Valuation NEPI Rockcastle N.V.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 21/07/2026			5-day change	1st Jan Change
149.25 ^ZAR	+0.22%		+0.84%	+2.33%

09/07	NEPI Rockcastle N.V. Announces Changes to the Composition of Board Committees, Effective July 8, 2026	CI
14/05	NEPI Rockcastle N.V. Provides Earnings Guidance for the Year 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	5,652	-	-
Change	-	-2.86%	15.05%	24.78%	7.52%	6%	-	-
Enterprise Value (EV) ¹	5,351	5,805	6,204	7,478	8,033	8,507	8,714	8,892
Change	-	8.49%	6.87%	20.54%	7.42%	5.91%	2.43%	2.05%
P/E	-	-	-	8.07x	10.7x	9.58x	9.04x	8.28x
PBR	0.96x	0.88x	0.92x	0.96x	1.07x	1.09x	1.04x	1x
PEG	-	-	-	-	-0.5x	0.5x	1.5x	0.91x
Capitalization / Revenue	10.3x	8.54x	8.09x	8.92x	8.63x	8.23x	7.67x	7.47x
EV / Revenue	15.4x	14.3x	12.6x	13.5x	13x	12.4x	11.8x	11.8x
EV / EBITDA	18.8x	14.7x	13.4x	14.2x	13.9x	14.2x	13.4x	12.3x
EV / EBIT	16.7x	10.8x	13.5x	14.2x	14x	14.1x	13.3x	12.6x
EV / FCF	-	-	35.7x	25.6x	31.6x	37.4x	23.8x	19.5x
FCF Yield	-	-	2.8%	3.91%	3.16%	2.67%	4.21%	5.13%
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%	7.24%	7.71%	8.25%
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	7.953	7.953	7.953
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.	9.58x	12.39x	14.21x	7.24%	644.84Cr
SUN HUNG KAI PROPERTIES LIMITED	16.01x	5.03x	13.53x	3.17%	4.56TCr
CHINA RESOURCES LAND LIMITED	8.68x	1.49x	7.69x	4.08%	3.05TCr
MITSUBISHI ESTATE CO., LTD.	21.3x	4.32x	17.71x	1.18%	3.14TCr
EMAAR PROPERTIES	5.61x	0.61x	1.25x	8.98%	2.68TCr
MITSUI FUDOSAN CO., LTD.	14.56x	3.13x	15.02x	2.41%	2.6TCr
CK ASSET HOLDINGS LIMITED	8.91x	2.42x	7.8x	4.06%	2.13TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.46x	6.9x	18.51x	1.38%	2.18TCr
Average	12.51x	4.54x	11.96x	4.06%	2.62TCr
Weighted average by Cap.	13.25x	3.76x	11.88x	3.68%