Valuation NEPI Rockcastle N.V.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 2026-07-31			5-day change	1st Jan Change
151.40 ^ZAR	+1.18%		+1.67%	+3.81%

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	5,653	-	-
Change	-	-2.86%	15.05%	24.78%	7.52%	6.02%	-	-
Enterprise Value (EV) ¹	5,351	5,805	6,204	7,478	8,033	8,509	8,715	8,894
Change	-	8.49%	6.87%	20.54%	7.42%	5.92%	2.43%	2.05%
P/E	-	-	-	8.07x	10.7x	9.58x	9.04x	8.29x
PBR	0.96x	0.88x	0.92x	0.96x	1.07x	1.09x	1.04x	1x
PEG	-	-	-	-	-0.5x	0.5x	1.5x	0.91x
Capitalization / Revenue	10.3x	8.54x	8.09x	8.92x	8.63x	8.23x	7.67x	7.48x
EV / Revenue	15.4x	14.3x	12.6x	13.5x	13x	12.4x	11.8x	11.8x
EV / EBITDA	18.8x	14.7x	13.4x	14.2x	13.9x	14.2x	13.4x	12.3x
EV / EBIT	16.7x	10.8x	13.5x	14.2x	14x	14.1x	13.3x	12.6x
EV / FCF	-	-	35.7x	25.6x	31.6x	37.4x	23.8x	19.5x
FCF Yield	-	-	2.8%	3.91%	3.16%	2.67%	4.2%	5.13%
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%	7.23%	7.71%	8.24%
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	7.954	7.954	7.954
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEPI ROCKCASTLE N.V.	9.58x	12.39x	14.21x	7.23%	6.5B
SUN HUNG KAI PROPERTIES LIMITED	16x	5.02x	13.52x	3.17%	45.53B
CHINA RESOURCES LAND LIMITED	8.59x	1.49x	7.62x	4.11%	30.19B
MITSUBISHI ESTATE CO., LTD.	19.43x	4.08x	16.67x	1.28%	29.4B
MITSUI FUDOSAN CO., LTD.	14.43x	3.12x	14.95x	2.44%	26.35B
EMAAR PROPERTIES	5.54x	0.58x	1.2x	9.09%	26.47B
CK ASSET HOLDINGS LIMITED	9.06x	2.34x	7.19x	3.85%	21.35B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.46x	6.71x	17.95x	1.47%	20.88B
ALPHA DHABI HOLDING	7.79x	0.86x	3.14x	2.87%	19.93B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.35x	1.66x	14.35x	3.65%	18.86B
Average	11.52x	3.83x	11.08x	3.92%	24.55B
Weighted average by Cap.	12.20x	3.30x	11.06x	3.65%