Valuation Netcare Limited OTC Markets

Stocks

Delayed OTC Markets Other stock markets 01:27:21 07/08/2025 am IST			5-day change	1st Jan Change
7.170 ^USD	-8.08%		-.--%	-

25/05	Netcare Limited, H1 2026 Earnings Call, May 25, 2026
25/05	Netcare Limited Reports Earnings Results for the Half Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,636	18,344	17,968	19,232	17,307	19,821	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	14.53%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	31,175	30,835	30,324
Change	-	-10.81%	1.03%	7.47%	-5.64%	9.84%	-1.09%	-1.66%
P/E Ratio	29.8x	19.1x	14.4x	14.2x	10.7x	10.7x	9.45x	8.22x
PBR	2.18x	1.79x	1.6x	1.76x	1.56x	1.85x	1.71x	1.51x
PEG	-	0.6x	0.5x	0.9x	0.5x	0.6x	0.7x	0.6x
Capitalization / Revenue	1.02x	0.85x	0.76x	0.76x	0.66x	0.72x	0.69x	0.66x
EV / Revenue	1.47x	1.28x	1.18x	1.19x	1.08x	1.13x	1.07x	1.01x
EV / EBITDA	9.57x	7.95x	7.01x	6.7x	5.76x	5.94x	5.59x	5.2x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	8.1x	7.51x	6.85x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	21.7x	14.4x	14x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.61%	6.92%	7.14%
Dividend per Share ²	0.34	0.5	0.65	0.7	0.85	0.971	1.094	1.227
Rate of return	2.1%	3.64%	4.81%	4.54%	5.99%	5.84%	6.58%	7.38%
EPS ²	0.543	0.717	0.935	1.089	1.329	1.55	1.759	2.021
Distribution rate	62.6%	69.7%	69.5%	64.3%	64%	62.7%	62.2%	60.7%
Net sales ¹	21,200	21,636	23,699	25,202	26,344	27,575	28,788	30,089
EBITDA ¹	3,244	3,485	3,990	4,491	4,928	5,245	5,517	5,832
EBIT ¹	2,076	2,282	2,716	3,159	3,575	3,847	4,107	4,424
Net income ¹	769	1,013	1,321	1,436	1,681	1,958	2,239	2,502
Net Debt ¹	9,423	9,359	10,020	10,847	11,076	11,354	11,014	10,503
Reference price ²	16.20	13.72	13.50	15.41	14.20	16.62	16.62	16.62
Nbr of stocks (in thousands)	13,35,547	13,37,000	13,31,000	12,48,047	12,18,789	11,77,000	-	-
Announcement Date	22/11/21	21/11/22	21/11/23	22/11/24	24/11/25	-	-	-

¹ZAR in Million²ZAR

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.($)
CVS HEALTH CORPORATION	16.12x	0.45x	9.71x	2.63%	13TCr
HCA HEALTHCARE, INC.	12.53x	1.66x	8.19x	0.82%	8.4TCr
FRESENIUS SE & CO. KGAA	11.13x	1.33x	8.03x	3.05%	2.42TCr
QUEST DIAGNOSTICS INCORPORATED	21.16x	2.32x	11.72x	1.57%	2.26TCr
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	28.84x	5.25x	22.03x	2.45%	1.98TCr
TENET HEALTHCARE CORPORATION	6.87x	1.15x	5.42x	-.--%	1.49TCr
REDE D'OR SÃO LUIZ S.A.	15.16x	1.43x	7.27x	4.63%	1.45TCr
DAVITA INC.	13.91x	1.7x	8.14x	0.82%	1.31TCr
FRESENIUS MEDICAL CARE AG	12.7x	0.99x	5.53x	3.58%	1.2TCr
Average	15.38x	1.81x	9.56x	2.17%	3.7TCr
Weighted average by Cap.	15.28x	1.37x	9.57x	2.05%