Valuation Netcare Limited Johannesburg S.E.

Stocks

End-of-day quote Johannesburg S.E. 21/09/2026			5-day change	1st Jan Change
102.00 ^ZAR	0.00%		-2.86%	+6.06%

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	21,104	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	21.94%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	32,457	32,115	31,581
Change	-	-10.81%	1.03%	7.47%	-5.64%	14.35%	-1.06%	-1.66%
P/E	29.8x	19.1x	14.4x	14.2x	10.7x	11.6x	10.3x	9.02x
PBR	2.18x	1.79x	1.6x	1.76x	1.56x	2x	1.84x	1.64x
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	0.77x	0.73x	0.7x
EV / Revenue	1.47x	1.28x	1.18x	1.19x	1.08x	1.18x	1.11x	1.05x
EV / EBITDA	9.57x	7.95x	7.01x	6.7x	5.76x	6.19x	5.79x	5.37x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	8.44x	7.78x	7.09x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	22.6x	15x	14.6x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.43%	6.65%	6.86%
Dividend per Share ²	0.34	0.5	0.65	0.7	0.85	0.971	1.088	1.217
Rate of return	2.1%	3.64%	4.81%	4.54%	5.99%	5.42%	6.07%	6.79%
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%	62.4%	61.2%
Net sales ¹	21,200	21,636	23,699	25,202	26,344	27,580	28,822	30,134
EBITDA ¹	3,244	3,485	3,990	4,491	4,928	5,246	5,547	5,879
EBIT ¹	2,076	2,282	2,716	3,159	3,575	3,846	4,128	4,452
Net income ¹	769	1,013	1,321	1,436	1,681	1,958	2,158	2,494
Net Debt ¹	9,423	9,359	10,020	10,847	11,076	11,353	11,011	10,478
Reference price ²	16.20	13.72	13.50	15.41	14.20	17.93	17.93	17.93
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	12.75x	0.39x	8.21x	3.04%	11TCr
HCA HEALTHCARE, INC.	14.39x	1.81x	9.04x	0.73%	9.22TCr
FRESENIUS SE & CO. KGAA	13.77x	1.51x	9.07x	2.59%	2.91TCr
QUEST DIAGNOSTICS INCORPORATED	24.1x	2.67x	13.54x	1.35%	2.7TCr
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	31.37x	5.67x	23.61x	2.22%	2.12TCr
TENET HEALTHCARE CORPORATION	7.92x	1.43x	6.48x	-.--%	2.1TCr
REDE D'OR SÃO LUIZ S.A.	17.52x	1.6x	7.99x	4.08%	1.63TCr
FRESENIUS MEDICAL CARE AG	13.38x	0.98x	5.52x	3.68%	1.18TCr
DAVITA INC.	12.52x	1.59x	7.69x	0.91%	1.16TCr
Average	16.41x	1.96x	10.13x	2.07%	3.8TCr
Weighted average by Cap.	15.27x	1.56x	9.66x	2.01%