Valuation Netcare Limited Johannesburg S.E.
Stocks
NTCP
ZAE000081121
Healthcare Facilities & Services
|
End-of-day quote
Johannesburg S.E.
2026-08-18
|
5-day change | 1st Jan Change | ||
| 94.49 ZAR | 0.00% |
|
+1.06% | -1.75% |
| 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 |
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 | 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 | 1.549 | 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 | 18.31 | 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.97x | 0.41x | 8.72x | 2.8% | 121B | |
| 13.89x | 1.77x | 8.82x | 0.76% | 89.14B | |
| 23.25x | 2.59x | 13.14x | 1.39% | 26.08B | |
| 32.57x | 5.85x | 24.05x | 2.13% | 22.03B | |
| 8.2x | 1.45x | 6.63x | -.--% | 21.76B | |
| 14.39x | 1.4x | 6.64x | 4.69% | 13.72B | |
| 14.05x | 1.01x | 5.65x | 3.5% | 12.5B | |
| 12.21x | 1.57x | 7.59x | 0.94% | 11.35B | |
| Average | 16.57x | 2.01x | 10.16x | 2.03% | 39.74B | |
| Weighted average by Cap. | 15.56x | 1.53x | 9.78x | 1.92% |
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
- NTCP Stock
- Valuation Netcare Limited
Select your edition
All financial news and data tailored to specific country editions
