Valuation Netcare Limited OTC Markets

Stocks

Delayed OTC Markets Other stock markets 03:57:21 2025-08-06 pm EDT			5-day change	1st Jan Change
7.170 ^USD	-8.08%		-.--%	-

May. 25	Netcare Limited, H1 2026 Earnings Call, May 25, 2026
May. 25	Netcare Limited Reports Earnings Results for the Half Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,636	18,344	17,968	19,232	17,307	21,551	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	24.52%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	32,875	32,521	31,899
Change	-	-10.81%	1.03%	7.47%	-5.64%	15.83%	-1.08%	-1.91%
P/E	29.8x	19.1x	14.4x	14.2x	10.7x	11.8x	10.4x	9.28x
PBR	2.18x	1.79x	1.6x	1.76x	1.56x	2.04x	1.88x	1.67x
PEG	-	0.6x	0.5x	0.9x	0.5x	0.7x	0.8x	0.7x
Capitalization / Revenue	1.02x	0.85x	0.76x	0.76x	0.66x	0.78x	0.75x	0.71x
EV / Revenue	1.47x	1.28x	1.18x	1.19x	1.08x	1.19x	1.13x	1.06x
EV / EBITDA	9.57x	7.95x	7.01x	6.7x	5.76x	6.28x	5.86x	5.44x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	8.58x	7.88x	7.21x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	24.2x	16.1x	14.5x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.12%	6.23%	6.88%
Dividend per Share ²	0.34	0.5	0.65	0.7	0.85	0.9742	1.097	1.221
Rate of return	2.1%	3.64%	4.81%	4.54%	5.99%	5.32%	5.99%	6.67%
EPS ²	0.543	0.717	0.935	1.089	1.329	1.55	1.754	1.974
Distribution rate	62.6%	69.7%	69.5%	64.3%	64%	62.9%	62.5%	61.9%
Net sales ¹	21,200	21,636	23,699	25,202	26,344	27,568	28,869	30,168
EBITDA ¹	3,244	3,485	3,990	4,491	4,928	5,232	5,553	5,864
EBIT ¹	2,076	2,282	2,716	3,159	3,575	3,833	4,124	4,425
Net income ¹	769	1,013	1,321	1,436	1,681	1,958	2,176	2,480
Net Debt ¹	9,423	9,359	10,020	10,847	11,076	11,324	10,970	10,349
Reference price ²	16.20	13.72	13.50	15.41	14.20	18.31	18.31	18.31
Nbr of stocks (in thousands)	1,335,547	1,337,000	1,331,000	1,248,047	1,218,789	1,177,000	-	-
Announcement Date	11/22/21	11/21/22	11/21/23	11/22/24	11/24/25	-	-	-

¹ZAR in Million²ZAR

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.($)
CVS HEALTH CORPORATION	16.46x	0.46x	9.89x	2.59%	131B
HCA HEALTHCARE, INC.	13.55x	1.75x	8.61x	0.76%	90.73B
FRESENIUS SE & CO. KGAA	12.62x	1.44x	8.74x	2.69%	27.18B
QUEST DIAGNOSTICS INCORPORATED	21.65x	2.36x	11.92x	1.54%	23.03B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.06x	5.35x	22.59x	2.4%	19.9B
TENET HEALTHCARE CORPORATION	8.21x	1.28x	6.04x	-.--%	17.81B
DAVITA INC.	15.66x	1.81x	8.7x	0.73%	14.73B
REDE D'OR SÃO LUIZ S.A.	15.65x	1.46x	7.51x	4.48%	15.07B
FRESENIUS MEDICAL CARE AG	13.88x	1.03x	5.78x	3.3%	12.72B
Average	16.30x	1.88x	9.98x	2.05%	39.15B
Weighted average by Cap.	15.88x	1.43x	9.83x	1.94%