Valuation Netcare Limited OTC Markets

Stocks

Market Closed - OTC Markets 07:01:37 02/09/2026 pm IST			5-day change	1st Jan Change
10.20 ^USD	-10.33%		-8.89%	+42.26%

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	21,068	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	21.73%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	32,392	32,044	31,440
Change	-	-10.81%	1.03%	7.47%	-5.64%	14.13%	-1.07%	-1.89%
P/E	29.8x	19.1x	14.4x	14.2x	10.7x	11.7x	10.4x	9.28x
PBR	2.18x	1.79x	1.6x	1.76x	1.56x	2.02x	1.86x	1.66x
PEG	-	0.6x	0.5x	0.9x	0.5x	0.7x	0.8x	0.8x
Capitalization / Revenue	1.02x	0.85x	0.76x	0.76x	0.66x	0.76x	0.73x	0.7x
EV / Revenue	1.47x	1.28x	1.18x	1.19x	1.08x	1.17x	1.11x	1.04x
EV / EBITDA	9.57x	7.95x	7.01x	6.7x	5.76x	6.19x	5.77x	5.36x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	8.45x	7.77x	7.11x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	23.9x	15.8x	14.3x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.19%	6.32%	6.98%
Dividend per Share ²	0.34	0.5	0.65	0.7	0.85	0.9742	1.092	1.213
Rate of return	2.1%	3.64%	4.81%	4.54%	5.99%	5.38%	6.03%	6.7%
EPS ²	0.543	0.717	0.935	1.089	1.329	1.549	1.742	1.951
Distribution rate	62.6%	69.7%	69.5%	64.3%	64%	62.9%	62.7%	62.2%
Net sales ¹	21,200	21,636	23,699	25,202	26,344	27,568	28,869	30,168
EBITDA ¹	3,244	3,485	3,990	4,491	4,928	5,232	5,553	5,864
EBIT ¹	2,076	2,282	2,716	3,159	3,575	3,833	4,124	4,425
Net income ¹	769	1,013	1,321	1,436	1,681	1,958	2,163	2,459
Net Debt ¹	9,423	9,359	10,020	10,847	11,076	11,324	10,976	10,372
Reference price ²	16.20	13.72	13.50	15.41	14.20	18.10	18.10	18.10
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	14.38x	0.42x	8.89x	2.73%	12TCr
HCA HEALTHCARE, INC.	13.97x	1.77x	8.87x	0.75%	8.95TCr
FRESENIUS SE & CO. KGAA	13.67x	1.5x	9.03x	2.61%	2.92TCr
QUEST DIAGNOSTICS INCORPORATED	23.25x	2.59x	13.14x	1.4%	2.61TCr
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	32.37x	5.82x	24.25x	2.16%	2.19TCr
TENET HEALTHCARE CORPORATION	8.07x	1.44x	6.55x	-.--%	2.14TCr
REDE D'OR SÃO LUIZ S.A.	16.45x	1.52x	7.66x	4.82%	1.51TCr
FRESENIUS MEDICAL CARE AG	13.62x	0.99x	5.57x	3.61%	1.21TCr
DAVITA INC.	12.09x	1.56x	7.55x	0.95%	1.12TCr
Average	16.43x	1.96x	10.17x	2.11%	3.91TCr
Weighted average by Cap.	15.60x	1.52x	9.82x	1.98%