Valuation Netcare Limited OTC Markets

Stocks

Delayed OTC Markets 18:56:28 22/09/2026 BST			5-day change	1st Jan Change
11.09 ^USD	+1.59%		-3.18%	+54.61%

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	21,009	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	21.39%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	32,363	32,020	31,487
Change	-	-10.81%	1.03%	7.47%	-5.64%	14.02%	-1.06%	-1.66%
P/E	29.8x	19.1x	14.4x	14.2x	10.7x	11.5x	10.2x	8.98x
PBR	2.18x	1.79x	1.6x	1.76x	1.56x	1.99x	1.83x	1.63x
PEG	-	0.6x	0.5x	0.9x	0.5x	0.7x	0.8x	0.6x
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	6.17x	5.77x	5.36x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	8.41x	7.76x	7.07x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	22.5x	15x	14.5x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.44%	6.67%	6.88%
Dividend per Share ²	0.34	0.5	0.65	0.7	0.85	0.971	1.088	1.217
Rate of return	2.1%	3.64%	4.81%	4.54%	5.99%	5.44%	6.09%	6.82%
EPS ²	0.543	0.717	0.935	1.089	1.329	1.549	1.743	1.987
Distribution rate	62.6%	69.7%	69.5%	64.3%	64%	62.7%	62.4%	61.2%
Net sales ¹	21,200	21,636	23,699	25,202	26,344	27,580	28,822	30,134
EBITDA ¹	3,244	3,485	3,990	4,491	4,928	5,246	5,547	5,879
EBIT ¹	2,076	2,282	2,716	3,159	3,575	3,846	4,128	4,452
Net income ¹	769	1,013	1,321	1,436	1,681	1,958	2,158	2,494
Net Debt ¹	9,423	9,359	10,020	10,847	11,076	11,353	11,011	10,478
Reference price ²	16.20	13.72	13.50	15.41	14.20	17.85	17.85	17.85
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	12.67x	0.39x	8.18x	3.05%	111B
HCA HEALTHCARE, INC.	14.8x	1.84x	9.21x	0.71%	94.85B
FRESENIUS SE & CO. KGAA	13.91x	1.52x	9.14x	2.57%	29.37B
QUEST DIAGNOSTICS INCORPORATED	23.1x	2.58x	13.07x	1.41%	25.91B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	31.35x	5.66x	23.59x	2.23%	21.2B
TENET HEALTHCARE CORPORATION	7.96x	1.43x	6.5x	-.--%	21.1B
REDE D'OR SÃO LUIZ S.A.	17.65x	1.61x	8.04x	4.05%	16.37B
FRESENIUS MEDICAL CARE AG	13.54x	0.99x	5.55x	3.63%	11.92B
DAVITA INC.	12.61x	1.59x	7.72x	0.91%	11.72B
Average	16.40x	1.96x	10.11x	2.06%	38.2B
Weighted average by Cap.	15.28x	1.56x	9.65x	2%