Valuation NEPI Rockcastle N.V.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 26/06/2026			5-day change	1st Jan Change
146.70 ^ZAR	+0.04%		+1.22%	+0.58%

14/05	NEPI Rockcastle N.V. Provides Earnings Guidance for the Year 2026	CI
14/05	NEPI Rockcastle N.V. Announces Board Appointments, Effective May 13, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,556	3,455	3,974	4,959	5,332	5,556	-	-
Change	-	-2.86%	15.05%	24.78%	7.52%	4.2%	-	-
Enterprise Value (EV) ¹	5,351	5,805	6,204	7,478	8,033	8,412	8,618	8,797
Change	-	8.49%	6.87%	20.54%	7.42%	4.72%	2.46%	2.07%
P/E	-	-	-	8.07x	10.7x	9.42x	8.88x	8.14x
PBR	0.96x	0.88x	0.92x	0.96x	1.07x	1.07x	1.02x	0.98x
PEG	-	-	-	-	-0.5x	0.5x	1.47x	0.9x
Capitalization / Revenue	10.3x	8.54x	8.09x	8.92x	8.63x	8.09x	7.54x	7.35x
EV / Revenue	15.4x	14.3x	12.6x	13.5x	13x	12.2x	11.7x	11.6x
EV / EBITDA	18.8x	14.7x	13.4x	14.2x	13.9x	14x	13.2x	12.2x
EV / EBIT	16.7x	10.8x	13.5x	14.2x	14x	13.9x	13.2x	12.5x
EV / FCF	-	-	35.7x	25.6x	31.6x	37x	23.5x	19.3x
FCF Yield	-	-	2.8%	3.91%	3.16%	2.7%	4.25%	5.19%
Dividend per Share ²	0.3442	0.5068	0.5128	0.5416	0.5583	0.5755	0.6135	0.6557
Rate of return	5.89%	8.93%	8.2%	7.67%	7.44%	7.36%	7.85%	8.39%
EPS ²	-	-	-	0.875	0.7014	0.83	0.88	0.96
Distribution rate	-	-	-	61.9%	79.6%	69.3%	69.7%	68.3%
Net sales ¹	346.9	404.6	491.2	555.9	618.1	686.9	737	756.3
EBITDA ¹	284.9	395.5	462	527.5	576.7	598.9	651.2	722.2
EBIT ¹	320.6	539.9	460.6	525.9	575.1	603.3	654.1	704.3
Net income ¹	235	-	476.8	587.6	498.8	603.8	646.7	709.7
Net Debt ¹	1,794	2,350	2,229	2,519	2,701	2,855	3,062	3,240
Reference price ²	5.840	5.673	6.251	7.059	7.503	7.818	7.818	7.818
Nbr of stocks (in thousands)	6,08,995	6,08,995	6,35,830	7,02,551	7,10,717	7,10,717	-	-
Announcement Date	23/02/22	24/02/23	20/02/24	25/02/25	24/02/26	-	-	-

¹EUR in Million²EUR

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.($)
NEPI ROCKCASTLE N.V.	9.42x	12.25x	14.05x	7.36%	633.71Cr
SUN HUNG KAI PROPERTIES LIMITED	14.74x	4.68x	12.71x	3.42%	4.22TCr
MITSUBISHI ESTATE CO., LTD.	22.51x	4.39x	18.44x	1.13%	3.06TCr
EMAAR PROPERTIES	6.15x	0.76x	1.55x	8.2%	2.94TCr
CHINA RESOURCES LAND LIMITED	7.62x	1.38x	6.92x	4.68%	2.74TCr
MITSUI FUDOSAN CO., LTD.	14.93x	3.12x	15.43x	2.35%	2.49TCr
ALPHA DHABI HOLDING	15.65x	1x	6.59x	2.38%	2.17TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.49x	6.71x	19.03x	1.22%	2.04TCr
CK ASSET HOLDINGS LIMITED	9.01x	2.17x	7.45x	4.12%	1.97TCr
Average	12.83x	4.05x	11.35x	3.87%	2.47TCr
Weighted average by Cap.	13.32x	3.36x	11.17x	3.64%