|
End-of-day quote
Other stock markets
|
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 |
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 | 5,354 | - | - |
| 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 | 23/02/22 | 24/02/23 | 20/02/24 | 25/02/25 | 24/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.42x | 11.79x | 13.66x | 7.65% | 6.2B | |
| 15x | 4.68x | 12.82x | 3.34% | 43.27B | |
| 9.42x | 1.56x | 7.8x | 3.78% | 33.93B | |
| 23.03x | 4.45x | 18.7x | 1.1% | 31.6B | |
| 15.71x | 3.2x | 15.81x | 2.23% | 26.43B | |
| 5.94x | 0.67x | 1.35x | 8.55% | 28.15B | |
| 11.85x | 1.78x | 15.16x | 3.19% | 21.92B | |
| 9.46x | 2.28x | 7.85x | 3.93% | 20.67B | |
| 15.48x | 6.71x | 19.02x | 1.23% | 20.58B | |
| 14.73x | 0.94x | 6.21x | 2.53% | 20.45B | |
| Average | 13.00x | 3.81x | 11.84x | 3.75% | 25.32B | |
| Weighted average by Cap. | 13.48x | 3.22x | 11.71x | 3.49% |
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
