Sector: Internet / Media holding
ZA_NPN
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: yahoo_fundamentals_timeseries/NPN.JO
Monetary columns are in B USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueB USD | Operating profitB USD | D&AB USD | EBITDAB USD | Net profitB USD | Operating CFB USD | Capex + M&AB USD | AssetsB USD | EquityB USD | ROE (annualized) | Net debtB USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-03-31 | FY 2026 (12M) | OK | 10.8 y/y 51.1% | 0.3 y/y 140.3% | 0.6 y/y 201.6% | 0.9 y/y 178.1% | 5.0 y/y -5.2% | 1.6 | -0.2 | 79.7 y/y 8.8% | 23.3 y/y 5.0% | 21.9% | 12.1 | Link |
| 2025-03-31 | FY 2025 (12M) | OK | 7.2 y/y 11.7% | 0.1 y/y — | 0.2 y/y -9.5% | 0.3 y/y 969.0% | 5.2 y/y 83.6% | 1.9 | -0.1 | 73.3 y/y 17.7% | 22.2 y/y 24.1% | 26.2% | 9.9 | Link |
| 2024-03-31 | FY 2024 (12M) | OK | 6.4 y/y 7.9% | -0.2 y/y — | 0.2 y/y 2.9% | 0.0 y/y — | 2.9 y/y -34.1% | 1.0 | -0.1 | 62.3 y/y -4.9% | 17.9 y/y -5.7% | 15.5% | 14.4 | Link |
| 2023-03-31 | FY 2023 (12M) | OK | 6.0 y/y — | -0.4 y/y — | 0.2 y/y — | -0.2 y/y — | 4.3 y/y — | -0.2 | -0.3 | 65.5 y/y — | 19.0 y/y — | — | 6.8 | Link |
Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
Value the company creates per year, as a % of market cap
Value created per year: +35.2%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X = — | 552 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (33 736 + 12 088) ÷ 862 | 30.0x — capped at 30x |
| 3. Target multiple (Current EV/EBITDA + 8) ÷ 2 = (30.0 + 8) ÷ 2 | 19.0x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = -2 144 + 0 + 0 − 0 | 1 395 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap = (552 × 19.0 + 1 395) ÷ 33 736 | +35.2% |
Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.
Caveats:
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2025-12-03 | 508 ZAR | Ex-dividend: 508 ZAR per share | Paid | Yahoo Finance (ex-div) |
| 2024-12-04 | 241 ZAR | Ex-dividend: 241 ZAR per share | Paid | Yahoo Finance (ex-div) |
| 2023-12-06 | 174.8 ZAR | Ex-dividend: 174.8 ZAR per share | Paid | Yahoo Finance (ex-div) |
| 2022-10-05 | 132.0469 ZAR | Ex-dividend: 132.0469 ZAR per share | Paid | Yahoo Finance (ex-div) |
| 2021-12-01 | 132.3263 ZAR | Ex-dividend: 132.3263 ZAR per share | Paid | Yahoo Finance (ex-div) |
KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).
Investor reporting (IR): https://www.naspers.com/investors
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)