|
End-of-day quote
Johannesburg S.E.
2026-09-02
|
5-day change | 1st Jan Change | ||
| 149.23 ZAR | -0.11% |
|
-0.11% | +2.32% |
| 08-19 | NEPI Rockcastle N.V., H1 2026 Earnings Call, Aug 19, 2026 | |
| 08-18 | Tranche Update on NEPI Rockcastle N.V.'s Equity Buyback Plan announced on May 13, 2026. | CI |
Company Valuation: NEPI Rockcastle N.V.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,556 | 3,455 | 3,974 | 4,959 | 5,332 | 5,664 | - | - |
| Change | - | -2.86% | 15.05% | 24.78% | 7.52% | 6.22% | - | - |
| Enterprise Value (EV) 1 | 5,351 | 5,805 | 6,204 | 7,478 | 8,033 | 8,627 | 8,761 | 8,952 |
| Change | - | 8.49% | 6.87% | 20.54% | 7.42% | 7.4% | 1.55% | 2.18% |
| P/E | - | - | - | 8.07x | 10.7x | 9.42x | 9.14x | 8.09x |
| PBR | 0.96x | 0.88x | 0.92x | 0.96x | 1.07x | 1.09x | 1.04x | 1x |
| PEG | - | - | - | - | -0.5x | 0.4x | 3.02x | 0.6x |
| Capitalization / Revenue | 10.3x | 8.54x | 8.09x | 8.92x | 8.63x | 8.65x | 8.1x | 7.47x |
| EV / Revenue | 15.4x | 14.3x | 12.6x | 13.5x | 13x | 13.2x | 12.5x | 11.8x |
| EV / EBITDA | 18.8x | 14.7x | 13.4x | 14.2x | 13.9x | 14.3x | 13.3x | 12.3x |
| EV / EBIT | 16.7x | 10.8x | 13.5x | 14.2x | 14x | 14.1x | 13.5x | 13x |
| EV / FCF | - | - | 35.7x | 25.6x | 31.6x | 33.6x | 23.8x | 19.5x |
| FCF Yield | - | - | 2.8% | 3.91% | 3.16% | 2.98% | 4.2% | 5.12% |
| Dividend per Share 2 | 0.3442 | 0.5068 | 0.5128 | 0.5416 | 0.5583 | 0.5798 | 0.6142 | 0.6585 |
| Rate of return | 5.89% | 8.93% | 8.2% | 7.67% | 7.44% | 7.22% | 7.65% | 8.21% |
| EPS 2 | - | - | - | 0.875 | 0.7014 | 0.8518 | 0.8776 | 0.992 |
| Distribution rate | - | - | - | 61.9% | 79.6% | 68.1% | 70% | 66.4% |
| Net sales 1 | 346.9 | 404.6 | 491.2 | 555.9 | 618.1 | 654.8 | 699.6 | 758 |
| EBITDA 1 | 284.9 | 395.5 | 462 | 527.5 | 576.7 | 603.3 | 657.4 | 729.9 |
| EBIT 1 | 320.6 | 539.9 | 460.6 | 525.9 | 575.1 | 611.7 | 650.7 | 690.9 |
| Net income 1 | 235 | - | 476.8 | 587.6 | 498.8 | 567.5 | 654.5 | 728 |
| Net Debt 1 | 1,794 | 2,350 | 2,229 | 2,519 | 2,701 | 2,964 | 3,097 | 3,288 |
| Reference price 2 | 5.840 | 5.673 | 6.251 | 7.059 | 7.503 | 8.024 | 8.024 | 8.024 |
| Nbr of stocks (in thousands) | 608,995 | 608,995 | 635,830 | 702,551 | 710,717 | 707,299 | - | - |
| Announcement Date | 2/23/22 | 2/24/23 | 2/20/24 | 2/25/25 | 2/24/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.42x | 13.19x | 14.32x | 7.22% | 6.58B | |
| 14.9x | 4.77x | 12.83x | 3.4% | 42.42B | |
| 19.17x | 4.05x | 16.27x | 1.31% | 28.61B | |
| 8.15x | 1.5x | 7.87x | 4.44% | 26.77B | |
| 14.43x | 3.1x | 14.85x | 2.5% | 25.7B | |
| 5.32x | 0.6x | 1.27x | 9.4% | 25.6B | |
| 7.77x | 0.86x | 3.13x | 2.88% | 19.86B | |
| 10.78x | 2.05x | 9.56x | 4.12% | 20.41B | |
| 13.22x | 6.48x | 17.08x | 1.62% | 19.21B | |
| 16.5x | 9.27x | 17.46x | 5.02% | 17.62B | |
| Average | 11.97x | 4.59x | 11.46x | 4.19% | 23.28B | |
| Weighted average by Cap. | 12.40x | 3.81x | 11.26x | 3.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NRP Stock
- Valuation NEPI Rockcastle N.V.
Select your edition
All financial news and data tailored to specific country editions
