|
End-of-day quote
Johannesburg S.E.
2026-11-05
|
5-day change | 1st Jan Change | ||
| 18.87 ZAR | +3.17% |
|
+4.43% | +19.20% |
| Sep. 30 | Netcare Limited Provides Earnings Guidance for the Fiscal Year 2026 | CI |
| May. 25 | Netcare Limited, H1 2026 Earnings Call, May 25, 2026 |
Company Valuation: Netcare Limited
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 | 22,434 | - | - |
| Change | - | -15.22% | -2.05% | 7.03% | -10.01% | 29.62% | - | - |
| Enterprise Value (EV) 1 | 31,059 | 27,703 | 27,988 | 30,079 | 28,383 | 33,783 | 33,442 | 32,907 |
| Change | - | -10.81% | 1.03% | 7.47% | -5.64% | 19.03% | -1.01% | -1.6% |
| P/E | 29.8x | 19.1x | 14.4x | 14.2x | 10.7x | 12.2x | 10.8x | 9.5x |
| PBR | 2.18x | 1.79x | 1.6x | 1.76x | 1.56x | 2.1x | 1.94x | 1.73x |
| PEG | - | 0.6x | 0.5x | 0.9x | 0.5x | 0.7x | 0.9x | 0.7x |
| Capitalization / Revenue | 1.02x | 0.85x | 0.76x | 0.76x | 0.66x | 0.82x | 0.78x | 0.74x |
| EV / Revenue | 1.47x | 1.28x | 1.18x | 1.19x | 1.08x | 1.23x | 1.16x | 1.09x |
| EV / EBITDA | 9.57x | 7.95x | 7.01x | 6.7x | 5.76x | 6.45x | 6.04x | 5.61x |
| EV / EBIT | 15x | 12.1x | 10.3x | 9.52x | 7.94x | 8.8x | 8.11x | 7.4x |
| EV / FCF | 26.5x | 56.8x | 75x | 85.9x | 34.7x | 23.5x | 15.7x | 15.2x |
| FCF Yield | 3.78% | 1.76% | 1.33% | 1.16% | 2.88% | 4.26% | 6.38% | 6.58% |
| Dividend per Share 2 | 0.34 | 0.5 | 0.65 | 0.7 | 0.85 | 0.971 | 1.096 | 1.214 |
| Rate of return | 2.1% | 3.64% | 4.81% | 4.54% | 5.99% | 5.15% | 5.81% | 6.43% |
| EPS 2 | 0.543 | 0.717 | 0.935 | 1.089 | 1.329 | 1.549 | 1.743 | 1.987 |
| Distribution rate | 62.6% | 69.7% | 69.5% | 64.3% | 64% | 62.7% | 62.9% | 61.1% |
| Net sales 1 | 21,200 | 21,636 | 23,699 | 25,202 | 26,344 | 27,507 | 28,864 | 30,161 |
| EBITDA 1 | 3,244 | 3,485 | 3,990 | 4,491 | 4,928 | 5,236 | 5,537 | 5,863 |
| EBIT 1 | 2,076 | 2,282 | 2,716 | 3,159 | 3,575 | 3,841 | 4,122 | 4,444 |
| Net income 1 | 769 | 1,013 | 1,321 | 1,436 | 1,681 | 1,953 | 2,155 | 2,489 |
| Net Debt 1 | 9,423 | 9,359 | 10,020 | 10,847 | 11,076 | 11,350 | 11,008 | 10,474 |
| Reference price 2 | 16.20 | 13.72 | 13.50 | 15.41 | 14.20 | 18.87 | 18.87 | 18.87 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.18x | 1.22x | 6.41x | 5.15% | 1.35B | |
| 16.77x | 1.98x | 9.86x | 0.62% | 106B | |
| 11.85x | 0.37x | 7.81x | 3.27% | 104B | |
| -253.43x | 17.64x | -298.29x | -.--% | 52.43B | |
| 15.72x | 1.67x | 10.09x | 2.25% | 32.79B | |
| 26.92x | 2.34x | 13.28x | 0.8% | 29.5B | |
| 24.68x | 2.73x | 13.87x | 1.3% | 28.03B | |
| 7.88x | 1.49x | 6.58x | -.--% | 22.8B | |
| 29.77x | 5.31x | 21.77x | 2.35% | 20.12B | |
| 29.88x | 2.82x | 12.7x | 1.48% | 16.86B | |
| Average | -7.78x | 3.76x | -19.59x | 1.72% | 41.39B | |
| Weighted average by Cap. | -16.86x | 3.78x | -28.65x | 1.49% |
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
- Stocks
- NTC Stock
- Valuation Netcare Limited
Select your edition
All financial news and data tailored to specific country editions
