|
End-of-day quote
Johannesburg S.E.
2026-10-14
|
5-day change | 1st Jan Change | ||
| 17.73 ZAR | -0.06% |
|
+1.08% | +12.00% |
| 09-30 | Netcare Limited Provides Earnings Guidance for the Fiscal Year 2026 | CI |
| 05-25 | Netcare Limited, H1 2026 Earnings Call, May 25, 2026 |
Company Valuation: Netcare Limited
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 | 20,868 | - | - |
| Change | - | -15.22% | -2.05% | 7.03% | -10.01% | 20.58% | - | - |
| Enterprise Value (EV) 1 | 31,059 | 27,703 | 27,988 | 30,079 | 28,383 | 32,222 | 31,879 | 31,346 |
| Change | - | -10.81% | 1.03% | 7.47% | -5.64% | 13.53% | -1.06% | -1.67% |
| P/E | 29.8x | 19.1x | 14.4x | 14.2x | 10.7x | 11.4x | 10.2x | 8.92x |
| PBR | 2.18x | 1.79x | 1.6x | 1.76x | 1.56x | 1.97x | 1.82x | 1.62x |
| PEG | - | 0.6x | 0.5x | 0.9x | 0.5x | 0.7x | 0.8x | 0.6x |
| Capitalization / Revenue | 1.02x | 0.85x | 0.76x | 0.76x | 0.66x | 0.76x | 0.72x | 0.69x |
| EV / Revenue | 1.47x | 1.28x | 1.18x | 1.19x | 1.08x | 1.17x | 1.11x | 1.04x |
| EV / EBITDA | 9.57x | 7.95x | 7.01x | 6.7x | 5.76x | 6.14x | 5.75x | 5.33x |
| EV / EBIT | 15x | 12.1x | 10.3x | 9.52x | 7.94x | 8.38x | 7.72x | 7.04x |
| EV / FCF | 26.5x | 56.8x | 75x | 85.9x | 34.7x | 22.4x | 14.9x | 14.5x |
| FCF Yield | 3.78% | 1.76% | 1.33% | 1.16% | 2.88% | 4.46% | 6.7% | 6.91% |
| Dividend per Share 2 | 0.34 | 0.5 | 0.65 | 0.7 | 0.85 | 0.971 | 1.088 | 1.217 |
| Rate of return | 2.1% | 3.64% | 4.81% | 4.54% | 5.99% | 5.48% | 6.14% | 6.86% |
| EPS 2 | 0.543 | 0.717 | 0.935 | 1.089 | 1.329 | 1.549 | 1.743 | 1.987 |
| Distribution rate | 62.6% | 69.7% | 69.5% | 64.3% | 64% | 62.7% | 62.4% | 61.2% |
| Net sales 1 | 21,200 | 21,636 | 23,699 | 25,202 | 26,344 | 27,580 | 28,822 | 30,134 |
| EBITDA 1 | 3,244 | 3,485 | 3,990 | 4,491 | 4,928 | 5,246 | 5,547 | 5,879 |
| EBIT 1 | 2,076 | 2,282 | 2,716 | 3,159 | 3,575 | 3,846 | 4,128 | 4,452 |
| Net income 1 | 769 | 1,013 | 1,321 | 1,436 | 1,681 | 1,958 | 2,158 | 2,494 |
| Net Debt 1 | 9,423 | 9,359 | 10,020 | 10,847 | 11,076 | 11,353 | 11,011 | 10,478 |
| Reference price 2 | 16.20 | 13.72 | 13.50 | 15.41 | 14.20 | 17.73 | 17.73 | 17.73 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.45x | 1.17x | 6.14x | 5.48% | 1.25B | |
| 13.15x | 0.4x | 8.39x | 2.94% | 116B | |
| 15.88x | 1.93x | 9.65x | 0.66% | 102B | |
| -278.8x | 19.19x | -327.69x | -.--% | 56.9B | |
| 13.3x | 1.47x | 8.85x | 2.68% | 27.29B | |
| 22.96x | 2.56x | 13.01x | 1.42% | 25.76B | |
| 22.78x | 2.09x | 12x | 0.92% | 25.74B | |
| 8.25x | 1.47x | 6.66x | -.--% | 21.87B | |
| 30.28x | 5.51x | 22.87x | 2.3% | 20.64B | |
| 20.13x | 1.8x | 9.06x | 3.45% | 18.96B | |
| Average | -12.06x | 3.76x | -23.11x | 1.98% | 41.59B | |
| Weighted average by Cap. | -24.01x | 4.03x | -36.09x | 1.59% |
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
- NTC Stock
- Valuation Netcare Limited
Select your edition
All financial news and data tailored to specific country editions
