|
End-of-day quote
Johannesburg S.E.
27/10/2026
|
5-day change | 1st Jan Change | ||
| 144.39 ZAR | +0.68% |
|
+3.78% | -1.00% |
| 10-22 | NEPI Rockcastle N.V. - Analyst/Investor Day | |
| 09-18 | Nepi Rockcastle Exits Baltic Region via EUR200 Million Sale of Shopping Center in Lithuania | MT |
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 | 5,518 | - | - |
| Change | - | -2.86% | 15.05% | 24.78% | 7.52% | 3.48% | - | - |
| Enterprise Value (EV) 1 | 5,351 | 5,805 | 6,204 | 7,478 | 8,033 | 8,537 | 8,920 | 9,192 |
| Change | - | 8.49% | 6.87% | 20.54% | 7.42% | 6.27% | 4.49% | 3.06% |
| P/E | - | - | - | 8.07x | 10.7x | 9.16x | 8.89x | 7.86x |
| PBR | 0.96x | 0.88x | 0.92x | 0.96x | 1.07x | 1.06x | 1.01x | 0.97x |
| PEG | - | - | - | - | -0.5x | 0.4x | 2.94x | 0.6x |
| Capitalization / Revenue | 10.3x | 8.54x | 8.09x | 8.92x | 8.63x | 8.4x | 7.83x | 7.17x |
| EV / Revenue | 15.4x | 14.3x | 12.6x | 13.5x | 13x | 13x | 12.7x | 12x |
| EV / EBITDA | 18.8x | 14.7x | 13.4x | 14.2x | 13.9x | 14.1x | 13.4x | 12x |
| EV / EBIT | 16.7x | 10.8x | 13.5x | 14.2x | 14x | 14x | 13.7x | 13.2x |
| EV / FCF | - | - | 35.7x | 25.6x | 31.6x | 113x | 27.2x | 22.3x |
| FCF Yield | - | - | 2.8% | 3.91% | 3.16% | 0.88% | 3.68% | 4.49% |
| Dividend per Share 2 | 0.3442 | 0.5068 | 0.5128 | 0.5416 | 0.5583 | 0.5798 | 0.6142 | 0.6585 |
| Rate of return | 5.89% | 8.93% | 8.2% | 7.67% | 7.44% | 7.43% | 7.87% | 8.44% |
| EPS 2 | - | - | - | 0.875 | 0.7014 | 0.8518 | 0.8776 | 0.992 |
| Distribution rate | - | - | - | 61.9% | 79.6% | 68.1% | 70% | 66.4% |
| Net sales 1 | 346.9 | 404.6 | 491.2 | 555.9 | 618.1 | 656.5 | 704.3 | 769 |
| EBITDA 1 | 284.9 | 395.5 | 462 | 527.5 | 576.7 | 603.3 | 665.6 | 763.8 |
| EBIT 1 | 320.6 | 539.9 | 460.6 | 525.9 | 575.1 | 611.7 | 653 | 695.6 |
| Net income 1 | 235 | - | 476.8 | 587.6 | 498.8 | 594.8 | 598.6 | 763.4 |
| Net Debt 1 | 1,794 | 2,350 | 2,229 | 2,519 | 2,701 | 3,019 | 3,402 | 3,675 |
| Reference price 2 | 5.840 | 5.673 | 6.251 | 7.059 | 7.503 | 7.801 | 7.801 | 7.801 |
| Nbr of stocks (in thousands) | 608,995 | 608,995 | 635,830 | 702,551 | 710,717 | 707,299 | - | - |
| Announcement Date | 2/23/22 A | 2/24/23 A | 2/20/24 A | 2/25/25 A | 2/24/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.16x | 13x | 14.15x | 7.43% | 6.15B | |
| 64.94x | - | - | - | 69.72B | |
| 12.56x | 4.4x | 11.29x | 3.83% | 39.78B | |
| 18.68x | 4.05x | 16.29x | 1.31% | 28.81B | |
| 14.58x | 3.16x | 15.14x | 2.4% | 26.9B | |
| 8.07x | 1.47x | 8.25x | 4.39% | 26.87B | |
| 5.7x | 0.76x | 1.57x | 8.68% | 27.72B | |
| 8.52x | 3.02x | 7.05x | -.--% | 20.19B | |
| 10.26x | 2.01x | 7.76x | 4.09% | 20.62B | |
| 13.34x | 6.46x | 16.98x | 1.63% | 19.11B | |
| Average | 16.58x | 4.26x | 10.94x | 3.75% | 28.59B | |
| Weighted average by Cap. | 24.58x | 3.44x | 10.66x | 3.58% |
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
