 1,629,137
Change - 133.42% 587.07% 192.94% 12.42% -36.56% -7.31% -7.62%
P/E -2.34x -6.84x - 8.17x 8.54x 204x 425x -
PBR - - - - - - - -
PEG - 0.4x - - -0.7x -2.1x -8.2x -
Capitalization / Revenue 0.44x 0.58x 1.18x 1.09x 0.68x 0.41x 0.33x 0.35x
EV / Revenue 0.5x 0.64x 1.3x 1.31x 1x 0.53x 0.4x 0.39x
EV / EBITDA 11x 21.7x 5.57x 12.9x 5.24x 3.38x 2.56x 2.51x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 5.91x 4.3x 4.02x
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 1 113,500 205,835 701,098 2,043,127 2,990,891 3,622,874 4,444,759 4,187,997
EBITDA 1 5,162 6,114 163,527 207,252 571,975 562,396 688,670 650,099
EBIT 1 -4,397 -31,243 -119,786 42,073 143,139 322,020 409,882 404,756
Net income 1 -21,344 -17,468 - 272,128 - 145,031 69,598 -
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 1,690.00 1,690.00 1,690.00
Nbr of stocks (in thousands) 875,321 875,461 875,603 875,682 875,682 875,682 - -
Announcement Date 3/10/22 3/10/23 3/11/24 3/7/25 3/6/26 - - -
1ARS in Million2ARS
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.98x5.2x38.08x0.21% 253B
18.81x8.57x14.79x3.27% 158B
20.21x4.16x11.44x3.53% 152B
19.27x10.9x14.22x3.67% 104B
12.02x1.8x6.38x5.9% 98.57B
18.54x5.6x12.29x3.67% 95.35B
20.1x3.1x12.61x0.67% 90B
16.9x5.4x10.83x3.82% 88.89B
18.44x5x12.09x3.24% 64.59B
Average 19.47x 5.53x 14.75x 3.11% 122.72B
Weighted average by Cap. 21.13x 5.64x 17.99x 2.74%

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