Valuation NEPI Rockcastle N.V.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 19/06/2026			5-day change	1st Jan Change
144.93 ^ZAR	+0.65%		+2.06%	-0.63%

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	5,455	-	-
Change	-	-2.86%	15.05%	24.78%	7.52%	2.31%	-	-
Enterprise Value (EV) ¹	5,351	5,805	6,204	7,478	8,033	8,267	8,487	8,691
Change	-	8.49%	6.87%	20.54%	7.42%	2.91%	2.67%	2.4%
P/E	-	-	-	8.07x	10.7x	9.59x	8.82x	8.34x
PBR	0.96x	0.88x	0.92x	0.96x	1.07x	1.05x	1x	0.96x
PEG	-	-	-	-	-0.5x	0.7x	1.01x	1.45x
Capitalization / Revenue	10.3x	8.54x	8.09x	8.92x	8.63x	7.88x	7.43x	7.36x
EV / Revenue	15.4x	14.3x	12.6x	13.5x	13x	11.9x	11.6x	11.7x
EV / EBITDA	18.8x	14.7x	13.4x	14.2x	13.9x	13.8x	13.3x	12.5x
EV / EBIT	16.7x	10.8x	13.5x	14.2x	14x	13.7x	13.2x	12.7x
EV / FCF	-	-	35.7x	25.6x	31.6x	27.1x	21.9x	18.1x
FCF Yield	-	-	2.8%	3.91%	3.16%	3.7%	4.57%	5.53%
Dividend per Share ²	0.3442	0.5068	0.5128	0.5416	0.5583	0.5764	0.6041	0.6383
Rate of return	5.89%	8.93%	8.2%	7.67%	7.44%	7.51%	7.87%	8.32%
EPS ²	-	-	-	0.875	0.7014	0.8	0.87	0.92
Distribution rate	-	-	-	61.9%	79.6%	72%	69.4%	69.4%
Net sales ¹	346.9	404.6	491.2	555.9	618.1	692.3	734.5	740.8
EBITDA ¹	284.9	395.5	462	527.5	576.7	597.8	637.1	697
EBIT ¹	320.6	539.9	460.6	525.9	575.1	604	643.9	686.1
Net income ¹	235	-	476.8	587.6	498.8	602.5	650.7	708.3
Net Debt ¹	1,794	2,350	2,229	2,519	2,701	2,811	3,032	3,236
Reference price ²	5.840	5.673	6.251	7.059	7.503	7.676	7.676	7.676
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEPI ROCKCASTLE N.V.	9.6x	11.94x	13.83x	7.51%	625.7Cr
SUN HUNG KAI PROPERTIES LIMITED	14.45x	4.54x	12.45x	3.46%	4.17TCr
EMAAR PROPERTIES	6.54x	0.9x	1.81x	7.72%	3.12TCr
MITSUBISHI ESTATE CO., LTD.	22.23x	4.36x	18.3x	1.14%	3.03TCr
CHINA RESOURCES LAND LIMITED	8.11x	1.43x	7.16x	4.4%	2.92TCr
MITSUI FUDOSAN CO., LTD.	15.23x	3.15x	15.57x	2.3%	2.54TCr
ALPHA DHABI HOLDING	15.98x	1.02x	6.73x	2.33%	2.22TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.65x	6.74x	19.12x	1.21%	2.07TCr
CK ASSET HOLDINGS LIMITED	9.13x	2.2x	7.56x	4.07%	1.99TCr
Average	12.99x	4.03x	11.39x	3.79%	2.52TCr
Weighted average by Cap.	13.33x	3.31x	11.09x	3.58%