OTCMNPSNY
Market cap40bUSD
Dec 20, Last price
46.08USD
1D
-1.58%
1Q
11.33%
Jan 2017
57.70%
Name
Naspers Ltd
Chart & Performance
Profile
Naspers Limited operates in the consumer internet industry worldwide. It operates through Classifieds, Food Delivery, Payments and Fintech, Etail, Edtech, and Other Ecommerce segments. It holds investments in classifieds, food delivery, payments and fintech, education, health, and ecommerce, as well as ventures, and social and internet platforms; and offers eMAG platform for online food and grocery delivery network. The company also prints, publishes, and distributes newspapers, magazines, and books through digital platforms, as well as provides media logistics. Naspers Limited was founded in 1915 and is headquartered in Cape Town, South Africa.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 6,431,000 -5.12% | 6,778,000 -14.63% | 7,940,000 33.81% | |||||||
Cost of revenue | 6,613,000 | 7,415,000 | 8,678,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (182,000) | (637,000) | (738,000) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 151,000 | 48,000 | 106,000 | |||||||
Tax Rate | ||||||||||
NOPAT | (333,000) | (685,000) | (844,000) | |||||||
Net income | 2,855,000 -34.08% | 4,331,000 -64.57% | 12,223,000 130.45% | |||||||
Dividends | (199,000) | (191,000) | (238,000) | |||||||
Dividend yield | 0.03% | 0.03% | 0.05% | |||||||
Proceeds from repurchase of equity | (203,000) | (530,000) | (1,504,000) | |||||||
BB yield | 0.03% | 0.08% | 0.31% | |||||||
Debt | ||||||||||
Debt current | 579,000 | 515,000 | 216,000 | |||||||
Long-term debt | 16,297,000 | 16,244,000 | 16,278,000 | |||||||
Deferred revenue | 94,000 | 213,000 | ||||||||
Other long-term liabilities | 119,000 | 135,000 | 160,000 | |||||||
Net debt | (39,756,000) | (42,536,000) | (46,861,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,034,000 | (177,000) | (702,000) | |||||||
CAPEX | (73,000) | (302,000) | (279,000) | |||||||
Cash from investing activities | 142,000 | 12,555,000 | 5,906,000 | |||||||
Cash from financing activities | (8,239,000) | (12,096,000) | 894,000 | |||||||
FCF | (311,000) | (735,000) | (1,035,000) | |||||||
Balance | ||||||||||
Cash | 19,262,000 | 20,631,000 | 13,140,000 | |||||||
Long term investments | 37,370,000 | 38,664,000 | 50,215,000 | |||||||
Excess cash | 56,310,450 | 58,956,100 | 62,958,000 | |||||||
Stockholders' equity | 92,193,000 | 93,572,000 | 95,052,000 | |||||||
Invested Capital | 1,659,550 | 2,156,900 | 3,569,000 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 186,568 | 208,492 | 290,583 | |||||||
Price | 3,357.58 1.96% | 3,292.96 97.88% | 1,664.12 -52.88% | |||||||
Market cap | 626,416,985 -8.76% | 686,557,262 41.98% | 483,564,216 -68.01% | |||||||
EV | 637,547,985 | 676,415,262 | 472,028,216 | |||||||
EBITDA | 29,000 | (413,000) | (541,000) | |||||||
EV/EBITDA | 21,984.41 | |||||||||
Interest | 585,000 | 571,000 | 411,000 | |||||||
Interest/NOPBT |