Valuation Netcare Limited OTC Markets

Stocks

Delayed OTC Markets Other stock markets 22:57:21 06/08/2025 +03			5-day change	1st Jan Change
7.170 ^USD	-8.08%		-.--%	-

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	21,304	-	-
Change	-	-15.22%	-2.05%	7.03%	-10.01%	23.09%	-	-
Enterprise Value (EV) ¹	31,059	27,703	27,988	30,079	28,383	32,627	32,274	31,652
Change	-	-10.81%	1.03%	7.47%	-5.64%	14.96%	-1.08%	-1.93%
P/E	29.8x	19.1x	14.4x	14.2x	10.7x	11.7x	10.3x	9.17x
PBR	2.18x	1.79x	1.6x	1.76x	1.56x	2.02x	1.86x	1.65x
PEG	-	0.6x	0.5x	0.9x	0.5x	0.7x	0.8x	0.7x
Capitalization / Revenue	1.02x	0.85x	0.76x	0.76x	0.66x	0.77x	0.74x	0.71x
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	6.24x	5.81x	5.4x
EV / EBIT	15x	12.1x	10.3x	9.52x	7.94x	8.51x	7.82x	7.15x
EV / FCF	26.5x	56.8x	75x	85.9x	34.7x	24.1x	15.9x	14.4x
FCF Yield	3.78%	1.76%	1.33%	1.16%	2.88%	4.16%	6.28%	6.93%
Dividend per Share ²	0.34	0.5	0.65	0.7	0.85	0.9742	1.097	1.221
Rate of return	2.1%	3.64%	4.81%	4.54%	5.99%	5.38%	6.06%	6.75%
EPS ²	0.543	0.717	0.935	1.089	1.329	1.549	1.755	1.974
Distribution rate	62.6%	69.7%	69.5%	64.3%	64%	62.9%	62.5%	61.9%
Net sales ¹	21,200	21,636	23,699	25,202	26,344	27,568	28,869	30,168
EBITDA ¹	3,244	3,485	3,990	4,491	4,928	5,232	5,553	5,864
EBIT ¹	2,076	2,282	2,716	3,159	3,575	3,833	4,124	4,425
Net income ¹	769	1,013	1,321	1,436	1,681	1,958	2,176	2,480
Net Debt ¹	9,423	9,359	10,020	10,847	11,076	11,324	10,970	10,349
Reference price ²	16.20	13.72	13.50	15.41	14.20	18.10	18.10	18.10
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	17.19x	0.47x	10.22x	2.47%	137B
HCA HEALTHCARE, INC.	12.79x	1.69x	8.39x	0.82%	84.78B
FRESENIUS SE & CO. KGAA	13.06x	1.48x	8.95x	2.6%	28.09B
QUEST DIAGNOSTICS INCORPORATED	22.5x	2.51x	12.75x	1.45%	25.15B
TENET HEALTHCARE CORPORATION	7.27x	1.37x	6.35x	-.--%	20.09B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	30.06x	5.69x	23.72x	2.26%	20.74B
DAVITA INC.	16.1x	1.84x	8.83x	0.71%	15.12B
REDE D'OR SÃO LUIZ S.A.	14.85x	1.41x	7.17x	5.05%	14.49B
FRESENIUS MEDICAL CARE AG	14.61x	1.05x	5.93x	3.23%	13.07B
Average	16.49x	1.94x	10.26x	2.07%	39.89B
Weighted average by Cap.	16.15x	1.45x	10.09x	1.93%