E2E NETWORKS LIMITED
E2E · General/Diversified · NSE
₹3,578
Current Market Price
Fair Value (DCF)
₹2,505
Discount to FV
-30.0%
Updated just now
YieldIQ Score
38/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
41%
ROE
-0.9%
Debt/Equity
0.09
WACC
11.1%
Market Cap
₹7,148 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.7%
Return on capital employed
EV / EBITDA
63.0×
Enterprise multiple
Debt / EBITDA
1.5×
Leverage vs earnings
Interest Coverage
5.9×
EBIT covers interest
Current Ratio
1.70×
Short-term liquidity
Asset Turnover
0.10×
Revenue per ₹ of assets
Revenue CAGR (3Y)
54.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3,578.4
Bear case
Discount -1435.9%
Base case
Discount -42.9%
Bull case
Discount -19.0%
Ratio Trends
E2E · last 5 annual periods
ROE
-0.9%
ROCE
8.7%
Operating Margin
—
Debt / Equity
0.09×
PE
35.6×
EV / EBITDA
10.1×
Historical Financials
E2E · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹51.9 Cr | ₹66.2 Cr | ₹94.5 Cr | ₹164 Cr | ₹246 Cr | +47.5% |
| EBITDA | ₹23.3 Cr | ₹33.8 Cr | ₹49.6 Cr | ₹136 Cr | ₹160 Cr | +62.0% |
| EBIT | ₹5.5 Cr | ₹13.7 Cr | ₹33.8 Cr | — | — | +57.7% |
| PAT | ₹6.5 Cr | ₹9.9 Cr | ₹21.9 Cr | ₹47.5 Cr | ₹-15.6 Cr | — |
| EPS (diluted) | ₹4.44 | ₹6.77 | ₹14.70 | — | — | +34.9% |
| CFO | ₹25.9 Cr | ₹35.5 Cr | ₹42.9 Cr | ₹88.5 Cr | ₹122 Cr | +47.4% |
| CapEx | ₹-21.4 Cr | ₹-18.9 Cr | ₹-146 Cr | ₹-126 Cr | ₹-1262 Cr | — |
| FCF | ₹4.5 Cr | ₹16.6 Cr | ₹-103 Cr | ₹-37.5 Cr | ₹-1140 Cr | — |
| Total Assets | ₹48.0 Cr | ₹68.4 Cr | ₹255 Cr | ₹2581 Cr | ₹2328 Cr | +163.9% |
| Total Debt | ₹2.1 Cr | ₹5.9 Cr | ₹144 Cr | ₹73.0 Cr | ₹159 Cr | +194.9% |
| Shareholders' Equity | ₹38.5 Cr | ₹49.4 Cr | ₹70.9 Cr | ₹1593 Cr | ₹1685 Cr | +157.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
E2E vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 NEWGEN NEWGEN | — | — | Pending | 20.8% | — |
PINELABS PINELABS | — | — | Pending | -4.1% | — |
FRACTAL FRACTAL | — | — | Pending | 9.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for E2E in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of E2E →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for E2E →
Compare
Head-to-head with peers
Compare E2E side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse E2ENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.