Valuation Netcare Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:57:21 2025-08-06 EDT			5-day change	1st Jan Change
7.170 ^USD	-8.08%		-.--%	-

05-25	Netcare Limited, H1 2026 Earnings Call, May 25, 2026
05-25	Netcare Limited Reports Earnings Results for the Half Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,636	18,344	17,968	19,232	17,307	19,562	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	13.03%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	30,409	30,432	30,065
Change	-	-10.81%	1.03%	7.47%	-5.64%	7.14%	0.08%	-1.21%
P/E Ratio	29.8x	19.1x	14.4x	14.2x	10.7x	10.8x	9.59x	8.22x
PBR	2.18x	1.79x	1.6x	1.76x	1.56x	1.78x	1.68x	1.51x
PEG	-	0.6x	0.5x	0.9x	0.5x	0.7x	0.7x	0.5x
Capitalization / Revenue	1.02x	0.85x	0.76x	0.76x	0.66x	0.71x	0.68x	0.65x
EV / Revenue	1.47x	1.28x	1.18x	1.19x	1.08x	1.1x	1.06x	1x
EV / EBITDA	9.57x	7.95x	7.01x	6.7x	5.76x	5.79x	5.54x	5.16x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	7.92x	7.44x	6.8x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	21.3x	14.4x	13.9x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.69%	6.95%	7.2%
Dividend per Share ²	0.34	0.5	0.65	0.7	0.85	0.971	1.094	1.227
Rate of return	2.1%	3.64%	4.81%	4.54%	5.99%	5.84%	6.58%	7.38%
EPS ²	0.543	0.717	0.935	1.089	1.329	1.537	1.733	2.021
Distribution rate	62.6%	69.7%	69.5%	64.3%	64%	63.2%	63.1%	60.7%
Net sales ¹	21,200	21,636	23,699	25,202	26,344	27,576	28,784	30,089
EBITDA ¹	3,244	3,485	3,990	4,491	4,928	5,248	5,497	5,832
EBIT ¹	2,076	2,282	2,716	3,159	3,575	3,838	4,093	4,424
Net income ¹	769	1,013	1,321	1,436	1,681	1,958	2,152	2,502
Net Debt ¹	9,423	9,359	10,020	10,847	11,076	10,847	10,870	10,503
Reference price ²	16.20	13.72	13.50	15.41	14.20	16.62	16.62	16.62
Nbr of stocks (in thousands)	1,335,547	1,337,000	1,331,000	1,248,047	1,218,789	1,177,000	-	-
Announcement Date	11/22/21	11/21/22	11/21/23	11/22/24	11/24/25	-	-	-

¹ZAR in Million²ZAR

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.($)
CVS HEALTH CORPORATION	16.12x	0.45x	9.71x	2.63%	128B
HCA HEALTHCARE, INC.	12.53x	1.66x	8.19x	0.82%	83.97B
FRESENIUS SE & CO. KGAA	11.13x	1.33x	8.03x	3.05%	24.18B
QUEST DIAGNOSTICS INCORPORATED	21.16x	2.32x	11.72x	1.57%	22.56B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	28.84x	5.25x	22.03x	2.45%	19.82B
TENET HEALTHCARE CORPORATION	6.87x	1.15x	5.42x	-.--%	14.92B
REDE D'OR SÃO LUIZ S.A.	15.16x	1.43x	7.27x	4.63%	14.54B
DAVITA INC.	13.91x	1.7x	8.14x	0.82%	13.09B
FRESENIUS MEDICAL CARE AG	12.7x	0.99x	5.53x	3.58%	11.98B
Average	15.38x	1.81x	9.56x	2.17%	37.03B
Weighted average by Cap.	15.28x	1.37x	9.57x	2.05%