Valuation NEPI Rockcastle N.V.

Stocks

End-of-day quote Johannesburg S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
151.98 ^ZAR	+0.29%		+0.65%	+4.20%

10/08	NEPI Rockcastle Unit Signs EUR250 Million Green Term Loan Facility	MT
09/07	NEPI Rockcastle N.V. Announces Changes to the Composition of Board Committees, Effective July 8, 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	5,777	-	-
Change	-	-2.86%	15.05%	24.78%	7.52%	8.34%	-	-
Enterprise Value (EV) ¹	5,351	5,805	6,204	7,478	8,033	8,632	8,839	9,017
Change	-	8.49%	6.87%	20.54%	7.42%	7.46%	2.39%	2.02%
P/E	-	-	-	8.07x	10.7x	9.79x	9.24x	8.47x
PBR	0.96x	0.88x	0.92x	0.96x	1.07x	1.11x	1.06x	1.02x
PEG	-	-	-	-	-0.5x	0.5x	1.53x	0.93x
Capitalization / Revenue	10.3x	8.54x	8.09x	8.92x	8.63x	8.41x	7.84x	7.64x
EV / Revenue	15.4x	14.3x	12.6x	13.5x	13x	12.6x	12x	11.9x
EV / EBITDA	18.8x	14.7x	13.4x	14.2x	13.9x	14.4x	13.6x	12.5x
EV / EBIT	16.7x	10.8x	13.5x	14.2x	14x	14.3x	13.5x	12.8x
EV / FCF	-	-	35.7x	25.6x	31.6x	38x	24.1x	19.8x
FCF Yield	-	-	2.8%	3.91%	3.16%	2.63%	4.15%	5.06%
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%	7.08%	7.55%	8.07%
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	8.128	8.128	8.128
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.	9.8x	12.57x	14.41x	7.07%	6.68B
SUN HUNG KAI PROPERTIES LIMITED	15.16x	4.81x	12.94x	3.34%	43.1B
CHINA RESOURCES LAND LIMITED	8.65x	1.5x	7.83x	4.11%	29.9B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.14B
EMAAR PROPERTIES	6.36x	0.35x	0.73x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.8B
ALPHA DHABI HOLDING	8.29x	0.92x	3.34x	2.7%	21.2B
CK ASSET HOLDINGS LIMITED	8.92x	2.3x	7.07x	3.91%	21.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.85B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.1x	1.64x	14.18x	3.74%	18.4B
Average	11.30x	3.77x	10.93x	3.93%	24B
Weighted average by Cap.	11.78x	3.18x	10.69x	3.73%