Stock NNW0 NASPERS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Naspers Limited Deutsche Boerse AG

Equities

NNW0

ZAE000325783

Internet Services

Market Closed - Deutsche Boerse AG
Other stock markets
 11:35:06 17/05/2024 am IST 		5-day change 1st Jan Change
204 EUR +2.00% Intraday chart for Naspers Limited +7.94% +36.00%
17/05 Tech Down Ahead of Nvidia Earnings -- Tech Roundup DJ
17/05 News Highlights : Top Company News of the Day - Friday at 5 PM ET DJ

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 99,382 62,737 99,840 46,918 37,721 37,897 - -
Enterprise Value (EV) 1 93,073 57,981 1,01,652 49,410 32,892 37,268 36,261 34,878
P/E ratio 23.9 x 20.5 x 19.9 x 2.76 x 9.41 x 16.3 x 14.9 x 9.97 x
Yield 0.22% 0.23% 0.17% 0.37% - 0.31% 0.4% 0.52%
Capitalization / Revenue 15 x 15.7 x 16.8 x 5.91 x 5.57 x 5.87 x 5.24 x 4.61 x
EV / Revenue 14.1 x 14.5 x 17.1 x 6.22 x 4.85 x 5.77 x 5.01 x 4.24 x
EV / EBITDA 287 x -166 x -1,225 x -117 x -48 x -156 x 208 x 111 x
EV / FCF 36,07,47,478 x -19,01,01,934 x -1,63,95,55,230 x -5,14,69,069 x -7,39,14,579 x - - -
FCF Yield 0% -0% -0% -0% -0% - - -
Price to Book 3.55 x 2.87 x 3.43 x 1.6 x 2.04 x 2.03 x 1.72 x 1.43 x
Nbr of stocks (in thousands) 4,31,943 4,38,212 4,17,721 4,11,773 2,03,616 1,76,225 - -
Reference price 2 230.1 143.2 239.0 113.9 185.3 215.1 215.1 215.1
Announcement Date 21/06/19 29/06/20 21/06/21 27/06/22 26/06/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,612 4,001 5,934 7,940 6,778 6,459 7,237 8,222
EBITDA 1 324 -349 -83 -424 -685 -239.7 174.4 314.7
EBIT 1 178 -567 -347 -708 -1,384 -408.2 -143.2 86.14
Operating Margin 2.69% -14.17% -5.85% -8.92% -20.42% -6.32% -1.98% 1.05%
Earnings before Tax (EBT) 1 4,861 3,635 7,222 18,644 9,460 4,567 5,987 7,839
Net income 1 6,901 3,137 5,304 12,223 4,331 2,409 2,609 3,851
Net margin 104.37% 78.41% 89.38% 153.94% 63.9% 37.3% 36.05% 46.84%
EPS 2 9.610 6.990 12.04 41.27 19.68 13.19 14.42 21.58
Free Cash Flow 258 -305 -62 -960 -445 - - -
FCF margin 3.9% -7.62% -1.04% -12.09% -6.57% - - -
FCF Conversion (EBITDA) 79.63% - - - - - - -
FCF Conversion (Net income) 3.74% - - - - - - -
Dividend per Share 2 0.4992 0.3353 0.4074 0.4182 - 0.6764 0.8700 1.112
Announcement Date 21/06/19 29/06/20 21/06/21 27/06/22 26/06/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2020 S2 2021 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 1,730 2,271 2,497 4,365 3,700 3,049 3,174 3,407
EBITDA - - - - - - - -
EBIT - - - - - - - -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income - - - - - - - -
Net margin - - - - - - - -
EPS - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 22/11/19 29/06/20 23/11/20 27/06/22 23/11/22 26/06/23 29/11/23 -
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 1,812 2,492 - - - -
Net Cash position 1 6,309 4,756 - - 4,829 629 1,636 3,020
Leverage (Debt/EBITDA) - - -21.83 x -5.877 x - - - -
Free Cash Flow 258 -305 -62 -960 -445 - - -
ROE (net income / shareholders' equity) 11.2% 11.5% 13.6% 8.44% 5.56% 12.3% 16.6% 19.3%
ROA (Net income/ Total Assets) - 8.18% 7.71% 3.36% 1.61% 3.7% 3.45% 3.75%
Assets 1 - 38,352 68,788 3,64,170 2,69,341 65,132 75,572 1,02,831
Book Value Per Share 2 64.80 49.80 69.60 71.00 91.00 106.0 125.0 150.0
Cash Flow per Share 2 0.9500 -0.4500 0.1700 -2.420 -0.8500 2.040 4.670 8.170
Capex 1 152 109 135 258 290 254 289 346
Capex / Sales 2.3% 2.72% 2.28% 3.25% 4.28% 3.93% 3.99% 4.2%
Announcement Date 21/06/19 29/06/20 21/06/21 27/06/22 26/06/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Naspers Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
215.1 USD
Average target price
253.4 USD
Spread / Average Target
+17.82%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+34.54% 47TCr
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+6.66% 14TCr
PROSUS N.V. Stock Prosus N.V.
+32.61% 9.84TCr
AIRBNB, INC. Stock Airbnb, Inc.
+6.99% 9.34TCr
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+61.15% 5.91TCr
DOORDASH, INC. Stock DoorDash, Inc.
+18.75% 4.75TCr
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+0.13% 3.6TCr
PINTEREST, INC. Stock Pinterest, Inc.
+15.50% 2.92TCr
ZOMATO LIMITED Stock Zomato Limited
+57.52% 2.02TCr
Other Internet Services
  1. Stock Market
  2. Equities
  3. NPN Stock
  4. NNW0 Stock
  5. Financials Naspers Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW