Valuation Netcare Limited Johannesburg S.E.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 2026-06-25			5-day change	1st Jan Change
93.00 ^ZAR	0.00%		+1.09%	-3.30%

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	21,045	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	21.6%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	32,369	32,015	31,393
Change	-	-10.81%	1.03%	7.47%	-5.64%	14.04%	-1.09%	-1.94%
P/E	29.8x	19.1x	14.4x	14.2x	10.7x	11.5x	10.2x	9.06x
PBR	2.18x	1.79x	1.6x	1.76x	1.56x	1.99x	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	0.76x	0.73x	0.7x
EV / Revenue	1.47x	1.28x	1.18x	1.19x	1.08x	1.17x	1.11x	1.04x
EV / EBITDA	9.57x	7.95x	7.01x	6.7x	5.76x	6.19x	5.77x	5.35x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	8.44x	7.76x	7.09x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	23.9x	15.8x	14.3x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.19%	6.33%	6.99%
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%	5.45%	6.13%	6.83%
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	17.88	17.88	17.88
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	16.75x	0.46x	9.98x	2.54%	134B
HCA HEALTHCARE, INC.	12.81x	1.68x	8.3x	0.8%	85.84B
FRESENIUS SE & CO. KGAA	11.98x	1.39x	8.44x	2.83%	25.72B
QUEST DIAGNOSTICS INCORPORATED	21.41x	2.34x	11.83x	1.56%	22.83B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.06x	5.32x	22.33x	2.42%	19.93B
TENET HEALTHCARE CORPORATION	7.3x	1.19x	5.61x	-.--%	15.84B
REDE D'OR SÃO LUIZ S.A.	15.38x	1.44x	7.37x	4.56%	14.65B
DAVITA INC.	14.56x	1.74x	8.35x	0.78%	13.7B
FRESENIUS MEDICAL CARE AG	13.56x	1.02x	5.74x	3.38%	12.5B
Average	15.87x	1.84x	9.77x	2.1%	38.28B
Weighted average by Cap.	15.74x	1.39x	9.75x	1.99%