Valuation Netcare Limited OTC Markets

Stocks

Market Closed - OTC Markets 19:34:35 08/09/2026 +03			5-day change	1st Jan Change
11.45 ^USD	+12.25%		+12.25%	+59.69%

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	21,162	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	22.28%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	32,516	32,173	31,640
Change	-	-10.81%	1.03%	7.47%	-5.64%	14.56%	-1.05%	-1.66%
P/E	29.8x	19.1x	14.4x	14.2x	10.7x	11.6x	10.3x	9.05x
PBR	2.18x	1.79x	1.6x	1.76x	1.56x	2x	1.85x	1.64x
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	0.77x	0.73x	0.7x
EV / Revenue	1.47x	1.28x	1.18x	1.19x	1.08x	1.18x	1.12x	1.05x
EV / EBITDA	9.57x	7.95x	7.01x	6.7x	5.76x	6.2x	5.8x	5.38x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	8.45x	7.79x	7.11x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	22.6x	15.1x	14.6x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.42%	6.63%	6.84%
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%	5.4%	6.05%	6.77%
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	17.98	17.98	17.98
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	11/22/21 A	11/21/22 A	11/21/23 A	11/22/24 A	11/24/25 A	-	-	-

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	13.77x	0.41x	8.66x	2.81%	121B
HCA HEALTHCARE, INC.	14.42x	1.81x	9.05x	0.73%	92.43B
FRESENIUS SE & CO. KGAA	13.75x	1.5x	9.06x	2.6%	29.44B
QUEST DIAGNOSTICS INCORPORATED	23.13x	2.58x	13.08x	1.44%	25.94B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	31.88x	5.78x	24.03x	2.19%	21.69B
TENET HEALTHCARE CORPORATION	8.01x	1.43x	6.52x	-.--%	21.23B
REDE D'OR SÃO LUIZ S.A.	17.29x	1.58x	7.97x	4.57%	16.07B
FRESENIUS MEDICAL CARE AG	13.24x	0.98x	5.49x	3.71%	11.82B
DAVITA INC.	12.46x	1.58x	7.67x	0.92%	11.58B
Average	16.44x	1.96x	10.17x	2.11%	39.03B
Weighted average by Cap.	15.50x	1.54x	9.77x	1.98%