Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Johannesburg Stock Exchange  >  Naspers Limited    NPNJ.N   ZAE000015889

NASPERS LIMITED

(NPNJ.N)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 6 098 6 660 6 612 3 848 4 962 5 909
EBITDA 72,0 258 324 -346 -129 363
Operating profit (EBIT) -270 -94,0 178 -554 -418 4,36
Pre-Tax Profit (EBT) 3 052 11 658 4 861 3 425 3 997 5 511
Net income 2 921 11 357 6 901 3 256 3 562 5 073
P/E ratio 25,7x 9,29x 24,2x 24,3x 29,3x 21,9x
EPS ( $ ) 6,70 26,3 9,61 7,42 6,16 8,22
Dividend per Share ( $ ) 0,45 0,48 0,50 0,50 0,56 0,59
Yield 0,26% 0,20% 0,21% 0,28% 0,31% 0,33%
Reference price ( $ ) 172,509 244,433 232,617 180,323 180,323 180,323
Announcement Date 06/23/2017
01:00pm
06/22/2018
01:00pm
06/21/2019
01:00pm
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - - - - - -
Finance 890 7 886 6 309 5 308 4 039 3 604
Operating income (EBITDA) 72,0 258 324 -346 -129 363
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 173 138 152 169 208 225
Free Cash Flow (FCF) -213 -296 258 -366 - -
Book Value Per Share (BVPS) ( $ ) 34,7 59,1 64,8 60,9 65,5 71,4
Cash Flow per Share ( $ ) -0,09 -0,37 0,95 0,18 0,02 -1,08
Announcement Date 06/23/2017
01:00pm
06/22/2018
01:00pm
06/21/2019
01:00pm
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 79 020 M $ -
Entreprise Value (EV) 73 711 M $ 74 981 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 24,3x 29,3x
Capitalization / Revenue 20,5x 15,9x
EV / Revenue 19,2x 14,9x
EV / EBITDA -213x -570x
Yield (DPS / Price) 0,28% 0,31%
Price to book (Price / BVPS) 2,96x 2,75x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) -14,4% -8,43%
Operating Leverage (Delta EBIT / Delta Sales) -9,84x 0,85x
Net Margin (Net Profit / Revenue) 84,6% 71,8%
ROA (Net Profit / Asset) 8,58% 9,13%
ROE (Net Profit / Equities) 10,7% 10,9%
Rate of Dividend 6,68% 9,15%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   4,40% 4,19%
Cash Flow / Sales 2,07% 0,16%
Capital Intensity (Assets / Sales) 9,86x 7,86x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend