Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

E2E Networks Ltd.

IT - Hardware

Rating :

N/A

BSE: Not Listed | NSE: E2E

Watchlist

NSE BSE

2423.70

06-Feb-2025

Open
High
Low
Previous Close

2423.70
2423.70
2423.70
2308.30

Volume
Traded Value (lacs)
52 Week High
52 Week Low

17462
423.23
5487.65
780.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,377.80
117.03
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,074.17
N/A
8.63

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

25.30
30.35
22.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

26.12
-
15.88

PAT CAGR (%)

10 Years
5 Years
3 Years

38.53
-
50.23

P:E (Median)

8 Years
5 Years
3 Years

-
28.47
44.78

P:BV (Average)

8 Years
5 Years
3 Years

-
10.76
14.64

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
25.81
27.86

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 15.11
P/E Ratio 295.01
Revenue 94
EBITDA 33
Net Income 22
ROA
P/Bk Ratio 128.54
ROE
FCFF
FCFF Yield

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 41.61 23.95 73.74% 47.55 21.65 119.63% 41.33 19.46 112.38% 29.41 17.59 67.20%
Expenses 17.00 12.72 33.65% 16.12 10.48 53.82% 14.05 9.17 53.22% 14.16 8.57 65.23%
EBITDA 24.60 11.23 119.06% 31.44 11.17 181.47% 27.28 10.29 165.11% 15.25 9.02 69.07%
EBIDTM 59.13% 46.90% 66.11% 51.61% 66.01% 52.88% 51.84% 51.26%
Other Income 12.79 0.64 1,898.44% 0.86 0.40 115.00% 0.34 0.36 -5.56% 0.23 0.39 -41.03%
Interest 4.04 0.81 398.77% 3.62 0.36 905.56% 3.36 0.20 1,580.00% 2.25 0.15 1,400.00%
Depreciation 17.82 3.64 389.56% 12.57 2.53 396.84% 10.70 1.92 457.29% 7.66 6.00 27.67%
PBT 15.53 7.42 109.30% 16.11 8.69 85.39% 13.56 8.53 58.97% 5.57 3.26 70.86%
Tax 3.94 1.84 114.13% 3.96 2.90 36.55% 3.42 1.56 119.23% 2.05 0.72 184.72%
PAT 11.59 5.58 107.71% 12.15 5.79 109.84% 10.14 6.97 45.48% 3.53 2.53 39.53%
PATM 27.86% 23.29% 25.54% 26.74% 24.54% 35.83% 11.99% 14.41%
EPS 5.83 2.80 108.21% 6.10 2.91 109.62% 5.10 3.50 45.71% 1.77 1.27 39.37%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 159.90 94.46 66.20 51.87 35.30 25.10 33.75 36.04 29.32 21.39 9.90 Net Sales Growth 93.47% 42.69% 27.63% 46.94% 40.64% -25.63% -6.35% 22.92% 37.07% 116.06% Cost Of Goods Sold 26.47 20.16 16.94 15.41 12.73 10.93 10.78 10.02 8.02 5.56 3.06 Gross Profit 133.43 74.30 49.26 36.46 22.57 14.16 22.98 26.02 21.30 15.83 6.84 GP Margin 83.45% 78.66% 74.41% 70.29% 63.94% 56.41% 68.09% 72.20% 72.65% 74.01% 69.09% Total Expenditure 61.33 46.52 33.14 28.93 24.96 26.30 22.83 18.18 12.57 8.41 5.19 Power & Fuel Cost - 0.05 0.04 0.02 0.02 0.04 0.03 0.04 0.04 0.00 0.00 % Of Sales - 0.05% 0.06% 0.04% 0.06% 0.16% 0.09% 0.11% 0.14% 0% 0% Employee Cost - 17.58 12.11 10.15 8.70 10.52 8.37 6.36 2.95 2.20 1.52 % Of Sales - 18.61% 18.29% 19.57% 24.65% 41.91% 24.80% 17.65% 10.06% 10.29% 15.35% Manufacturing Exp. - 0.00 0.00 0.00 0.85 1.24 1.19 0.32 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 2.41% 4.94% 3.53% 0.89% 0% 0% 0% General & Admin Exp. - 6.73 3.68 2.55 2.48 3.07 1.97 1.15 1.46 0.65 0.61 % Of Sales - 7.12% 5.56% 4.92% 7.03% 12.23% 5.84% 3.19% 4.98% 3.04% 6.16% Selling & Distn. Exp. - 1.25 0.34 0.06 0.11 0.34 0.31 0.14 0.09 0.00 0.00 % Of Sales - 1.32% 0.51% 0.12% 0.31% 1.35% 0.92% 0.39% 0.31% 0% 0% Miscellaneous Exp. - 0.76 0.03 0.74 0.06 0.17 0.19 0.15 0.01 0.00 0.00 % Of Sales - 0.80% 0.05% 1.43% 0.17% 0.68% 0.56% 0.42% 0.03% 0% 0% EBITDA 98.57 47.94 33.06 22.94 10.34 -1.20 10.92 17.86 16.75 12.98 4.71 EBITDA Margin 61.64% 50.75% 49.94% 44.23% 29.29% -4.78% 32.36% 49.56% 57.13% 60.68% 47.58% Other Income 14.22 1.63 0.76 0.36 0.96 2.21 0.45 0.26 0.21 0.08 0.03 Interest 13.27 3.61 0.47 0.19 0.18 0.18 0.13 0.30 0.66 0.75 0.12 Depreciation 48.75 15.75 20.11 17.83 12.36 10.14 8.83 9.74 9.87 8.99 3.34 PBT 50.77 30.21 13.24 5.29 -1.24 -9.31 2.42 8.07 6.43 3.32 1.27 Tax 13.37 8.35 3.33 -1.17 0.00 0.04 0.69 2.31 1.96 1.10 0.43 Tax Rate 26.33% 27.64% 25.15% -22.12% 0.00% -0.43% 28.51% 28.62% 30.48% 33.13% 33.86% PAT 37.41 21.87 9.91 6.45 -1.24 -9.35 1.73 5.76 4.47 2.22 0.84 PAT before Minority Interest 37.41 21.87 9.91 6.45 -1.24 -9.35 1.73 5.76 4.47 2.22 0.84 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 23.40% 23.15% 14.97% 12.43% -3.51% -37.25% 5.13% 15.98% 15.25% 10.38% 8.48% PAT Growth 79.25% 120.69% 53.64% - - - -69.97% 28.86% 101.35% 164.29% EPS 18.80 10.99 4.98 3.24 -0.62 -4.70 0.87 2.89 2.25 1.12 0.42

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 70.85 49.40 38.46 27.41 24.38 33.53 17.01 11.83 6.75 4.53 Share Capital 14.48 14.48 14.48 14.43 14.29 14.29 11.50 0.37 0.37 0.37 Total Reserves 53.68 34.03 23.62 12.60 9.42 18.78 5.13 11.46 6.38 4.16 Non-Current Liabilities 127.20 4.93 2.64 0.74 -0.31 -0.28 -0.21 1.42 3.30 2.36 Secured Loans 88.50 0.21 0.60 0.00 0.00 0.00 0.00 0.00 1.64 1.43 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.51 0.93 0.40 Long Term Provisions 0.90 0.77 0.63 0.59 0.75 0.78 0.40 0.00 0.14 0.09 Current Liabilities 57.18 14.07 6.90 8.47 3.23 4.54 3.33 4.68 3.41 1.08 Trade Payables 6.04 2.50 2.25 2.16 1.71 1.77 2.30 0.80 0.44 0.49 Other Current Liabilities 36.52 11.15 4.29 2.46 1.38 1.49 1.02 1.69 2.66 0.23 Short Term Borrowings 14.58 0.39 0.34 3.80 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.04 0.04 0.02 0.04 0.15 1.27 0.01 2.20 0.32 0.36 Total Liabilities 255.23 68.40 48.00 36.62 27.30 37.79 20.13 17.93 13.46 7.97 Net Block 210.39 42.00 36.99 26.50 9.60 11.28 9.67 11.23 10.62 6.98 Gross Block 273.24 89.87 67.00 38.79 56.39 50.33 42.74 34.68 24.71 12.24 Accumulated Depreciation 62.85 47.86 30.00 12.29 46.78 39.06 33.06 23.45 14.09 5.27 Non Current Assets 216.70 42.27 38.64 28.19 9.63 11.34 9.69 11.23 10.62 6.98 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.44 0.27 1.62 1.68 0.02 0.05 0.00 0.00 0.00 0.00 Other Non Current Assets 3.87 0.00 0.02 0.01 0.01 0.01 0.01 0.00 0.00 0.00 Current Assets 38.54 26.13 9.36 8.42 17.67 26.46 10.44 6.70 2.85 0.99 Current Investments 0.00 0.00 0.00 0.00 0.00 17.65 4.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 2.56 0.60 0.12 0.34 0.68 0.87 2.79 1.55 1.11 0.05 Cash & Bank 9.01 21.77 6.80 5.19 12.41 3.75 2.71 2.50 0.78 0.39 Other Current Assets 26.96 0.51 0.44 0.65 4.58 4.19 0.94 2.65 0.96 0.54 Short Term Loans & Adv. 24.02 3.25 2.00 2.25 3.71 3.06 0.18 2.55 0.87 0.52 Net Current Assets -18.64 12.06 2.46 -0.04 14.44 21.92 7.11 2.02 -0.56 -0.09 Total Assets 255.24 68.40 48.00 36.61 27.30 37.80 20.13 17.93 13.47 7.97

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 42.86 35.53 25.89 12.72 -2.38 10.03 13.90 13.76 12.96 4.80 PBT 30.21 13.24 5.29 -1.24 -9.31 2.42 8.07 6.43 3.32 1.27 Adjustment 20.15 20.44 18.62 11.92 8.12 8.48 10.01 10.37 9.68 3.43 Changes in Working Capital -5.33 3.65 1.94 1.16 -0.07 1.72 -0.50 -0.83 0.91 0.19 Cash after chg. in Working capital 45.03 37.32 25.85 11.84 -1.26 12.62 17.58 15.97 13.92 4.89 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.17 -1.79 0.04 0.88 -1.12 -2.59 -3.41 -2.21 -0.96 -0.09 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 -0.27 0.00 0.00 0.00 Cash From Investing Activity -143.77 -20.65 -19.19 -19.34 11.00 -23.67 -11.97 -10.31 -12.57 -8.38 Net Fixed Assets -183.37 -22.87 -28.21 17.60 -6.06 -7.59 -8.06 -9.97 -12.47 -8.35 Net Investments 0.00 0.00 0.00 0.00 17.65 -13.65 -4.00 0.00 0.00 0.00 Others 39.60 2.22 9.02 -36.94 -0.59 -2.43 0.09 -0.34 -0.10 -0.03 Cash from Financing Activity 92.36 -2.41 -2.01 2.36 0.04 14.69 -1.72 -1.72 0.00 3.71 Net Cash Inflow / Outflow -8.54 12.47 4.69 -4.26 8.67 1.04 0.20 1.73 0.39 0.12 Opening Cash & Equivalents 16.31 3.84 -0.84 3.41 3.75 2.71 2.50 0.78 0.39 0.27 Closing Cash & Equivalent 7.77 16.31 3.84 -0.84 12.41 3.75 2.71 2.50 0.78 0.39

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 44.77 29.39 22.34 18.08 16.59 23.14 14.46 433.89 246.16 164.68 ROA 13.51% 17.03% 15.25% -3.88% -28.74% 5.98% 30.27% 28.48% 20.75% 16.06% ROE 40.74% 26.47% 22.08% -4.98% -32.95% 6.98% 40.63% 48.63% 40.11% 27.99% ROCE 31.52% 35.30% 17.12% -3.89% -31.54% 10.09% 53.94% 54.93% 44.52% 34.29% Fixed Asset Turnover 0.52 0.84 0.98 0.74 0.47 0.73 0.93 0.99 1.16 1.23 Receivable days 6.12 2.01 1.62 5.26 11.29 19.83 22.01 16.57 9.92 3.42 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 77.30 51.18 52.23 55.47 19.14 25.19 21.19 10.51 10.10 20.40 Cash Conversion Cycle -71.18 -49.17 -50.60 -50.22 -7.85 -5.36 0.82 6.06 -0.18 -16.99 Total Debt/Equity 1.59 0.01 0.03 0.15 0.00 0.00 0.00 0.19 0.75 0.43 Interest Cover 9.36 28.89 29.42 -5.93 -50.08 19.96 27.98 10.75 5.46 11.39

Top Investors:

mukesh kumar raheja

airavat capital trust

freeman cameron murray

india equity fund 1

kotapalli ravoof mohamedimran

nav capital vcc-nav capital emerging star fund

rba finance and investment company

ashish rameshchandra kacholia

Annual Reports:

News Update:

E2E Networks - Quarterly Results
22nd Jan 2025, 15:57 PM

Read More
E2E Networks enters into arrangement with L&T for capacity expansion
3rd Dec 2024, 11:30 AM

The additional capacity will help the Company to cater the fast-growing demand of Company’s GPU and other services
Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback