Valuation NEPI Rockcastle N.V.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 06/07/2026			5-day change	1st Jan Change
146.53 ^ZAR	+0.03%		-0.29%	+0.47%

05-14	NEPI Rockcastle N.V. Provides Earnings Guidance for the Year 2026	CI
05-14	NEPI Rockcastle N.V. Announces Board Appointments, Effective May 13, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,556	3,455	3,974	4,959	5,332	5,617	-	-
Change	-	-2.86%	15.05%	24.78%	7.52%	5.35%	-	-
Enterprise Value (EV) ¹	5,351	5,805	6,204	7,478	8,033	8,473	8,679	8,857
Change	-	8.49%	6.87%	20.54%	7.42%	5.47%	2.44%	2.05%
P/E	-	-	-	8.07x	10.7x	9.52x	8.98x	8.23x
PBR	0.96x	0.88x	0.92x	0.96x	1.07x	1.08x	1.03x	0.99x
PEG	-	-	-	-	-0.5x	0.5x	1.49x	0.91x
Capitalization / Revenue	10.3x	8.54x	8.09x	8.92x	8.63x	8.18x	7.62x	7.43x
EV / Revenue	15.4x	14.3x	12.6x	13.5x	13x	12.3x	11.8x	11.7x
EV / EBITDA	18.8x	14.7x	13.4x	14.2x	13.9x	14.1x	13.3x	12.3x
EV / EBIT	16.7x	10.8x	13.5x	14.2x	14x	14x	13.3x	12.6x
EV / FCF	-	-	35.7x	25.6x	31.6x	37.3x	23.7x	19.4x
FCF Yield	-	-	2.8%	3.91%	3.16%	2.68%	4.22%	5.15%
Dividend per Share ²	0.3442	0.5068	0.5128	0.5416	0.5583	0.5755	0.6135	0.6557
Rate of return	5.89%	8.93%	8.2%	7.67%	7.44%	7.28%	7.76%	8.3%
EPS ²	-	-	-	0.875	0.7014	0.83	0.88	0.96
Distribution rate	-	-	-	61.9%	79.6%	69.3%	69.7%	68.3%
Net sales ¹	346.9	404.6	491.2	555.9	618.1	686.9	737	756.3
EBITDA ¹	284.9	395.5	462	527.5	576.7	598.9	651.2	722.2
EBIT ¹	320.6	539.9	460.6	525.9	575.1	603.3	654.1	704.3
Net income ¹	235	-	476.8	587.6	498.8	603.8	646.7	709.7
Net Debt ¹	1,794	2,350	2,229	2,519	2,701	2,855	3,062	3,240
Reference price ²	5.840	5.673	6.251	7.059	7.503	7.904	7.904	7.904
Nbr of stocks (in thousands)	608,995	608,995	635,830	702,551	710,717	710,717	-	-
Announcement Date	23/02/22	24/02/23	20/02/24	25/02/25	24/02/26	-	-	-

¹EUR in Million²EUR

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.($)
NEPI ROCKCASTLE N.V.	9.52x	12.33x	14.15x	7.28%	6.41B
SUN HUNG KAI PROPERTIES LIMITED	14.86x	4.71x	12.79x	3.39%	42.53B
MITSUBISHI ESTATE CO., LTD.	21.3x	4.32x	17.71x	1.18%	31.52B
EMAAR PROPERTIES	6.05x	0.73x	1.51x	8.25%	29.17B
CHINA RESOURCES LAND LIMITED	8.12x	1.43x	7.17x	4.39%	29.22B
MITSUI FUDOSAN CO., LTD.	14.39x	3.12x	14.93x	2.44%	25.79B
ALPHA DHABI HOLDING	15.9x	1.01x	6.7x	2.34%	22.08B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.52x	6.91x	18.55x	1.38%	21.96B
CK ASSET HOLDINGS LIMITED	9.04x	2.2x	7.55x	4.11%	19.73B
Average	12.74x	4.08x	11.23x	3.86%	25.38B
Weighted average by Cap.	13.22x	3.40x	11.10x	3.6%