|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.99 ZAR | -1.85% |
|
-4.10% | +13.64% |
| 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 |
Company Valuation: Netcare Limited
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 | 21,304 | - | - |
| Change | - | -15.22% | -2.05% | 7.03% | -10.01% | 23.09% | - | - |
| Enterprise Value (EV) 1 | 31,059 | 27,703 | 27,988 | 30,079 | 28,383 | 32,627 | 32,274 | 31,652 |
| Change | - | -10.81% | 1.03% | 7.47% | -5.64% | 14.96% | -1.08% | -1.93% |
| P/E | 29.8x | 19.1x | 14.4x | 14.2x | 10.7x | 11.6x | 10.3x | 9.11x |
| PBR | 2.18x | 1.79x | 1.6x | 1.76x | 1.56x | 2x | 1.85x | 1.64x |
| PEG | - | 0.6x | 0.5x | 0.9x | 0.5x | 0.7x | 0.8x | 0.7x |
| Capitalization / Revenue | 1.02x | 0.85x | 0.76x | 0.76x | 0.66x | 0.77x | 0.74x | 0.71x |
| EV / Revenue | 1.47x | 1.28x | 1.18x | 1.19x | 1.08x | 1.18x | 1.12x | 1.05x |
| EV / EBITDA | 9.57x | 7.95x | 7.01x | 6.7x | 5.76x | 6.24x | 5.81x | 5.4x |
| EV / EBIT | 15x | 12.1x | 10.3x | 9.52x | 7.94x | 8.51x | 7.82x | 7.15x |
| EV / FCF | 26.5x | 56.8x | 75x | 85.9x | 34.7x | 24.1x | 15.9x | 14.4x |
| FCF Yield | 3.78% | 1.76% | 1.33% | 1.16% | 2.88% | 4.16% | 6.28% | 6.93% |
| Dividend per Share 2 | 0.34 | 0.5 | 0.65 | 0.7 | 0.85 | 0.9742 | 1.097 | 1.221 |
| Rate of return | 2.1% | 3.64% | 4.81% | 4.54% | 5.99% | 5.42% | 6.1% | 6.79% |
| EPS 2 | 0.543 | 0.717 | 0.935 | 1.089 | 1.329 | 1.549 | 1.755 | 1.974 |
| Distribution rate | 62.6% | 69.7% | 69.5% | 64.3% | 64% | 62.9% | 62.5% | 61.9% |
| 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 | 2,176 | 2,480 |
| Net Debt 1 | 9,423 | 9,359 | 10,020 | 10,847 | 11,076 | 11,324 | 10,970 | 10,349 |
| Reference price 2 | 16.20 | 13.72 | 13.50 | 15.41 | 14.20 | 17.99 | 17.99 | 17.99 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.61x | 1.18x | 6.21x | 5.42% | 126.06Cr | |
| 17.05x | 0.47x | 10.17x | 2.49% | 14TCr | |
| 12.57x | 1.66x | 8.24x | 0.82% | 8.35TCr | |
| 12.77x | 1.46x | 8.81x | 2.66% | 2.74TCr | |
| 22.47x | 2.54x | 12.87x | 1.45% | 2.52TCr | |
| 29.26x | 5.43x | 22.79x | 2.34% | 2.01TCr | |
| 7.89x | 1.25x | 5.88x | -.--% | 1.71TCr | |
| 14.98x | 1.42x | 7.23x | 5.01% | 1.45TCr | |
| 16.02x | 1.83x | 8.81x | 0.71% | 1.5TCr | |
| 14.52x | 1.05x | 5.92x | 3.25% | 1.3TCr | |
| Average | 15.91x | 1.83x | 9.69x | 2.42% | 3.54TCr | |
| Weighted average by Cap. | 16.05x | 1.41x | 9.96x | 1.97% |
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
- NTC Stock
- Valuation Netcare Limited
Select your edition
All financial news and data tailored to specific country editions
