|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 957.19 ZAR | +1.65% |
|
-3.46% | -13.34% |
| Feb. 06 | Diary - Europe's STOXX 600 Corporate Earnings Week Ahead | RE |
| Feb. 05 | Prosus to focus on fundamentals, no plans for major M&A, says CEO in letter | RE |
Company Valuation: Naspers Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 99,910 | 46,834 | 37,849 | 31,583 | 40,056 | 45,911 | - | - |
| Change | - | -53.12% | -19.19% | -16.55% | 26.83% | 14.62% | - | - |
| Enterprise Value (EV) 1 | 101,722 | 49,326 | 33,020 | 28,326 | 37,616 | 47,529 | 45,883 | 42,781 |
| Change | - | -51.51% | -33.06% | -14.21% | 32.8% | 26.35% | -3.46% | -6.76% |
| P/E ratio | 19.9x | 2.76x | 9.45x | 12x | 8.26x | 9.96x | 9x | 7.42x |
| PBR | 3.44x | 1.6x | 2.04x | 1.85x | 1.89x | 1.91x | 1.57x | 1.29x |
| PEG | - | 0x | -0.2x | -0.5x | 0x | 14.43x | 0.9x | 0.3x |
| Capitalization / Revenue | 16.8x | 5.9x | 5.58x | 4.91x | 5.58x | 4.61x | 3.55x | 3.52x |
| EV / Revenue | 17.1x | 6.21x | 4.87x | 4.4x | 5.24x | 4.77x | 3.54x | 3.28x |
| EV / EBITDA | -1,226x | -116x | -48.2x | -66x | 119x | 52.4x | 34.3x | 26x |
| EV / EBIT | -293x | -69.7x | -23.9x | -50.4x | 303x | 75.2x | 46.3x | 33.2x |
| EV / FCF | -1,641x | -51.4x | -74.2x | 29.9x | 21.2x | 34.6x | 27.9x | 14.7x |
| FCF Yield | -0.06% | -1.95% | -1.35% | 3.34% | 4.71% | 2.89% | 3.59% | 6.78% |
| Dividend per Share 2 | 0.0815 | 0.0836 | - | 0.0215 | 0.0462 | 0.2444 | 0.2868 | 0.3973 |
| Rate of return | 0.17% | 0.37% | - | 0.06% | 0.09% | 0.41% | 0.48% | 0.67% |
| EPS 2 | 2.408 | 8.254 | 3.936 | 2.952 | 5.954 | 5.995 | 6.629 | 8.048 |
| Distribution rate | 3.38% | 1.01% | - | 0.73% | 0.78% | 4.08% | 4.33% | 4.94% |
| Net sales 1 | 5,934 | 7,940 | 6,778 | 6,431 | 7,181 | 9,963 | 12,948 | 13,046 |
| EBITDA 1 | -83 | -424 | -685 | -429 | 315 | 906.2 | 1,339 | 1,647 |
| EBIT 1 | -347 | -708 | -1,384 | -562 | 124 | 632.4 | 990.2 | 1,290 |
| Net income 1 | 5,304 | 12,223 | 4,331 | 2,855 | 5,242 | 4,354 | 4,695 | 5,573 |
| Net Debt 1 | 1,812 | 2,492 | -4,829 | -3,257 | -2,440 | 1,618 | -27.23 | -3,129 |
| Reference price 2 | 47.84 | 22.75 | 37.18 | 35.44 | 49.18 | 59.68 | 59.68 | 59.68 |
| Nbr of stocks (in thousands) | 2,088,607 | 2,058,863 | 1,018,081 | 891,174 | 814,507 | 769,232 | - | - |
| Announcement Date | 6/21/21 | 6/27/22 | 6/26/23 | 6/24/24 | 6/23/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.96x | 4.77x | 52.45x | 0.41% | 45.91B | |
| 20.29x | 5.65x | 12.94x | 0.99% | 631B | |
| 26.33x | 6.88x | 20.66x | -.--% | 347B | |
| 13.92x | 3.02x | 18.02x | -.--% | 155B | |
| 11.84x | 15.14x | 149.58x | 0.33% | 128B | |
| 48.77x | 3.94x | 30.16x | -.--% | 87.09B | |
| 81.26x | 5.58x | 27.71x | -.--% | 78.64B | |
| 29.61x | 5.23x | 14.9x | -.--% | 74.08B | |
| 8.83x | 34.66x | 7.39x | -.--% | 46.4B | |
| 15.19x | 1.72x | 8.24x | 0.33% | 39.69B | |
| Average | 26.60x | 8.66x | 34.20x | 0.21% | 163.31B | |
| Weighted average by Cap. | 24.45x | 7.00x | 28.31x | 0.43% |
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
- Equities
- NPN Stock
- Valuation Naspers Limited
Select your edition
All financial news and data tailored to specific country editions
