Valuation Netcare Limited

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 2026-07-20			5-day change	1st Jan Change
18.51 ^ZAR	-0.54%		-1.96%	+16.93%

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	21,786	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	25.88%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	33,110	32,756	32,135
Change	-	-10.81%	1.03%	7.47%	-5.64%	16.66%	-1.07%	-1.9%
P/E	29.8x	19.1x	14.4x	14.2x	10.7x	11.9x	10.5x	9.38x
PBR	2.18x	1.79x	1.6x	1.76x	1.56x	2.06x	1.9x	1.69x
PEG	-	0.6x	0.5x	0.9x	0.5x	0.7x	0.8x	0.8x
Capitalization / Revenue	1.02x	0.85x	0.76x	0.76x	0.66x	0.79x	0.75x	0.72x
EV / Revenue	1.47x	1.28x	1.18x	1.19x	1.08x	1.2x	1.13x	1.07x
EV / EBITDA	9.57x	7.95x	7.01x	6.7x	5.76x	6.33x	5.9x	5.48x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	8.64x	7.94x	7.26x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	24.4x	16.2x	14.6x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.1%	6.18%	6.83%
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%	5.26%	5.92%	6.6%
EPS ²	0.543	0.717	0.935	1.089	1.329	1.549	1.755	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	18.51	18.51	18.51
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETCARE LIMITED	11.95x	1.2x	6.33x	5.26%	1.32B
CVS HEALTH CORPORATION	17.17x	0.47x	10.22x	2.47%	137B
HCA HEALTHCARE, INC.	12.37x	1.64x	8.14x	0.84%	82.17B
FRESENIUS SE & CO. KGAA	12.85x	1.46x	8.85x	2.65%	27.63B
QUEST DIAGNOSTICS INCORPORATED	21.61x	2.36x	11.9x	1.54%	22.99B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.28x	5.43x	22.81x	2.34%	20.07B
TENET HEALTHCARE CORPORATION	7.7x	1.23x	5.81x	-.--%	16.74B
REDE D'OR SÃO LUIZ S.A.	15.78x	1.47x	7.53x	4.49%	15.32B
DAVITA INC.	16.01x	1.83x	8.8x	0.71%	15.03B
FRESENIUS MEDICAL CARE AG	14.19x	1.04x	5.85x	3.3%	12.81B
Average	15.89x	1.81x	9.62x	2.36%	35.14B
Weighted average by Cap.	16.00x	1.39x	9.89x	1.97%