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 1,529,817 - -
Change - 139.21% 590.47% 169.66% -8.03% -25.21% - -
Enterprise Value (EV) 1 56,784 132,548 910,698 2,667,790 2,999,177 1,952,494 1,813,481 1,679,051
Change - 133.42% 587.07% 192.94% 12.42% -34.9% -7.12% -7.41%
P/E -2.34x -6.84x - 8.17x 8.54x 211x 440x -
PBR - - - - - - - -
PEG - 0.4x - - -0.7x -2.2x -8.5x -
Capitalization / Revenue 0.44x 0.58x 1.18x 1.09x 0.68x 0.42x 0.34x 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 3.47x 2.63x 2.58x
EV / EBIT -12.9x -4.24x -7.6x 63.4x 21x 6.06x 4.42x 4.15x
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 1,747.00 1,747.00 1,747.00
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.($)
212.78x0.54x3.5x-.--% 1.03B
32.57x5.54x40.51x0.2% 268B
21.41x9.24x15.76x2.86% 180B
19.9x4.15x11.38x3.59% 152B
13.06x1.89x6.7x5.42% 109B
20.6x5.92x13.1x3.29% 106B
18.34x5.6x11.31x3.51% 96.68B
20.89x3.15x13.51x0.64% 94.54B
19.85x5.16x12.54x3.05% 68.78B
19.11x6.33x13.51x3.89% 60.34B
Average 39.85x 4.75x 14.18x 2.64% 113.55B
Weighted average by Cap. 22.61x 5.44x 19.00x 2.55%

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