Valuation NEPI Rockcastle N.V.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
142.00 ^ZAR	+0.01%		+2.97%	-2.64%

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	5,354	-	-
Change	-	-2.86%	15.05%	24.78%	7.52%	0.41%	-	-
Enterprise Value (EV) ¹	5,351	5,805	6,204	7,478	8,033	8,165	8,386	8,590
Change	-	8.49%	6.87%	20.54%	7.42%	1.65%	2.7%	2.43%
P/E Ratio	-	-	-	8.07x	10.7x	9.42x	8.66x	8.19x
PBR	0.96x	0.88x	0.92x	0.96x	1.07x	1.03x	0.98x	0.94x
PEG	-	-	-	-	-0.5x	0.7x	0.99x	1.43x
Capitalization / Revenue	10.3x	8.54x	8.09x	8.92x	8.63x	7.73x	7.29x	7.23x
EV / Revenue	15.4x	14.3x	12.6x	13.5x	13x	11.8x	11.4x	11.6x
EV / EBITDA	18.8x	14.7x	13.4x	14.2x	13.9x	13.7x	13.2x	12.3x
EV / EBIT	16.7x	10.8x	13.5x	14.2x	14x	13.5x	13x	12.5x
EV / FCF	-	-	35.7x	25.6x	31.6x	26.7x	21.6x	17.9x
FCF Yield	-	-	2.8%	3.91%	3.16%	3.74%	4.63%	5.6%
Dividend per Share ²	0.3442	0.5068	0.5128	0.5416	0.5583	0.5763	0.6041	0.6396
Rate of return	5.89%	8.93%	8.2%	7.67%	7.44%	7.65%	8.02%	8.49%
EPS ²	-	-	-	0.875	0.7014	0.8	0.87	0.92
Distribution rate	-	-	-	61.9%	79.6%	72%	69.4%	69.5%
Net sales ¹	346.9	404.6	491.2	555.9	618.1	692.3	734.5	740.8
EBITDA ¹	284.9	395.5	462	527.5	576.7	597.8	637.1	697
EBIT ¹	320.6	539.9	460.6	525.9	575.1	604	643.9	686.1
Net income ¹	235	-	476.8	587.6	498.8	602.5	650.7	708.3
Net Debt ¹	1,794	2,350	2,229	2,519	2,701	2,811	3,032	3,236
Reference price ²	5.840	5.673	6.251	7.059	7.503	7.533	7.533	7.533
Nbr of stocks (in thousands)	608,995	608,995	635,830	702,551	710,717	710,717	-	-
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

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.	9.34x	11.73x	13.59x	7.71%	6.2B
SUN HUNG KAI PROPERTIES LIMITED	14.77x	4.62x	12.67x	3.39%	43.27B
CHINA RESOURCES LAND LIMITED	9.32x	1.55x	7.76x	3.83%	33.93B
MITSUBISHI ESTATE CO., LTD.	22.67x	4.41x	18.52x	1.12%	31.6B
MITSUI FUDOSAN CO., LTD.	15.51x	3.18x	15.71x	2.26%	26.43B
EMAAR PROPERTIES	5.48x	0.52x	1.05x	9.26%	28.15B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.8x	1.78x	15.12x	3.2%	21.92B
CK ASSET HOLDINGS LIMITED	9.31x	2.24x	7.72x	3.99%	20.67B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.04x	6.62x	18.77x	1.26%	20.58B
ALPHA DHABI HOLDING	14.22x	0.91x	6x	2.62%	20.45B
Average	12.75x	3.76x	11.69x	3.86%	25.32B
Weighted average by Cap.	13.21x	3.17x	11.55x	3.6%