Nifty

:

22475.85

Sensex

:

73878.15

-172.35 (-0.76%)
-732.96 (-0.98%)

Login

Nifty
Sensex

:
:

22475.85
73878.15

-172.35 (-0.76%)
-732.96 (-0.98%)

E2E Networks Ltd.

IT - Hardware

Rating :

83/99

BSE: Not Listed | NSE: E2E

Watchlist

NSE BSE

1127.30

03-May-2024

Open
High
Low
Previous Close

1115.00
1127.30
1035.00
1073.65

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

26890
300.06
1248.00
160.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,631.78
78.17
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,603.42
N/A
26.80

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

29.07
14.42
23.32

EBITDA CAGR (%)

10 Years
5 Years
3 Years

36.34
24.80
26.17

PAT CAGR (%)

10 Years
5 Years
3 Years

42.85
41.78
-

P:E (Median)

8 Years
5 Years
3 Years

-
24.46
27.54

P:BV (Average)

8 Years
5 Years
3 Years

-
7.50
9.04

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
16.18
13.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 23.95 16.91 41.63% 21.65 16.52 31.05% 19.46 15.19 28.11% 17.98 14.28 25.91%
Expenses 12.72 8.46 50.35% 10.47 8.23 27.22% 9.17 7.88 16.37% 8.57 7.80 9.87%
EBITDA 11.23 8.45 32.90% 11.17 8.29 34.74% 10.29 7.31 40.77% 9.41 6.48 45.22%
EBIDTM 46.90% 49.99% 51.61% 50.17% 52.88% 48.12% 52.33% 45.37%
Other Income 0.64 0.17 276.47% 0.40 0.11 263.64% 0.36 0.09 300.00% 0.00 0.00 0
Interest 0.81 0.14 478.57% 0.36 0.11 227.27% 0.20 0.07 185.71% 0.15 0.06 150.00%
Depreciation 3.64 5.55 -34.41% 2.53 4.72 -46.40% 1.92 3.84 -50.00% 6.00 5.55 8.11%
PBT 7.42 2.93 153.24% 8.69 3.56 144.10% 8.53 3.49 144.41% 3.26 0.88 270.45%
Tax 1.84 0.74 148.65% 2.90 0.93 211.83% 1.56 0.93 67.74% 0.72 -1.17 -
PAT 5.58 2.19 154.79% 5.79 2.63 120.15% 6.97 2.55 173.33% 2.53 2.04 24.02%
PATM 23.29% 12.98% 26.75% 15.91% 35.83% 16.81% 14.09% 14.29%
EPS 3.85 1.51 154.97% 3.99 1.81 120.44% 4.81 1.76 173.30% 1.75 1.41 24.11%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 83.04 66.20 51.87 35.30 25.10 33.75 36.04 29.32 21.39 9.90 5.16 Net Sales Growth 32.02% 27.63% 46.94% 40.64% -25.63% -6.35% 22.92% 37.07% 116.06% 91.86% Cost Of Goods Sold 20.19 17.20 15.41 12.73 10.93 10.78 10.02 8.02 5.56 3.06 2.17 Gross Profit 62.85 49.00 36.46 22.57 14.16 22.98 26.02 21.30 15.83 6.84 2.98 GP Margin 75.69% 74.02% 70.29% 63.94% 56.41% 68.09% 72.20% 72.65% 74.01% 69.09% 57.75% Total Expenditure 40.93 33.14 28.93 24.96 26.30 22.83 18.18 12.57 8.41 5.19 3.67 Power & Fuel Cost - 0.04 0.02 0.02 0.04 0.03 0.04 0.04 0.00 0.00 0.00 % Of Sales - 0.06% 0.04% 0.06% 0.16% 0.09% 0.11% 0.14% 0% 0% 0% Employee Cost - 12.11 10.15 8.70 10.52 8.37 6.36 2.95 2.20 1.52 0.93 % Of Sales - 18.29% 19.57% 24.65% 41.91% 24.80% 17.65% 10.06% 10.29% 15.35% 18.02% Manufacturing Exp. - 0.00 0.00 0.85 1.24 1.19 0.32 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 2.41% 4.94% 3.53% 0.89% 0% 0% 0% 0% General & Admin Exp. - 3.63 2.55 2.48 3.07 1.97 1.15 1.46 0.65 0.61 0.56 % Of Sales - 5.48% 4.92% 7.03% 12.23% 5.84% 3.19% 4.98% 3.04% 6.16% 10.85% Selling & Distn. Exp. - 0.13 0.06 0.11 0.34 0.31 0.14 0.09 0.00 0.00 0.00 % Of Sales - 0.20% 0.12% 0.31% 1.35% 0.92% 0.39% 0.31% 0% 0% 0% Miscellaneous Exp. - 0.03 0.74 0.06 0.17 0.19 0.15 0.01 0.00 0.00 0.00 % Of Sales - 0.05% 1.43% 0.17% 0.68% 0.56% 0.42% 0.03% 0% 0% 0% EBITDA 42.10 33.06 22.94 10.34 -1.20 10.92 17.86 16.75 12.98 4.71 1.49 EBITDA Margin 50.70% 49.94% 44.23% 29.29% -4.78% 32.36% 49.56% 57.13% 60.68% 47.58% 28.88% Other Income 1.40 0.76 0.36 0.96 2.21 0.45 0.26 0.21 0.08 0.03 0.04 Interest 1.52 0.47 0.19 0.18 0.18 0.13 0.30 0.66 0.75 0.12 0.01 Depreciation 14.09 20.11 17.83 12.36 10.14 8.83 9.74 9.87 8.99 3.34 1.10 PBT 27.90 13.24 5.29 -1.24 -9.31 2.42 8.07 6.43 3.32 1.27 0.41 Tax 7.02 3.33 -1.17 0.00 0.04 0.69 2.31 1.96 1.10 0.43 0.13 Tax Rate 25.16% 25.15% -22.12% 0.00% -0.43% 28.51% 28.62% 30.48% 33.13% 33.86% 31.71% PAT 20.87 9.91 6.45 -1.24 -9.35 1.73 5.76 4.47 2.22 0.84 0.28 PAT before Minority Interest 20.87 9.91 6.45 -1.24 -9.35 1.73 5.76 4.47 2.22 0.84 0.28 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 25.13% 14.97% 12.43% -3.51% -37.25% 5.13% 15.98% 15.25% 10.38% 8.48% 5.43% PAT Growth 121.79% 53.64% - - - -69.97% 28.86% 101.35% 164.29% 200.00% EPS 14.39 6.83 4.45 -0.86 -6.45 1.19 3.97 3.08 1.53 0.58 0.19

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 49.40 38.46 27.41 24.38 33.53 17.01 11.83 6.75 4.53 1.69 Share Capital 14.48 14.48 14.43 14.29 14.29 11.50 0.37 0.37 0.37 0.32 Total Reserves 34.03 23.62 12.60 9.42 18.78 5.13 11.46 6.38 4.16 1.37 Non-Current Liabilities 4.93 2.64 0.74 -0.31 -0.28 -0.21 1.42 3.30 2.36 0.14 Secured Loans 0.21 0.60 0.00 0.00 0.00 0.00 0.00 1.64 1.43 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 1.51 0.93 0.40 0.00 Long Term Provisions 0.77 0.63 0.59 0.75 0.78 0.40 0.00 0.14 0.09 0.03 Current Liabilities 14.07 6.90 8.47 3.23 4.54 3.33 4.68 3.41 1.08 0.71 Trade Payables 2.50 2.25 2.16 1.71 1.77 2.30 0.80 0.44 0.49 0.39 Other Current Liabilities 11.15 4.29 2.46 1.38 1.49 1.02 1.69 2.66 0.23 0.17 Short Term Borrowings 0.39 0.34 3.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.04 0.02 0.04 0.15 1.27 0.01 2.20 0.32 0.36 0.15 Total Liabilities 68.40 48.00 36.62 27.30 37.79 20.13 17.93 13.46 7.97 2.54 Net Block 42.00 36.99 26.50 9.60 11.28 9.67 11.23 10.62 6.98 1.90 Gross Block 91.41 67.00 38.79 56.39 50.33 42.74 34.68 24.71 12.24 3.89 Accumulated Depreciation 49.41 30.00 12.29 46.78 39.06 33.06 23.45 14.09 5.27 1.99 Non Current Assets 42.27 38.64 28.19 9.63 11.34 9.69 11.23 10.62 6.98 1.90 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. 0.27 1.62 1.68 0.02 0.05 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.02 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 Current Assets 26.13 9.36 8.42 17.67 26.46 10.44 6.70 2.85 0.99 0.59 Current Investments 0.00 0.00 0.00 0.00 17.65 4.00 0.00 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 0.60 0.12 0.34 0.68 0.87 2.79 1.55 1.11 0.05 0.13 Cash & Bank 21.57 6.80 5.19 12.41 3.75 2.71 2.50 0.78 0.39 0.27 Other Current Assets 3.96 0.44 0.65 0.87 4.19 0.94 2.65 0.96 0.54 0.19 Short Term Loans & Adv. 3.25 2.00 2.25 3.71 3.06 0.18 2.55 0.87 0.52 0.18 Net Current Assets 12.06 2.46 -0.04 14.44 21.92 7.11 2.02 -0.56 -0.09 -0.13 Total Assets 68.40 48.00 36.61 27.30 37.80 20.13 17.93 13.47 7.97 2.54

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 35.53 25.89 12.72 -2.38 10.03 13.90 13.76 12.96 4.80 1.58 PBT 13.24 5.29 -1.24 -9.31 2.42 8.07 6.43 3.32 1.27 0.41 Adjustment 20.44 18.62 11.92 8.12 8.48 10.01 10.37 9.68 3.43 1.08 Changes in Working Capital 3.65 1.94 1.16 -0.07 1.72 -0.50 -0.83 0.91 0.19 0.17 Cash after chg. in Working capital 37.32 25.85 11.84 -1.26 12.62 17.58 15.97 13.92 4.89 1.66 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.79 0.04 0.88 -1.12 -2.59 -3.41 -2.21 -0.96 -0.09 -0.08 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 -0.27 0.00 0.00 0.00 0.00 Cash From Investing Activity -20.65 -19.19 -19.34 11.00 -23.67 -11.97 -10.31 -12.57 -8.38 -1.98 Net Fixed Assets -24.41 -28.21 17.60 -6.06 -7.59 -8.06 -9.97 -12.47 -8.35 -1.98 Net Investments 0.00 0.00 0.00 17.65 -13.65 -4.00 0.00 0.00 0.00 0.00 Others 3.76 9.02 -36.94 -0.59 -2.43 0.09 -0.34 -0.10 -0.03 0.00 Cash from Financing Activity -2.41 -2.01 2.36 0.04 14.69 -1.72 -1.72 0.00 3.71 0.49 Net Cash Inflow / Outflow 12.47 4.69 -4.26 8.67 1.04 0.20 1.73 0.39 0.12 0.09 Opening Cash & Equivalents 3.84 -0.84 3.41 3.75 2.71 2.50 0.78 0.39 0.27 0.18 Closing Cash & Equivalent 16.31 3.84 -0.84 12.41 3.75 2.71 2.50 0.78 0.39 0.27

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 29.39 22.34 18.08 16.59 23.14 14.46 433.89 246.16 164.68 59.28 ROA 17.03% 15.25% -3.88% -28.74% 5.98% 30.27% 28.48% 20.75% 16.06% 13.51% ROE 26.47% 22.08% -4.98% -32.95% 6.98% 40.63% 48.63% 40.11% 27.99% 24.74% ROCE 35.30% 17.12% -3.89% -31.54% 10.09% 53.94% 54.93% 44.52% 34.29% 35.16% Fixed Asset Turnover 0.84 0.98 0.74 0.47 0.73 0.93 0.99 1.16 1.23 1.78 Receivable days 2.01 1.62 5.26 11.29 19.83 22.01 16.57 9.92 3.42 9.78 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 50.39 52.23 55.47 19.14 25.19 21.19 10.51 10.10 20.40 35.66 Cash Conversion Cycle -48.38 -50.60 -50.22 -7.85 -5.36 0.82 6.06 -0.18 -16.99 -25.89 Total Debt/Equity 0.01 0.03 0.15 0.00 0.00 0.00 0.19 0.75 0.43 0.00 Interest Cover 28.89 29.42 -5.93 -50.08 19.96 27.98 10.75 5.46 11.39 35.89

Top Investors:

airavat capital trust

mukesh kumar raheja

india equity fund 1

freeman cameron murray

airavat capital india fund

kotapalli ravoof mohamedimran

Annual Reports:

News Update:

E2E Networks - Quarterly Results
14th Feb 2024, 12:00 AM

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