Valuation NEPI Rockcastle N.V.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
147.70 ^ZAR	+0.93%		+0.83%	+1.27%

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	5,664	-	-
Change	-	-2.86%	15.05%	24.78%	7.52%	6.22%	-	-
Enterprise Value (EV) ¹	5,351	5,805	6,204	7,478	8,033	8,519	8,726	8,904
Change	-	8.49%	6.87%	20.54%	7.42%	6.05%	2.43%	2.04%
P/E	-	-	-	8.07x	10.7x	9.55x	9.01x	8.26x
PBR	0.96x	0.88x	0.92x	0.96x	1.07x	1.09x	1.04x	0.99x
PEG	-	-	-	-	-0.5x	0.5x	1.5x	0.91x
Capitalization / Revenue	10.3x	8.54x	8.09x	8.92x	8.63x	8.25x	7.68x	7.49x
EV / Revenue	15.4x	14.3x	12.6x	13.5x	13x	12.4x	11.8x	11.8x
EV / EBITDA	18.8x	14.7x	13.4x	14.2x	13.9x	14.2x	13.4x	12.3x
EV / EBIT	16.7x	10.8x	13.5x	14.2x	14x	14.1x	13.3x	12.6x
EV / FCF	-	-	35.7x	25.6x	31.6x	37.5x	23.8x	19.5x
FCF Yield	-	-	2.8%	3.91%	3.16%	2.67%	4.2%	5.13%
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%	7.26%	7.74%	8.27%
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	7.926	7.926	7.926
Nbr of stocks (in thousands)	608,995	608,995	635,830	702,551	710,717	710,717	-	-
Announcement Date	23/2/22	24/2/23	20/2/24	25/2/25	24/2/26	-	-	-

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.	9.55x	12.36x	14.17x	7.26%	6.44B
SUN HUNG KAI PROPERTIES LIMITED	15.32x	4.85x	13.03x	3.31%	43.62B
MITSUBISHI ESTATE CO., LTD.	20.93x	4.27x	17.53x	1.2%	31.13B
CHINA RESOURCES LAND LIMITED	8.13x	1.43x	7.17x	4.38%	29.27B
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
MITSUI FUDOSAN CO., LTD.	13.98x	3.07x	14.73x	2.51%	25.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.32x	1.41%	21.51B
CK ASSET HOLDINGS LIMITED	8.77x	2.22x	7.12x	4.03%	20.29B
Average	12.22x	4.47x	11.69x	4.07%	25.75B
Weighted average by Cap.	12.84x	3.67x	11.48x	3.75%