Valuation Netcare Limited

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 2026-06-19			5-day change	1st Jan Change
17.94 ^ZAR	+2.16%		+6.53%	+13.33%

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	21,115	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	22.01%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	32,440	32,094	31,504
Change	-	-10.81%	1.03%	7.47%	-5.64%	14.29%	-1.07%	-1.84%
P/E	29.8x	19.1x	14.4x	14.2x	10.7x	11.6x	10.2x	9.09x
PBR	2.18x	1.79x	1.6x	1.76x	1.56x	2x	1.84x	1.63x
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	0.77x	0.73x	0.7x
EV / Revenue	1.47x	1.28x	1.18x	1.19x	1.08x	1.18x	1.11x	1.05x
EV / EBITDA	9.57x	7.95x	7.01x	6.7x	5.76x	6.2x	5.8x	5.4x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	8.46x	7.81x	7.15x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	23.9x	15.8x	14.4x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.18%	6.31%	6.97%
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%	5.43%	6.11%	6.81%
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	27,564	28,841	30,132
EBITDA ¹	3,244	3,485	3,990	4,491	4,928	5,231	5,530	5,833
EBIT ¹	2,076	2,282	2,716	3,159	3,575	3,833	4,108	4,404
Net income ¹	769	1,013	1,321	1,436	1,681	1,958	2,164	2,464
Net Debt ¹	9,423	9,359	10,020	10,847	11,076	11,324	10,979	10,389
Reference price ²	16.20	13.72	13.50	15.41	14.20	17.94	17.94	17.94
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.($)
NETCARE LIMITED	11.58x	1.18x	6.19x	5.41%	1.28B
CVS HEALTH CORPORATION	15.74x	0.44x	9.56x	2.7%	125B
HCA HEALTHCARE, INC.	12.42x	1.65x	8.15x	0.83%	83.23B
FRESENIUS SE & CO. KGAA	11.84x	1.38x	8.37x	2.87%	25.59B
QUEST DIAGNOSTICS INCORPORATED	20.24x	2.24x	11.3x	1.65%	21.59B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.76x	5.44x	22.82x	2.36%	20.42B
TENET HEALTHCARE CORPORATION	6.85x	1.15x	5.41x	-.--%	14.86B
REDE D'OR SÃO LUIZ S.A.	14.96x	1.41x	7.19x	4.69%	14.38B
DAVITA INC.	14.18x	1.72x	8.23x	0.8%	13.35B
FRESENIUS MEDICAL CARE AG	13.35x	1.02x	5.68x	3.41%	12.54B
Average	15.09x	1.76x	9.29x	2.47%	33.27B
Weighted average by Cap.	15.16x	1.39x	9.54x	2.08%