Valuation NEPI Rockcastle N.V.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
147.73 ^ZAR	-0.72%		-0.99%	+1.29%

Jul. 09	NEPI Rockcastle N.V. Announces Changes to the Composition of Board Committees, Effective July 8, 2026	CI
May. 14	NEPI Rockcastle N.V. Provides Earnings Guidance for the Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,556	3,455	3,974	4,959	5,332	5,497	-	-
Change	-	-2.86%	15.05%	24.78%	7.52%	3.1%	-	-
Enterprise Value (EV) ¹	5,351	5,805	6,204	7,478	8,033	8,353	8,559	8,738
Change	-	8.49%	6.87%	20.54%	7.42%	3.98%	2.47%	2.08%
P/E	-	-	-	8.07x	10.7x	9.32x	8.79x	8.06x
PBR	0.96x	0.88x	0.92x	0.96x	1.07x	1.06x	1.01x	0.97x
PEG	-	-	-	-	-0.5x	0.5x	1.46x	0.89x
Capitalization / Revenue	10.3x	8.54x	8.09x	8.92x	8.63x	8x	7.46x	7.27x
EV / Revenue	15.4x	14.3x	12.6x	13.5x	13x	12.2x	11.6x	11.6x
EV / EBITDA	18.8x	14.7x	13.4x	14.2x	13.9x	13.9x	13.1x	12.1x
EV / EBIT	16.7x	10.8x	13.5x	14.2x	14x	13.8x	13.1x	12.4x
EV / FCF	-	-	35.7x	25.6x	31.6x	36.8x	23.4x	19.1x
FCF Yield	-	-	2.8%	3.91%	3.16%	2.72%	4.28%	5.22%
Dividend per Share ²	0.3442	0.5068	0.5128	0.5416	0.5583	0.5755	0.6135	0.6557
Rate of return	5.89%	8.93%	8.2%	7.67%	7.44%	7.44%	7.93%	8.48%
EPS ²	-	-	-	0.875	0.7014	0.83	0.88	0.96
Distribution rate	-	-	-	61.9%	79.6%	69.3%	69.7%	68.3%
Net sales ¹	346.9	404.6	491.2	555.9	618.1	686.9	737	756.3
EBITDA ¹	284.9	395.5	462	527.5	576.7	598.9	651.2	722.2
EBIT ¹	320.6	539.9	460.6	525.9	575.1	603.3	654.1	704.3
Net income ¹	235	-	476.8	587.6	498.8	603.8	646.7	709.7
Net Debt ¹	1,794	2,350	2,229	2,519	2,701	2,855	3,062	3,240
Reference price ²	5.840	5.673	6.251	7.059	7.503	7.735	7.735	7.735
Nbr of stocks (in thousands)	608,995	608,995	635,830	702,551	710,717	710,717	-	-
Announcement Date	2/23/22	2/24/23	2/20/24	2/25/25	2/24/26	-	-	-

¹EUR in Million²EUR

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.($)
NEPI ROCKCASTLE N.V.	9.32x	12.16x	13.95x	7.44%	6.25B
SUN HUNG KAI PROPERTIES LIMITED	15.98x	5.02x	13.5x	3.17%	45.46B
MITSUBISHI ESTATE CO., LTD.	20.26x	4.18x	17.08x	1.23%	29.81B
CHINA RESOURCES LAND LIMITED	8.79x	1.51x	7.72x	4.01%	30.92B
EMAAR PROPERTIES	5.6x	0.6x	1.24x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	14.34x	3.11x	14.91x	2.45%	25.46B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.86x	6.78x	18.19x	1.44%	20.83B
CK ASSET HOLDINGS LIMITED	9.15x	2.36x	7.27x	3.81%	21.57B
Average	12.29x	4.47x	11.73x	4.07%	25.88B
Weighted average by Cap.	12.95x	3.69x	11.58x	3.7%