Valuation NEPI Rockcastle N.V.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
148.37 ^ZAR	-0.37%		-0.37%	+1.73%

07-09	NEPI Rockcastle N.V. Announces Changes to the Composition of Board Committees, Effective July 8, 2026	CI
05-14	NEPI Rockcastle N.V. Provides Earnings Guidance for the Year 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	5,543	-	-
Change	-	-2.86%	15.05%	24.78%	7.52%	3.95%	-	-
Enterprise Value (EV) ¹	5,351	5,805	6,204	7,478	8,033	8,398	8,605	8,783
Change	-	8.49%	6.87%	20.54%	7.42%	4.55%	2.46%	2.07%
P/E	-	-	-	8.07x	10.7x	9.39x	8.85x	8.12x
PBR	0.96x	0.88x	0.92x	0.96x	1.07x	1.07x	1.02x	0.98x
PEG	-	-	-	-	-0.5x	0.5x	1.47x	0.89x
Capitalization / Revenue	10.3x	8.54x	8.09x	8.92x	8.63x	8.07x	7.52x	7.33x
EV / Revenue	15.4x	14.3x	12.6x	13.5x	13x	12.2x	11.7x	11.6x
EV / EBITDA	18.8x	14.7x	13.4x	14.2x	13.9x	14x	13.2x	12.2x
EV / EBIT	16.7x	10.8x	13.5x	14.2x	14x	13.9x	13.2x	12.5x
EV / FCF	-	-	35.7x	25.6x	31.6x	37x	23.5x	19.2x
FCF Yield	-	-	2.8%	3.91%	3.16%	2.71%	4.26%	5.2%
Dividend per Share ²	0.3442	0.5068	0.5128	0.5416	0.5583	0.5755	0.6135	0.6557
Rate of return	5.89%	8.93%	8.2%	7.67%	7.44%	7.39%	7.87%	8.41%
EPS ²	-	-	-	0.875	0.7014	0.83	0.88	0.96
Distribution rate	-	-	-	61.9%	79.6%	69.3%	69.7%	68.3%
Net sales ¹	346.9	404.6	491.2	555.9	618.1	686.9	737	756.3
EBITDA ¹	284.9	395.5	462	527.5	576.7	598.9	651.2	722.2
EBIT ¹	320.6	539.9	460.6	525.9	575.1	603.3	654.1	704.3
Net income ¹	235	-	476.8	587.6	498.8	603.8	646.7	709.7
Net Debt ¹	1,794	2,350	2,229	2,519	2,701	2,855	3,062	3,240
Reference price ²	5.840	5.673	6.251	7.059	7.503	7.792	7.792	7.792
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEPI ROCKCASTLE N.V.	9.39x	12.22x	14.01x	7.39%	6.3B
SUN HUNG KAI PROPERTIES LIMITED	15.78x	4.97x	13.37x	3.21%	44.9B
MITSUBISHI ESTATE CO., LTD.	20.45x	4.21x	17.18x	1.22%	30.13B
CHINA RESOURCES LAND LIMITED	8.47x	1.48x	7.57x	4.16%	29.81B
EMAAR PROPERTIES	5.69x	0.63x	1.31x	8.85%	27.19B
MITSUI FUDOSAN CO., LTD.	14.69x	3.15x	15.08x	2.39%	26.11B
CK ASSET HOLDINGS LIMITED	9.19x	2.37x	7.3x	3.8%	21.66B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.17x	6.87x	18.36x	1.4%	21.34B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.27x	1.65x	14.29x	3.68%	18.7B
Average	12.12x	4.17x	12.05x	4.01%	25.13B
Weighted average by Cap.	12.78x	3.53x	11.84x	3.7%