|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.33 ZAR | -0.16% |
|
-1.98% | +15.79% |
| 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 |
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 | 21,574 | - | - |
| Change | - | -15.22% | -2.05% | 7.03% | -10.01% | 24.66% | - | - |
| Enterprise Value (EV) 1 | 31,059 | 27,703 | 27,988 | 30,079 | 28,383 | 32,898 | 32,544 | 31,923 |
| Change | - | -10.81% | 1.03% | 7.47% | -5.64% | 15.91% | -1.08% | -1.91% |
| P/E | 29.8x | 19.1x | 14.4x | 14.2x | 10.7x | 11.8x | 10.4x | 9.29x |
| PBR | 2.18x | 1.79x | 1.6x | 1.76x | 1.56x | 2.04x | 1.88x | 1.67x |
| PEG | - | 0.6x | 0.5x | 0.9x | 0.5x | 0.7x | 0.8x | 0.7x |
| Capitalization / Revenue | 1.02x | 0.85x | 0.76x | 0.76x | 0.66x | 0.78x | 0.75x | 0.72x |
| EV / Revenue | 1.47x | 1.28x | 1.18x | 1.19x | 1.08x | 1.19x | 1.13x | 1.06x |
| EV / EBITDA | 9.57x | 7.95x | 7.01x | 6.7x | 5.76x | 6.29x | 5.86x | 5.44x |
| EV / EBIT | 15x | 12.1x | 10.3x | 9.52x | 7.94x | 8.58x | 7.89x | 7.21x |
| EV / FCF | 26.5x | 56.8x | 75x | 85.9x | 34.7x | 24.3x | 16.1x | 14.5x |
| FCF Yield | 3.78% | 1.76% | 1.33% | 1.16% | 2.88% | 4.12% | 6.22% | 6.87% |
| Dividend per Share 2 | 0.34 | 0.5 | 0.65 | 0.7 | 0.85 | 0.9742 | 1.097 | 1.221 |
| Rate of return | 2.1% | 3.64% | 4.81% | 4.54% | 5.99% | 5.31% | 5.98% | 6.66% |
| EPS 2 | 0.543 | 0.717 | 0.935 | 1.089 | 1.329 | 1.549 | 1.755 | 1.974 |
| Distribution rate | 62.6% | 69.7% | 69.5% | 64.3% | 64% | 62.9% | 62.5% | 61.9% |
| Net sales 1 | 21,200 | 21,636 | 23,699 | 25,202 | 26,344 | 27,568 | 28,869 | 30,168 |
| EBITDA 1 | 3,244 | 3,485 | 3,990 | 4,491 | 4,928 | 5,232 | 5,553 | 5,864 |
| EBIT 1 | 2,076 | 2,282 | 2,716 | 3,159 | 3,575 | 3,833 | 4,124 | 4,425 |
| Net income 1 | 769 | 1,013 | 1,321 | 1,436 | 1,681 | 1,958 | 2,176 | 2,480 |
| Net Debt 1 | 9,423 | 9,359 | 10,020 | 10,847 | 11,076 | 11,324 | 10,970 | 10,349 |
| Reference price 2 | 16.20 | 13.72 | 13.50 | 15.41 | 14.20 | 18.33 | 18.33 | 18.33 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.85x | 1.19x | 6.3x | 5.31% | 1.31B | |
| 17.64x | 0.48x | 10.42x | 2.4% | 141B | |
| 12.46x | 1.65x | 8.19x | 0.83% | 82.77B | |
| 13.11x | 1.49x | 9x | 2.59% | 28.27B | |
| 21.52x | 2.35x | 11.86x | 1.55% | 22.9B | |
| 29.2x | 5.42x | 22.75x | 2.35% | 20.02B | |
| 7.79x | 1.24x | 5.85x | -.--% | 16.93B | |
| 15.1x | 1.42x | 7.25x | 4.97% | 14.68B | |
| 16.23x | 1.85x | 8.87x | 0.7% | 15.23B | |
| 14.62x | 1.06x | 5.94x | 3.23% | 13.12B | |
| Average | 15.95x | 1.81x | 9.64x | 2.39% | 35.63B | |
| Weighted average by Cap. | 16.21x | 1.39x | 9.98x | 1.95% |
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
