|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 188.72 ZAR | -0.05% |
|
-1.08% | +3.91% |
| 22/04 | Investment Holding Ltd agreed to acquire Hirslanden AG from Remgro Limited. | CI |
| 31/03 | Remgro enters agreement to restructure interests in Mediclinic group with IHL | RE |
Company Valuation: Remgro Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 64,472 | 72,964 | 82,349 | 75,697 | 87,552 | 1,04,493 | - | - |
| Change | - | 13.17% | 12.86% | -8.08% | 15.66% | 19.35% | - | - |
| Enterprise Value (EV) 1 | 64,472 | 70,944 | 88,537 | 74,805 | 82,595 | 98,841 | 97,908 | 96,817 |
| Change | - | 10.04% | 24.8% | -15.51% | 10.41% | 19.67% | -0.94% | -1.11% |
| P/E | 18.3x | - | - | - | - | - | - | - |
| PBR | 0.74x | 0.74x | 0.71x | 0.67x | 0.75x | 0.86x | 0.8x | 0.75x |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 9,79,779x | 9,58,842x | 10,18,625x | 15,01,205x | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - | - | - |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.9 | 1.5 | 2.4 | 2.64 | 3.44 | 4.503 | 5.06 | 5.497 |
| Rate of return | 0.79% | 1.15% | 1.63% | 1.94% | 2.17% | 2.38% | 2.68% | 2.91% |
| EPS 2 | 6.255 | - | - | - | - | - | - | - |
| Distribution rate | 14.4% | - | - | - | - | - | - | - |
| Net sales | 65,803 | 76,096 | 80,843 | 50,424 | - | - | - | - |
| EBITDA | - | 6,952 | 6,130 | - | - | - | - | - |
| EBIT | - | 5,060 | 4,279 | - | - | - | - | - |
| Net income | 3,550 | 13,139 | 9,624 | - | - | - | - | - |
| Net Debt 1 | - | -2,020 | 6,188 | -892 | -4,957 | -5,652 | -6,585 | -7,676 |
| Reference price 2 | 114.60 | 129.91 | 147.05 | 136.09 | 158.20 | 188.82 | 188.82 | 188.82 |
| Nbr of stocks (in thousands) | 5,62,587 | 5,61,651 | 5,60,005 | 5,56,226 | 5,53,428 | 5,53,694 | - | - |
| Announcement Date | 22/09/21 | 26/09/22 | 21/09/23 | 19/09/24 | 23/09/25 | - | - | - |
1ZAR in Million2ZAR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | 2.38% | 633.7Cr | |
| 12.09x | 1.14x | 5.31x | 2.43% | 1.68TCr | |
| 7.52x | 13.94x | - | 0.52% | 1.3TCr | |
| 6.47x | 10.03x | 29.27x | 2.45% | 1.22TCr | |
| Average | 8.69x | 8.37x | 17.29x | 1.95% | 1.21TCr | |
| Weighted average by Cap. | 9.04x | 7.69x | 15.41x | 1.92% |
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
- REM Stock
- Valuation Remgro Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition