|
End-of-day quote
Johannesburg S.E.
26/10/2026
|
5-day change | 1st Jan Change | ||
| 17.60 ZAR | +1.85% |
|
-0.79% | +11.18% |
| 30/09 | Netcare Limited Provides Earnings Guidance for the Fiscal Year 2026 | CI |
| 25/05 | Netcare Limited, H1 2026 Earnings Call, May 25, 2026 |
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 | 21,657 | - | - |
| Change | - | -15.22% | -2.05% | 7.03% | -10.01% | 25.13% | - | - |
| Enterprise Value (EV) 1 | 31,059 | 27,703 | 27,988 | 30,079 | 28,383 | 33,006 | 32,665 | 32,131 |
| Change | - | -10.81% | 1.03% | 7.47% | -5.64% | 16.29% | -1.03% | -1.64% |
| P/E | 29.8x | 19.1x | 14.4x | 14.2x | 10.7x | 11.4x | 10.1x | 8.86x |
| PBR | 2.18x | 1.79x | 1.6x | 1.76x | 1.56x | 1.96x | 1.81x | 1.61x |
| PEG | - | 0.6x | 0.5x | 0.9x | 0.5x | 0.7x | 0.8x | 0.6x |
| Capitalization / Revenue | 1.02x | 0.85x | 0.76x | 0.76x | 0.66x | 0.79x | 0.75x | 0.72x |
| EV / Revenue | 1.47x | 1.28x | 1.18x | 1.19x | 1.08x | 1.2x | 1.13x | 1.07x |
| EV / EBITDA | 9.57x | 7.95x | 7.01x | 6.7x | 5.76x | 6.3x | 5.9x | 5.48x |
| EV / EBIT | 15x | 12.1x | 10.3x | 9.52x | 7.94x | 8.59x | 7.92x | 7.23x |
| EV / FCF | 26.5x | 56.8x | 75x | 85.9x | 34.7x | 22.9x | 15.3x | 14.8x |
| FCF Yield | 3.78% | 1.76% | 1.33% | 1.16% | 2.88% | 4.36% | 6.53% | 6.74% |
| Dividend per Share 2 | 0.34 | 0.5 | 0.65 | 0.7 | 0.85 | 0.971 | 1.096 | 1.214 |
| Rate of return | 2.1% | 3.64% | 4.81% | 4.54% | 5.99% | 5.52% | 6.23% | 6.9% |
| EPS 2 | 0.543 | 0.717 | 0.935 | 1.089 | 1.329 | 1.549 | 1.743 | 1.987 |
| Distribution rate | 62.6% | 69.7% | 69.5% | 64.3% | 64% | 62.7% | 62.9% | 61.1% |
| Net sales 1 | 21,200 | 21,636 | 23,699 | 25,202 | 26,344 | 27,507 | 28,864 | 30,161 |
| EBITDA 1 | 3,244 | 3,485 | 3,990 | 4,491 | 4,928 | 5,236 | 5,537 | 5,863 |
| EBIT 1 | 2,076 | 2,282 | 2,716 | 3,159 | 3,575 | 3,841 | 4,122 | 4,444 |
| Net income 1 | 769 | 1,013 | 1,321 | 1,436 | 1,681 | 1,953 | 2,155 | 2,489 |
| Net Debt 1 | 9,423 | 9,359 | 10,020 | 10,847 | 11,076 | 11,350 | 11,008 | 10,474 |
| Reference price 2 | 16.20 | 13.72 | 13.50 | 15.41 | 14.20 | 17.60 | 17.60 | 17.60 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.36x | 1.16x | 6.12x | 5.51% | 124.46Cr | |
| 13.46x | 0.41x | 8.52x | 2.87% | 12TCr | |
| 15.69x | 1.92x | 9.58x | 0.67% | 10TCr | |
| -282.1x | 19.68x | -332.74x | -.--% | 5.84TCr | |
| 14.08x | 1.54x | 9.31x | 2.51% | 2.93TCr | |
| 23.11x | 2.16x | 12.4x | 0.88% | 2.68TCr | |
| 23.58x | 2.62x | 13.28x | 1.37% | 2.67TCr | |
| 8.17x | 1.46x | 6.61x | -.--% | 2.17TCr | |
| 31x | 5.53x | 22.57x | 2.26% | 2.09TCr | |
| 16.2x | 1.5x | 7.53x | 4.38% | 1.4TCr | |
| Average | -12.54x | 3.80x | -23.68x | 2.04% | 4.18TCr | |
| Weighted average by Cap. | -25.27x | 4.14x | -37.70x | 1.57% |
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
