Naspers LtdShs -N- Stock , NAPRF

	2022	2023	2024	2025	2026
Revenue	8,203	10,168	12,536	15,186	17,735
Dividend	-	0.44	0.57	4.30	4.64
Dividend Yield (in %)	0.31 %	0.31 %	0.39 %	2.97 %	3.21 %
EPS	6.57	8.85	12.88	17.73	10.94
P/E Ratio	22.01	16.34	11.22	8.15	13.21
EBIT	-1,048	-945	-621	-142	243
EBITDA	-694	-638	-287	225	713
Net Profit	14,155	2,599	3,419	4,880	4,019
Net Profit Adjusted	1,710	2,087	3,212	4,190	4,019
Pre-Tax Profit	-	4,755	5,596	8,730	5,896
Net Profit (Adjusted)	17,265	3,807	4,650	7,211	-
EPS (Non-GAAP) ex. SOE	-	-	-	-	-
EPS (GAAP)	49.19	9.31	11.33	17.79	-
Gross Income	3,163	3,963	5,460	6,644	-
Cash Flow from Investing	-2,227	-1,168	-137	0	-
Cash Flow from Operations	11,614	-4,382	-4,707	-4,867	-
Cash Flow from Financing	479	-173	-183	-194	-
Cash Flow per Share	1.45	7.29	2.66	8.39	-
Free Cash Flow	11,470	-4,541	-4,875	-4,976	-
Free Cash Flow per Share	-1.39	-2.99	1.40	3.78	-
Book Value per Share	119.89	131.22	146.61	170.68	-
Net Debt	1,843	1,830	2,818	2,709	-7,922
Research & Development Exp.	-	-	-	-	-
Capital Expenditure	951	175	192	178	-
Selling, General & Admin. Exp.	3,296	4,278	4,942	5,802	-
Shareholder’s Equity	36,949	29,034	23,289	26,752	-
Total Assets	83,474	73,771	77,686	87,113	-

	Previous Quarter	Current Quarter	Next Quarter	Current Year ending 03/31/22	Next Year ending 03/31/23
Earnings Estimates
No. of Analysts	-	-	-	7	8
Average Estimate	-	-	-	6.568 USD	8.849 USD
Year Ago	-	-	-	8.140 USD	6.568 USD
Publish Date	-	-	-	8/25/2022	-
Revenue Estimates
No. of Analysts	-	-	-	7	8
Average Estimate	-	-	-	8,203 USD	10,168 USD
Year Ago	-	-	-	5,934 USD	8,203 USD
Publish Date	-	-	-	8/25/2022	-

* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

Naspers LtdShs -N- Dividend Calendar

Date	Name	Dividend	*yield	Currency
2022	Naspers LtdShs -N-	-	-	ZAR
2021	Naspers LtdShs -N-	6.62	0.19	ZAR
2020	Naspers LtdShs -N-	5.80	0.23	ZAR
2019	Naspers LtdShs -N-	7.15	0.21	ZAR
2018	Naspers LtdShs -N-	6.50	0.22	ZAR
2017	Naspers LtdShs -N-	5.80	0.25	ZAR
2016	Naspers LtdShs -N-	5.20	0.25	ZAR
2015	Naspers LtdShs -N-	4.70	0.25	ZAR
2014	Naspers LtdShs -N-	4.25	0.37	ZAR
2013	Naspers LtdShs -N-	3.85	0.67	ZAR
2012	Naspers LtdShs -N-	3.35	0.78	ZAR
2011	Naspers LtdShs -N-	2.70	0.74	ZAR
2010	Naspers LtdShs -N-	2.35	0.74	ZAR
2009	Naspers LtdShs -N-	2.07	1.29	ZAR

*Yield of the Respective Date

Naspers LtdShs -N- Profile

Naspers Ltd. operates as an Internet and media group. It operates through the following segments: ECommerce, Social and Internet Platforms, Media, and Corporate. The ECommerce segment refers to internet platforms to provide various services and products. The Social and Internet Platforms segment holds listed investments in social and internet platforms through Tencent, and Mail. ru. The Media segment consists of the Media24 in Africa, the group publishes newspapers, magazines and books. The Corporate segment comprises entities providing various corporate functions and activities.

Moody’s Daily Credit Risk Score

Risk

Low
Medium
High

Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

Naspers LtdShs -N- Shareholder

Owner	in %
Freefloat	50.32
Prosus NV	49.00
Public Investment Corporation (SOC) Ltd.	7.45
Government Pension Fund - Global (The)	1.04
Allan Gray - Balanced Fund	0.79
Vanguard Emerging Markets Stock Index Fund	0.68
Naspers Ltd.	0.67
Vanguard Total International Stock Index Fund	0.63

Shareholder percentage totals can add to more than 100% because some holders are included in the free float.