Nifty

:

24946.50

Sensex

:

81796.15

227.90 (0.92%)
677.55 (0.84%)

Login

Nifty
Sensex

:
:

24946.50
81796.15

227.90 (0.92%)
677.55 (0.84%)

E2E Networks Ltd.

IT - Hardware

Rating :

62/99

BSE: Not Listed | NSE: E2E

Watchlist

NSE BSE

2593.60

16-Jun-2025

Open
High
Low
Previous Close

2600
2632.1
2517.2
2618.30

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

54921
141692838.6
5487.65
1496

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,179.95
109.06
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,834.42
N/A
3.26

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

-
37.37
54.73

P:BV (Average)

8 Years
5 Years
3 Years

-
10.79
14.48

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
26.91
29.55

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 15.11 28.28
P/E Ratio 171.65 91.71
Revenue 94 164
EBITDA 48
Net Income 22 47
ROA 13.5
P/B Ratio 52.14
ROE 36.37
FCFF -104
FCFF Yield -1.82
Net Debt 136
BVPS 49.74

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 33.48 29.41 13.84% 41.61 23.95 73.74% 47.55 21.65 119.63% 41.33 19.46 112.38%
Expenses 20.13 14.16 42.16% 17.00 12.72 33.65% 16.12 10.48 53.82% 14.05 9.17 53.22%
EBITDA 13.34 15.25 -12.52% 24.60 11.23 119.06% 31.44 11.17 181.47% 27.28 10.29 165.11%
EBIDTM 39.85% 51.84% 59.13% 46.90% 66.11% 51.61% 66.01% 52.88%
Other Income 25.43 0.23 10,956.52% 12.79 0.64 1,898.44% 0.86 0.40 115.00% 0.34 0.36 -5.56%
Interest 2.20 2.25 -2.22% 4.04 0.81 398.77% 3.62 0.36 905.56% 3.36 0.20 1,580.00%
Depreciation 18.99 7.66 147.91% 17.82 3.64 389.56% 12.57 2.53 396.84% 10.70 1.92 457.29%
PBT 17.59 5.57 215.80% 15.53 7.42 109.30% 16.11 8.69 85.39% 13.56 8.53 58.97%
Tax 3.98 2.05 94.15% 3.94 1.84 114.13% 3.96 2.90 36.55% 3.42 1.56 119.23%
PAT 13.61 3.53 285.55% 11.59 5.58 107.71% 12.15 5.79 109.84% 10.14 6.97 45.48%
PATM 40.66% 12.00% 27.86% 23.29% 25.54% 26.74% 24.54% 35.83%
EPS 6.81 1.76 286.93% 5.80 2.79 107.89% 6.07 2.90 109.31% 5.07 3.49 45.27%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 163.97 94.46 66.20 51.87 35.30 25.10 33.75 36.04 29.32 21.39 9.90 Net Sales Growth 73.57% 42.69% 27.63% 46.94% 40.64% -25.63% -6.35% 22.92% 37.07% 116.06% Cost Of Goods Sold 30.49 20.16 16.94 15.41 12.73 10.93 10.78 10.02 8.02 5.56 3.06 Gross Profit 133.48 74.30 49.26 36.46 22.57 14.16 22.98 26.02 21.30 15.83 6.84 GP Margin 81.40% 78.66% 74.41% 70.29% 63.94% 56.41% 68.09% 72.20% 72.65% 74.01% 69.09% Total Expenditure 67.30 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 96.66 47.94 33.06 22.94 10.34 -1.20 10.92 17.86 16.75 12.98 4.71 EBITDA Margin 58.95% 50.75% 49.94% 44.23% 29.29% -4.78% 32.36% 49.56% 57.13% 60.68% 47.58% Other Income 39.42 1.63 0.76 0.36 0.96 2.21 0.45 0.26 0.21 0.08 0.03 Interest 13.22 3.61 0.47 0.19 0.18 0.18 0.13 0.30 0.66 0.75 0.12 Depreciation 60.08 15.75 20.11 17.83 12.36 10.14 8.83 9.74 9.87 8.99 3.34 PBT 62.79 30.21 13.24 5.29 -1.24 -9.31 2.42 8.07 6.43 3.32 1.27 Tax 15.30 8.35 3.33 -1.17 0.00 0.04 0.69 2.31 1.96 1.10 0.43 Tax Rate 24.37% 27.64% 25.15% -22.12% 0.00% -0.43% 28.51% 28.62% 30.48% 33.13% 33.86% PAT 47.49 21.87 9.91 6.45 -1.24 -9.35 1.73 5.76 4.47 2.22 0.84 PAT before Minority Interest 47.49 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 28.96% 23.15% 14.97% 12.43% -3.51% -37.25% 5.13% 15.98% 15.25% 10.38% 8.48% PAT Growth 117.15% 120.69% 53.64% - - - -69.97% 28.86% 101.35% 164.29% EPS 23.75 10.94 4.96 3.23 -0.62 -4.68 0.87 2.88 2.24 1.11 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:

larsen and toubro limited

mukesh kumar raheja

freeman cameron murray

india equity fund 1

airavat capital trust

kotapalli ravoof mohamedimran

Annual Reports:

News Update:

E2E Cloud launches sovereign cloud platform
11th Mar 2025, 10:47 AM

Sovereign Cloud Platform provides a strategic solution, enabling organizations to build AI-first public or private cloud ecosystems with complete autonomy, security, and scalability
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