Valuation Naspers Limited Johannesburg S.E.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 01/10/2025			5-day change	1st Jan Change
1,263.62 ^ZAR	+1.01%		+4.81%	+51.40%

01/06	EU Gives Prosus More Time to Reduce Delivery Hero Stake	DJ
01/06	Uber-Delivery Hero Deal Faces New Challenge as Prosus Considers Stake Increase	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	99,910	46,834	37,849	31,583	40,056	39,775	-	-
Change	-	-53.12%	-19.19%	-16.55%	26.83%	-0.7%	-	-
Enterprise Value (EV) ¹	1,01,722	49,326	33,020	28,326	37,616	41,875	39,328	36,217
Change	-	-51.51%	-33.06%	-14.21%	32.8%	11.32%	-6.08%	-7.91%
P/E Ratio	19.9x	2.76x	9.45x	12x	8.26x	8.87x	8.18x	6.64x
PBR	3.44x	1.6x	2.04x	1.85x	1.89x	1.68x	1.39x	1.17x
PEG	-	0x	-0.2x	-0.5x	0x	-18.82x	0.97x	0.3x
Capitalization / Revenue	16.8x	5.9x	5.58x	4.91x	5.58x	3.89x	3.04x	2.86x
EV / Revenue	17.1x	6.21x	4.87x	4.4x	5.24x	4.1x	3x	2.61x
EV / EBITDA	-1,226x	-116x	-48.2x	-66x	119x	43.8x	32.5x	22.1x
EV / EBIT	-293x	-69.7x	-23.9x	-50.4x	303x	67x	49.3x	30.2x
EV / FCF	-1,641x	-51.4x	-74.2x	29.9x	21.2x	23.5x	18.6x	11.7x
FCF Yield	-0.06%	-1.95%	-1.35%	3.34%	4.71%	4.26%	5.39%	8.54%
Dividend per Share ²	0.0815	0.0836	-	0.0215	0.0462	0.2649	0.3027	0.4036
Rate of return	0.17%	0.37%	-	0.06%	0.09%	0.5%	0.58%	0.77%
EPS ²	2.408	8.254	3.936	2.952	5.954	5.926	6.424	7.914
Distribution rate	3.38%	1.01%	-	0.73%	0.78%	4.47%	4.71%	5.1%
Net sales ¹	5,934	7,940	6,778	6,431	7,181	10,221	13,088	13,895
EBITDA ¹	-83	-424	-685	-429	315	955.3	1,209	1,637
EBIT ¹	-347	-708	-1,384	-562	124	625.1	797	1,199
Net income ¹	5,304	12,223	4,331	2,855	5,242	4,379	4,565	5,534
Net Debt ¹	1,812	2,492	-4,829	-3,257	-2,440	2,100	-447.3	-3,558
Reference price ²	47.84	22.75	37.18	35.44	49.18	52.57	52.57	52.57
Nbr of stocks (in thousands)	20,88,607	20,58,863	10,18,081	8,91,174	8,14,507	7,56,597	-	-
Announcement Date	21/06/21	27/06/22	26/06/23	24/06/24	23/06/25	-	-	-

¹USD in Million²USD

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.($)
TENCENT HOLDINGS LIMITED	15.47x	4.25x	9.88x	1.33%	53TCr
NETFLIX, INC.	22.36x	6.61x	19.84x	-.--%	34TCr
UBER TECHNOLOGIES, INC.	23.38x	2.43x	12.53x	-.--%	14TCr
SK SQUARE CO., LTD.	5.06x	102.24x	3.8x	0.11%	12TCr
PROSUS N.V.	9.92x	12.37x	120.83x	0.43%	11TCr
SPOTIFY TECHNOLOGY S.A.	32.49x	3.95x	25.68x	-.--%	9.91TCr
AIRBNB, INC.	26.02x	4.83x	13.65x	-.--%	7.85TCr
DOORDASH, INC.	58.91x	3.42x	16.72x	-.--%	6.56TCr
KUAISHOU TECHNOLOGY	12.91x	1.02x	5.31x	1.63%	2.54TCr
Average	22.95x	15.68x	25.36x	0.39%	16.7TCr
Weighted average by Cap.	20.08x	12.79x	21.11x	0.54%