E2E Networks, E2E, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7,591.57
241.82
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,287.94
N/A
15.31

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

-
26.82
43.00

P:BV (Average)

8 Years
5 Years
3 Years

-
10.76
14.59

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
25.12
27.05

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 Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 47.55 21.65 119.63% 41.33 19.46 112.38% 29.41 17.59 67.20% 23.95 16.91 41.63%
Expenses 16.12 10.48 53.82% 14.05 9.17 53.22% 14.16 8.57 65.23% 12.72 8.46 50.35%
EBITDA 31.44 11.17 181.47% 27.28 10.29 165.11% 15.25 9.02 69.07% 11.23 8.45 32.90%
EBIDTM 66.11% 51.61% 66.01% 52.88% 51.84% 51.26% 46.90% 49.99%
Other Income 0.86 0.40 115.00% 0.34 0.36 -5.56% 0.23 0.39 -41.03% 0.64 0.17 276.47%
Interest 3.62 0.36 905.56% 3.36 0.20 1,580.00% 2.25 0.15 1,400.00% 0.81 0.14 478.57%
Depreciation 12.57 2.53 396.84% 10.70 1.92 457.29% 7.66 6.00 27.67% 3.64 5.55 -34.41%
PBT 16.11 8.69 85.39% 13.56 8.53 58.97% 5.57 3.26 70.86% 7.42 2.93 153.24%
Tax 3.96 2.90 36.55% 3.42 1.56 119.23% 2.05 0.72 184.72% 1.84 0.74 148.65%
PAT 12.15 5.79 109.84% 10.14 6.97 45.48% 3.53 2.53 39.53% 5.58 2.19 154.79%
PATM 25.54% 26.74% 24.54% 35.83% 11.99% 14.41% 23.29% 12.98%
EPS 7.19 3.43 109.62% 6.00 4.12 45.63% 2.09 1.50 39.33% 3.30 1.30 153.85%

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

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 142.24 94.46 66.20 51.87 35.30 25.10 33.75 36.04 29.32 21.39 9.90 Net Sales Growth 88.12% 42.69% 27.63% 46.94% 40.64% -25.63% -6.35% 22.92% 37.07% 116.06% Cost Of Goods Sold 24.07 20.16 16.94 15.41 12.73 10.93 10.78 10.02 8.02 5.56 3.06 Gross Profit 118.17 74.30 49.26 36.46 22.57 14.16 22.98 26.02 21.30 15.83 6.84 GP Margin 83.08% 78.66% 74.41% 70.29% 63.94% 56.41% 68.09% 72.20% 72.65% 74.01% 69.09% Total Expenditure 57.05 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 85.20 47.94 33.06 22.94 10.34 -1.20 10.92 17.86 16.75 12.98 4.71 EBITDA Margin 59.90% 50.75% 49.94% 44.23% 29.29% -4.78% 32.36% 49.56% 57.13% 60.68% 47.58% Other Income 2.07 1.63 0.76 0.36 0.96 2.21 0.45 0.26 0.21 0.08 0.03 Interest 10.04 3.61 0.47 0.19 0.18 0.18 0.13 0.30 0.66 0.75 0.12 Depreciation 34.57 15.75 20.11 17.83 12.36 10.14 8.83 9.74 9.87 8.99 3.34 PBT 42.66 30.21 13.24 5.29 -1.24 -9.31 2.42 8.07 6.43 3.32 1.27 Tax 11.27 8.35 3.33 -1.17 0.00 0.04 0.69 2.31 1.96 1.10 0.43 Tax Rate 26.42% 27.64% 25.15% -22.12% 0.00% -0.43% 28.51% 28.62% 30.48% 33.13% 33.86% PAT 31.40 21.87 9.91 6.45 -1.24 -9.35 1.73 5.76 4.47 2.22 0.84 PAT before Minority Interest 31.40 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 22.08% 23.15% 14.97% 12.43% -3.51% -37.25% 5.13% 15.98% 15.25% 10.38% 8.48% PAT Growth 79.63% 120.69% 53.64% - - - -69.97% 28.86% 101.35% 164.29% EPS 18.58 12.94 5.86 3.82 -0.73 -5.53 1.02 3.41 2.64 1.31 0.50

Results Balance Sheet

Standalone Figures in Rs. Crores

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

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

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 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
E2E Networks enters into strategic partnership with L&T
5th Nov 2024, 14:28 PM

L&T will also acquire a 21% equity stake in E2E Networks through a combination of primary and secondary transactions
Read More
E2E Networks - Quarterly Results
21st Oct 2024, 12:00 AM

Read More

E2E Networks Ltd.

IT - Hardware

BSE: Not Listed | NSE: E2E

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

E2E Networks Ltd.

IT - Hardware

BSE: Not Listed | NSE: E2E

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: