|
End-of-day quote
Johannesburg S.E.
19/08/2026
|
5-day change | 1st Jan Change | ||
| 149.47 ZAR | -0.05% |
|
-1.30% | +2.48% |
| 08-19 | NEPI Rockcastle N.V., H1 2026 Earnings Call, Aug 19, 2026 | |
| 08-18 | Tranche Update on NEPI Rockcastle N.V.'s Equity Buyback Plan announced on May 13, 2026. | CI |
Company Valuation: NEPI Rockcastle N.V.
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 | 5,643 | - | - |
| Change | - | -2.86% | 15.05% | 24.78% | 7.52% | 5.83% | - | - |
| Enterprise Value (EV) 1 | 5,351 | 5,805 | 6,204 | 7,478 | 8,033 | 8,607 | 8,741 | 8,932 |
| Change | - | 8.49% | 6.87% | 20.54% | 7.42% | 7.15% | 1.55% | 2.19% |
| P/E | - | - | - | 8.07x | 10.7x | 9.25x | 9.04x | 8.29x |
| PBR | 0.96x | 0.88x | 0.92x | 0.96x | 1.07x | 1.08x | 1.04x | 1x |
| PEG | - | - | - | - | -0.5x | 0.4x | 3.89x | 0.91x |
| Capitalization / Revenue | 10.3x | 8.54x | 8.09x | 8.92x | 8.63x | 8.04x | 7.72x | 7.52x |
| EV / Revenue | 15.4x | 14.3x | 12.6x | 13.5x | 13x | 12.3x | 12x | 11.9x |
| EV / EBITDA | 18.8x | 14.7x | 13.4x | 14.2x | 13.9x | 14.4x | 13.4x | 12.4x |
| EV / EBIT | 16.7x | 10.8x | 13.5x | 14.2x | 14x | 13.4x | 12.8x | 12.2x |
| EV / FCF | - | - | 35.7x | 25.6x | 31.6x | 28.2x | 23.9x | 19.6x |
| FCF Yield | - | - | 2.8% | 3.91% | 3.16% | 3.55% | 4.19% | 5.11% |
| Dividend per Share 2 | 0.3442 | 0.5068 | 0.5128 | 0.5416 | 0.5583 | 0.5754 | 0.6131 | 0.6516 |
| Rate of return | 5.89% | 8.93% | 8.2% | 7.67% | 7.44% | 7.23% | 7.7% | 8.19% |
| EPS 2 | - | - | - | 0.875 | 0.7014 | 0.86 | 0.88 | 0.96 |
| Distribution rate | - | - | - | 61.9% | 79.6% | 66.9% | 69.7% | 67.9% |
| Net sales 1 | 346.9 | 404.6 | 491.2 | 555.9 | 618.1 | 702.1 | 730.8 | 750.6 |
| EBITDA 1 | 284.9 | 395.5 | 462 | 527.5 | 576.7 | 596.5 | 651.2 | 722.2 |
| EBIT 1 | 320.6 | 539.9 | 460.6 | 525.9 | 575.1 | 641.9 | 682.6 | 733.9 |
| Net income 1 | 235 | - | 476.8 | 587.6 | 498.8 | 565.9 | 653.5 | 715.6 |
| Net Debt 1 | 1,794 | 2,350 | 2,229 | 2,519 | 2,701 | 2,964 | 3,098 | 3,289 |
| Reference price 2 | 5.840 | 5.673 | 6.251 | 7.059 | 7.503 | 7.959 | 7.959 | 7.959 |
| Nbr of stocks (in thousands) | 608,995 | 608,995 | 635,830 | 702,551 | 710,717 | 707,299 | - | - |
| Announcement Date | 23/02/22 | 24/02/23 | 20/02/24 | 25/02/25 | 24/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.25x | 12.24x | 14.41x | 7.23% | 6.56B | |
| 15.6x | 4.95x | 13.31x | 3.25% | 44.42B | |
| 8.98x | 1.53x | 8x | 3.95% | 31.07B | |
| 17.9x | 3.99x | 16.28x | 1.37% | 27.43B | |
| 5.51x | 0.67x | 1.4x | 9.07% | 26.52B | |
| 13.45x | 3.03x | 14.61x | 2.62% | 24.57B | |
| 8.09x | 0.9x | 3.26x | 2.76% | 20.68B | |
| 10.83x | 2.09x | 9.79x | 4.1% | 20.51B | |
| 10.69x | 1.68x | 14.58x | 3.53% | 19.49B | |
| 13.12x | 6.49x | 17.34x | 1.62% | 19.08B | |
| Average | 11.34x | 3.76x | 11.30x | 3.95% | 24.03B | |
| Weighted average by Cap. | 11.85x | 3.19x | 11.07x | 3.74% |
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
- NRP Stock
- Valuation NEPI Rockcastle N.V.
Select your edition
All financial news and data tailored to specific country editions
