N

Netcare Ltd
JSE:NTC

Watchlist Manager
Netcare Ltd
JSE:NTC
Watchlist
Price: 1 323 Zac -1.34%
Market Cap: 17.7B Zac
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+6%
3 Years
+19%
5 Years
+17%
7 Years
+32%
10 Years
-21%
0
Operating Income
+0%
Growth Rates:
1 Year
+18%
3 Years
+49%
5 Years
-8%
7 Years
+1%
10 Years
+3%
0
Net Income
+0%
Growth Rates:
1 Year
+13%
3 Years
+97%
5 Years
-40%
7 Years
-
10 Years
-32%

Earnings Waterfall
Netcare Ltd

Revenue
25.2B ZAR
Cost of Revenue
-12.7B ZAR
Gross Profit
12.5B ZAR
Operating Expenses
-9.1B ZAR
Operating Income
3.4B ZAR
Other Expenses
-1.9B ZAR
Net Income
1.4B ZAR

Income Statement
Netcare Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024
Revenue
Revenue
6 853
N/A
7 204
+5%
7 534
+5%
7 957
+6%
11 616
+46%
16 545
+42%
18 607
+12%
20 012
+8%
21 735
+9%
23 011
+6%
23 232
+1%
22 651
-3%
22 474
-1%
22 828
+2%
22 584
-1%
23 487
+4%
24 815
+6%
25 663
+3%
27 382
+7%
29 650
+8%
31 783
+7%
32 676
+3%
33 711
+3%
36 221
+7%
37 729
+4%
28 122
-25%
19 114
-32%
19 873
+4%
20 717
+4%
21 271
+3%
21 589
+1%
21 782
+1%
18 843
-13%
18 211
-3%
21 200
+16%
21 430
+1%
21 636
+1%
22 862
+6%
23 699
+4%
24 196
+2%
25 202
+4%
Gross Profit
Cost of Revenue
(5 617)
(4 073)
(2 313)
(3 267)
(6 376)
(9 584)
(10 856)
(11 652)
(12 842)
(13 608)
(13 701)
(13 272)
(12 893)
(13 170)
(13 142)
(13 599)
(14 346)
(14 723)
(15 568)
(16 830)
(18 227)
(18 663)
(18 948)
(20 362)
(21 287)
(15 284)
(9 661)
(10 012)
(10 364)
(10 553)
(10 653)
(10 795)
(9 810)
(9 582)
(10 748)
(10 943)
(11 085)
(11 601)
(11 937)
(12 227)
(12 746)
Gross Profit
1 236
N/A
3 131
+153%
5 221
+67%
4 690
-10%
5 240
+12%
6 961
+33%
7 751
+11%
8 360
+8%
8 893
+6%
9 403
+6%
9 531
+1%
9 379
-2%
9 581
+2%
9 658
+1%
9 442
-2%
9 888
+5%
10 469
+6%
10 940
+4%
11 814
+8%
12 820
+9%
13 556
+6%
14 013
+3%
14 763
+5%
15 859
+7%
16 442
+4%
12 838
-22%
9 453
-26%
9 861
+4%
10 353
+5%
10 718
+4%
10 936
+2%
10 987
+0%
9 033
-18%
8 629
-4%
10 452
+21%
10 487
+0%
10 551
+1%
11 261
+7%
11 762
+4%
11 969
+2%
12 456
+4%
Operating Income
Operating Expenses
(215)
(2 130)
(4 068)
(3 454)
(3 672)
(4 520)
(4 761)
(5 230)
(5 523)
(5 795)
(5 831)
(5 658)
(5 873)
(6 095)
(6 206)
(6 551)
(6 964)
(7 727)
(8 817)
(9 853)
(10 303)
(10 492)
(11 035)
(11 937)
(12 314)
(9 057)
(6 122)
(6 402)
(6 867)
(7 217)
(7 296)
(7 656)
(7 714)
(7 784)
(8 188)
(8 061)
(8 089)
(8 453)
(8 905)
(9 011)
(9 092)
Selling, General & Administrative
0
(1 948)
(3 982)
(3 370)
(3 333)
(3 845)
(3 921)
(4 290)
(4 535)
(5 393)
(6 063)
(5 897)
(6 128)
(6 409)
(6 383)
(6 694)
(6 964)
(7 729)
(9 123)
(10 158)
(10 653)
(10 902)
(11 533)
(12 431)
(12 771)
(9 515)
(6 582)
(6 894)
(7 378)
(7 694)
(7 742)
(8 103)
(8 100)
(8 100)
(8 518)
(8 431)
(8 524)
(8 921)
(9 371)
(9 509)
(9 638)
Depreciation & Amortization
(215)
(229)
(252)
(262)
(554)
(949)
(1 044)
(1 123)
(1 244)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
47
165
178
214
273
204
183
256
(402)
232
239
255
314
177
143
0
2
306
305
350
410
498
494
457
458
460
492
511
477
446
447
386
316
330
370
435
468
466
498
546
Operating Income
1 021
N/A
1 001
-2%
1 153
+15%
1 236
+7%
1 568
+27%
2 441
+56%
2 990
+22%
3 130
+5%
3 370
+8%
3 608
+7%
3 700
+3%
3 721
+1%
3 708
0%
3 563
-4%
3 236
-9%
3 337
+3%
3 505
+5%
3 213
-8%
2 997
-7%
2 967
-1%
3 253
+10%
3 521
+8%
3 728
+6%
3 922
+5%
4 128
+5%
3 781
-8%
3 331
-12%
3 459
+4%
3 486
+1%
3 501
+0%
3 640
+4%
3 331
-8%
1 319
-60%
845
-36%
2 264
+168%
2 426
+7%
2 462
+1%
2 808
+14%
2 857
+2%
2 958
+4%
3 364
+14%
Pre-Tax Income
Interest Income Expense
(119)
(95)
(37)
(54)
(804)
(1 844)
(2 103)
(2 204)
(2 425)
(2 479)
(2 233)
(1 980)
(1 954)
(1 910)
(890)
(830)
(4 556)
(4 002)
(470)
(272)
(257)
(343)
(245)
(181)
(2 158)
(2 027)
(15)
(12)
(203)
(361)
(227)
(424)
(249)
(225)
(845)
(823)
(693)
(762)
(818)
(889)
(950)
Non-Reccuring Items
(57)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10 773)
(7 503)
3 257
0
0
0
0
0
0
203
203
(1 534)
(1 544)
(10)
0
0
(274)
(324)
(188)
(233)
(180)
(196)
(172)
(144)
(205)
Total Other Income
0
(1)
(1)
1
1
0
0
0
0
0
0
0
0
0
(415)
(467)
87
110
(94)
(80)
(99)
(96)
(108)
(112)
(105)
(107)
(39)
(43)
(51)
(53)
(56)
(56)
(66)
(63)
(55)
(62)
(55)
(56)
(60)
(63)
(71)
Pre-Tax Income
845
N/A
905
+7%
1 115
+23%
1 183
+6%
765
-35%
597
-22%
887
+49%
926
+4%
945
+2%
1 129
+19%
1 467
+30%
1 741
+19%
1 754
+1%
1 653
-6%
1 931
+17%
2 040
+6%
(11 737)
N/A
(8 182)
+30%
5 690
N/A
2 615
-54%
2 897
+11%
3 082
+6%
3 375
+10%
3 629
+8%
1 865
-49%
1 850
-1%
3 480
+88%
1 870
-46%
1 688
-10%
3 077
+82%
3 357
+9%
2 851
-15%
730
-74%
233
-68%
1 176
+405%
1 308
+11%
1 534
+17%
1 794
+17%
1 807
+1%
1 862
+3%
2 138
+15%
Net Income
Tax Provision
(216)
(231)
(299)
(336)
(227)
(168)
99
108
(68)
(125)
(350)
(393)
(294)
(163)
(95)
(198)
2 023
1 946
(640)
(799)
(801)
(834)
(936)
(962)
(831)
(849)
(942)
(719)
(682)
(865)
(879)
(853)
(291)
(54)
(416)
(475)
(484)
(526)
(471)
(484)
(591)
Income from Continuing Operations
630
674
815
846
538
429
986
1 034
877
1 004
1 117
1 348
1 460
1 490
1 836
1 842
(9 714)
(6 236)
5 050
1 816
2 096
2 248
2 439
2 667
1 034
1 001
2 538
1 151
1 006
2 212
2 478
1 998
439
179
760
833
1 050
1 268
1 336
1 378
1 547
Income to Minority Interest
(2)
(1)
(2)
(5)
204
215
(138)
(155)
(114)
(137)
(114)
(171)
(174)
(117)
(238)
(190)
5 111
5 073
41
81
57
74
22
(59)
671
436
2 236
2 716
196
(18)
(31)
(26)
7
14
9
(1)
(37)
(48)
(15)
(21)
(48)
Equity Earnings Affiliates
24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
652
N/A
689
+6%
814
+18%
842
+3%
730
-13%
641
-12%
927
+45%
967
+4%
801
-17%
1 484
+85%
1 564
+5%
1 113
-29%
1 233
+11%
1 324
+7%
1 570
+19%
1 627
+4%
(4 235)
N/A
(798)
+81%
5 044
N/A
1 851
-63%
2 107
+14%
2 275
+8%
2 412
+6%
2 558
+6%
1 667
-35%
2 042
+22%
(549)
N/A
1 630
N/A
4 885
+200%
2 145
-56%
2 393
+12%
1 919
-20%
392
-80%
146
-63%
730
+400%
794
+9%
975
+23%
1 178
+21%
1 271
+8%
1 299
+2%
1 436
+11%
EPS (Diluted)
0.42
N/A
0.46
+10%
0.55
+20%
0.57
+4%
0.49
-14%
0.5
+2%
0.71
+42%
0.74
+4%
0.63
-15%
1.17
+86%
1.21
+3%
0.86
-29%
0.95
+10%
1.02
+7%
1.18
+16%
1.22
+3%
-3.22
N/A
-0.59
+82%
3.73
N/A
1.36
-64%
1.55
+14%
1.67
+8%
1.75
+5%
1.85
+6%
1.22
-34%
1.48
+21%
-0.4
N/A
1.18
N/A
3.54
+200%
1.57
-56%
1.76
+12%
1.41
-20%
0.29
-79%
0.11
-62%
0.54
+391%
0.59
+9%
0.72
+22%
0.87
+21%
0.95
+9%
0.98
+3%
1.11
+13%

See Also

Summary
NTC intrinsic value, competitors valuation, and company profile.
DCF Valuation
NTC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NTC stock valuation using valuation multiples.
Wall Street Estimates
NTC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NTC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 247,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.