Valuation NEPI Rockcastle N.V.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 2026-07-02			5-day change	1st Jan Change
145.74 ^ZAR	+0.42%		-0.61%	-0.08%

05-14	NEPI Rockcastle N.V. Provides Earnings Guidance for the Year 2026	CI
05-14	NEPI Rockcastle N.V. Announces Board Appointments, Effective May 13, 2026	CI

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	5,572	-	-
Change	-	-2.86%	15.05%	24.78%	7.52%	4.5%	-	-
Enterprise Value (EV) ¹	5,351	5,805	6,204	7,478	8,033	8,427	8,634	8,812
Change	-	8.49%	6.87%	20.54%	7.42%	4.91%	2.45%	2.06%
P/E	-	-	-	8.07x	10.7x	9.45x	8.91x	8.17x
PBR	0.96x	0.88x	0.92x	0.96x	1.07x	1.07x	1.03x	0.98x
PEG	-	-	-	-	-0.5x	0.5x	1.48x	0.9x
Capitalization / Revenue	10.3x	8.54x	8.09x	8.92x	8.63x	8.11x	7.56x	7.37x
EV / Revenue	15.4x	14.3x	12.6x	13.5x	13x	12.3x	11.7x	11.7x
EV / EBITDA	18.8x	14.7x	13.4x	14.2x	13.9x	14.1x	13.3x	12.2x
EV / EBIT	16.7x	10.8x	13.5x	14.2x	14x	14x	13.2x	12.5x
EV / FCF	-	-	35.7x	25.6x	31.6x	37.1x	23.6x	19.3x
FCF Yield	-	-	2.8%	3.91%	3.16%	2.7%	4.24%	5.18%
Dividend per Share ²	0.3442	0.5068	0.5128	0.5416	0.5583	0.5755	0.6135	0.6557
Rate of return	5.89%	8.93%	8.2%	7.67%	7.44%	7.34%	7.83%	8.36%
EPS ²	-	-	-	0.875	0.7014	0.83	0.88	0.96
Distribution rate	-	-	-	61.9%	79.6%	69.3%	69.7%	68.3%
Net sales ¹	346.9	404.6	491.2	555.9	618.1	686.9	737	756.3
EBITDA ¹	284.9	395.5	462	527.5	576.7	598.9	651.2	722.2
EBIT ¹	320.6	539.9	460.6	525.9	575.1	603.3	654.1	704.3
Net income ¹	235	-	476.8	587.6	498.8	603.8	646.7	709.7
Net Debt ¹	1,794	2,350	2,229	2,519	2,701	2,855	3,062	3,240
Reference price ²	5.840	5.673	6.251	7.059	7.503	7.840	7.840	7.840
Nbr of stocks (in thousands)	608,995	608,995	635,830	702,551	710,717	710,717	-	-
Announcement Date	2/23/22	2/24/23	2/20/24	2/25/25	2/24/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEPI ROCKCASTLE N.V.	9.45x	12.27x	14.07x	7.34%	6.38B
SUN HUNG KAI PROPERTIES LIMITED	14.61x	4.64x	12.62x	3.45%	41.83B
MITSUBISHI ESTATE CO., LTD.	22.44x	4.38x	18.41x	1.13%	30.66B
EMAAR PROPERTIES	6.02x	0.72x	1.46x	8.38%	28.73B
CHINA RESOURCES LAND LIMITED	7.85x	1.4x	7.03x	4.54%	28.24B
MITSUI FUDOSAN CO., LTD.	15.25x	3.16x	15.58x	2.3%	25.54B
ALPHA DHABI HOLDING	15.45x	0.98x	6.51x	2.41%	21.45B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	16.17x	6.85x	19.41x	1.17%	21.41B
CK ASSET HOLDINGS LIMITED	9.06x	2.2x	7.56x	4.1%	19.77B
Average	12.92x	4.07x	11.41x	3.87%	24.89B
Weighted average by Cap.	13.39x	3.39x	11.27x	3.62%