Valuation Netcare Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 20:57:21 06/08/2025 BST			5-day change	1st Jan Change
7.170 ^USD	-8.08%		-.--%	-

05-25	Netcare Limited, H1 2026 Earnings Call, May 25, 2026
05-25	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	21,574	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	24.66%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	32,898	32,544	31,923
Change	-	-10.81%	1.03%	7.47%	-5.64%	15.91%	-1.08%	-1.91%
P/E	29.8x	19.1x	14.4x	14.2x	10.7x	11.8x	10.4x	9.29x
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	0.72x
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	6.29x	5.86x	5.44x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	8.58x	7.89x	7.21x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	24.3x	16.1x	14.5x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.12%	6.22%	6.87%
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%	5.31%	5.98%	6.66%
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	18.33	18.33	18.33
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	22/11/21	21/11/22	21/11/23	22/11/24	24/11/25	-	-	-

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	17.24x	0.47x	10.25x	2.46%	138B
HCA HEALTHCARE, INC.	12.42x	1.64x	8.17x	0.83%	82.5B
FRESENIUS SE & CO. KGAA	12.99x	1.47x	8.93x	2.62%	28.01B
QUEST DIAGNOSTICS INCORPORATED	21.83x	2.38x	12x	1.53%	23.23B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	28.88x	5.37x	22.52x	2.37%	19.79B
TENET HEALTHCARE CORPORATION	7.74x	1.24x	5.83x	-.--%	16.83B
DAVITA INC.	15.87x	1.83x	8.76x	0.72%	14.9B
REDE D'OR SÃO LUIZ S.A.	15.36x	1.44x	7.36x	4.89%	14.98B
FRESENIUS MEDICAL CARE AG	14.43x	1.05x	5.9x	3.27%	12.96B
Average	16.31x	1.88x	9.97x	2.08%	39.01B
Weighted average by Cap.	16.03x	1.39x	9.90x	1.97%