|
End-of-day quote
Johannesburg S.E.
22/10/2026
|
5-day change | 1st Jan Change | ||
| 142.13 ZAR | +0.97% |
|
+0.19% | -2.55% |
| 22/10 | NEPI Rockcastle N.V. - Analyst/Investor Day | |
| 18/09 | Nepi Rockcastle Exits Baltic Region via EUR200 Million Sale of Shopping Center in Lithuania | MT |
Company Valuation: NEPI Rockcastle N.V.
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 | 5,434 | - | - |
| Change | - | -2.86% | 15.05% | 24.78% | 7.52% | 1.91% | - | - |
| Enterprise Value (EV) 1 | 5,351 | 5,805 | 6,204 | 7,478 | 8,033 | 8,453 | 8,836 | 9,109 |
| Change | - | 8.49% | 6.87% | 20.54% | 7.42% | 5.23% | 4.53% | 3.09% |
| P/E | - | - | - | 8.07x | 10.7x | 9.02x | 8.76x | 7.74x |
| PBR | 0.96x | 0.88x | 0.92x | 0.96x | 1.07x | 1.05x | 1x | 0.96x |
| PEG | - | - | - | - | -0.5x | 0.4x | 2.9x | 0.6x |
| Capitalization / Revenue | 10.3x | 8.54x | 8.09x | 8.92x | 8.63x | 8.28x | 7.72x | 7.07x |
| EV / Revenue | 15.4x | 14.3x | 12.6x | 13.5x | 13x | 12.9x | 12.5x | 11.8x |
| EV / EBITDA | 18.8x | 14.7x | 13.4x | 14.2x | 13.9x | 14x | 13.3x | 11.9x |
| EV / EBIT | 16.7x | 10.8x | 13.5x | 14.2x | 14x | 13.8x | 13.5x | 13.1x |
| EV / FCF | - | - | 35.7x | 25.6x | 31.6x | 112x | 26.9x | 22.1x |
| FCF Yield | - | - | 2.8% | 3.91% | 3.16% | 0.89% | 3.71% | 4.53% |
| Dividend per Share 2 | 0.3442 | 0.5068 | 0.5128 | 0.5416 | 0.5583 | 0.5798 | 0.6142 | 0.6585 |
| Rate of return | 5.89% | 8.93% | 8.2% | 7.67% | 7.44% | 7.55% | 7.99% | 8.57% |
| EPS 2 | - | - | - | 0.875 | 0.7014 | 0.8518 | 0.8776 | 0.992 |
| Distribution rate | - | - | - | 61.9% | 79.6% | 68.1% | 70% | 66.4% |
| Net sales 1 | 346.9 | 404.6 | 491.2 | 555.9 | 618.1 | 656.5 | 704.3 | 769 |
| EBITDA 1 | 284.9 | 395.5 | 462 | 527.5 | 576.7 | 603.3 | 665.6 | 763.8 |
| EBIT 1 | 320.6 | 539.9 | 460.6 | 525.9 | 575.1 | 611.7 | 653 | 695.6 |
| Net income 1 | 235 | - | 476.8 | 587.6 | 498.8 | 594.8 | 598.6 | 763.4 |
| Net Debt 1 | 1,794 | 2,350 | 2,229 | 2,519 | 2,701 | 3,019 | 3,402 | 3,675 |
| Reference price 2 | 5.840 | 5.673 | 6.251 | 7.059 | 7.503 | 7.683 | 7.683 | 7.683 |
| Nbr of stocks (in thousands) | 6,08,995 | 6,08,995 | 6,35,830 | 7,02,551 | 7,10,717 | 7,07,299 | - | - |
| Announcement Date | 23/02/22 | 24/02/23 | 20/02/24 | 25/02/25 | 24/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.99x | 12.85x | 13.99x | 7.57% | 608.09Cr | |
| 60.45x | - | - | - | 6.48TCr | |
| 12.53x | 4.39x | 11.26x | 3.84% | 3.97TCr | |
| 18.95x | 4.08x | 16.42x | 1.29% | 2.92TCr | |
| 5.7x | 0.76x | 1.57x | 8.68% | 2.77TCr | |
| 8.25x | 1.49x | 8.35x | 4.29% | 2.75TCr | |
| 14.28x | 3.13x | 14.99x | 2.45% | 2.63TCr | |
| 10x | 1.96x | 8.06x | 4.2% | 2.01TCr | |
| 8.29x | 2.95x | 6.89x | -.--% | 1.96TCr | |
| 13.34x | 6.46x | 16.98x | 1.63% | 1.91TCr | |
| Average | 16.08x | 4.23x | 10.95x | 3.77% | 2.8TCr | |
| Weighted average by Cap. | 22.86x | 3.42x | 10.68x | 3.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NRP Stock
- Valuation NEPI Rockcastle N.V.
Select your edition
All financial news and data tailored to specific country editions
