First Time Loading...
N

Naspers Ltd
OTC:NAPRF

Watchlist Manager
Naspers Ltd
OTC:NAPRF
Watchlist
Price: 169.85 USD Market Closed
Updated: Apr 19, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

6.2B
+4%
Revenue
Growth Rates:
1 Year
-22%
3 Years
+30%
5 Years
+38%
7 Years
+5%
10 Years
+2%
-405m
+12%
Operating Income
Growth Rates:
1 Year
+42%
3 Years
+32%
5 Years
+52%
7 Years
-120%
10 Years
-
4.7B
+9%
Net Income
Growth Rates:
1 Year
+111%
3 Years
+58%
5 Years
-68%
7 Years
+403%
10 Years
+780%

Earnings Waterfall
Naspers Ltd

Revenue
6.2B USD
Cost of Revenue
-4B USD
Gross Profit
2.2B USD
Operating Expenses
-2.6B USD
Operating Income
-405m USD
Other Expenses
5.1B USD
Net Income
4.7B USD

Income Statement
Naspers Ltd

Rotate your device to view
Income Statement
Currency: USD
Mar-2004 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 Dec-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023
Revenue
Revenue
1 804
N/A
2 032
+13%
2 248
+11%
2 363
+5%
2 464
+4%
2 610
+6%
2 702
+4%
2 759
+2%
2 887
+5%
3 161
+9%
3 047
-4%
3 078
+1%
3 604
+17%
4 078
+13%
4 624
+13%
5 150
+11%
5 317
+3%
5 396
+1%
5 861
+9%
6 085
+4%
6 220
+2%
6 476
+4%
6 569
+1%
6 321
-4%
5 930
-6%
5 905
0%
6 098
+3%
6 245
+2%
2 985
-52%
4 497
+51%
3 291
-27%
3 509
+7%
4 001
+14%
4 768
+19%
5 934
+24%
6 700
+13%
8 883
+33%
6 294
-29%
7 973
+27%
5 960
-25%
6 208
+4%
Gross Profit
Cost of Revenue
(1 460)
(1 407)
(1 295)
(1 334)
(1 373)
(1 398)
(1 477)
(1 485)
(1 516)
(1 703)
(1 553)
(1 540)
(1 859)
(2 108)
(2 490)
(2 776)
(2 807)
(2 855)
(3 246)
(3 447)
(3 512)
(3 631)
(3 824)
(3 705)
(3 392)
(3 375)
(3 574)
(3 771)
(1 884)
(2 801)
(2 104)
(2 292)
(2 692)
(3 284)
(4 088)
(4 822)
(6 404)
(4 662)
(5 711)
(4 085)
(4 040)
Gross Profit
344
N/A
626
+82%
953
+52%
1 028
+8%
1 091
+6%
1 212
+11%
1 225
+1%
1 274
+4%
1 371
+8%
1 458
+6%
1 494
+2%
1 538
+3%
1 745
+13%
1 970
+13%
2 134
+8%
2 374
+11%
2 510
+6%
2 541
+1%
2 614
+3%
2 638
+1%
2 708
+3%
2 845
+5%
2 745
-4%
2 616
-5%
2 538
-3%
2 530
0%
2 524
0%
2 474
-2%
1 101
-55%
1 696
+54%
1 187
-30%
1 217
+3%
1 309
+8%
1 484
+13%
1 846
+24%
1 878
+2%
2 479
+32%
1 632
-34%
2 262
+39%
1 875
-17%
2 168
+16%
Operating Income
Operating Expenses
(158)
(346)
(544)
(578)
(620)
(671)
(693)
(736)
(825)
(994)
(1 066)
(1 086)
(1 225)
(1 299)
(1 441)
(1 684)
(1 875)
(1 933)
(2 039)
(2 155)
(2 377)
(2 549)
(2 523)
(2 411)
(2 510)
(2 714)
(2 829)
(2 743)
(1 728)
(2 532)
(1 721)
(1 830)
(1 955)
(2 076)
(2 940)
(3 218)
9 279
(2 420)
(2 957)
(2 334)
(2 573)
Selling, General & Administrative
0
(254)
(542)
(578)
(619)
(686)
(694)
(717)
(827)
(997)
(1 057)
(1 043)
(1 179)
(1 291)
(1 449)
(1 691)
(1 876)
(1 933)
(2 040)
(2 155)
(2 231)
(2 549)
(2 377)
(2 414)
(2 276)
(2 624)
(2 640)
(2 743)
(1 587)
(2 527)
(1 571)
(1 830)
(1 960)
(2 083)
(2 932)
(3 221)
(4 006)
(2 454)
(2 884)
(2 307)
(2 570)
Depreciation & Amortization
(158)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(146)
0
(148)
0
(147)
0
(187)
0
(141)
0
(145)
0
0
0
0
0
32
0
0
0
0
Other Operating Expenses
0
(92)
(2)
(1)
(0)
15
1
(19)
2
3
(9)
(43)
(46)
(9)
7
7
0
0
0
0
0
0
2
1
(87)
(90)
(2)
0
0
(5)
(5)
0
5
7
(8)
3
13 253
34
(74)
(27)
(3)
Operating Income
186
N/A
279
+50%
409
+47%
450
+10%
471
+5%
541
+15%
532
-2%
538
+1%
546
+2%
464
-15%
428
-8%
452
+6%
520
+15%
671
+29%
693
+3%
690
0%
635
-8%
608
-4%
575
-5%
483
-16%
331
-31%
296
-11%
222
-25%
205
-7%
28
-86%
(184)
N/A
(305)
-66%
(269)
+12%
(627)
-133%
(836)
-33%
(534)
+36%
(613)
-15%
(646)
-5%
(592)
+8%
(1 094)
-85%
(1 340)
-22%
11 758
N/A
(788)
N/A
(695)
+12%
(459)
+34%
(405)
+12%
Pre-Tax Income
Interest Income Expense
1
2
14
24
29
(36)
(7)
103
165
148
130
193
214
460
535
352
326
580
871
804
803
1 270
1 403
1 311
1 147
1 356
1 346
2 183
3 008
5 489
3 596
3 549
4 034
4 563
7 136
8 091
160
8 861
6 458
5 095
5 344
Non-Reccuring Items
2
0
0
0
0
(22)
(26)
(13)
(39)
(57)
(28)
0
(8)
(92)
(142)
(172)
(229)
(154)
(338)
(415)
(204)
(95)
(29)
(134)
84
107
1 993
1 925
9 050
10 506
1 329
303
194
1
1 180
13 383
0
10 476
(619)
5 062
5 889
Gain/Loss on Disposition of Assets
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
(853)
0
0
0
0
Total Other Income
(93)
(4)
20
(21)
0
0
(1)
40
71
35
1
19
13
(14)
(4)
36
26
(8)
(1)
0
5
0
2
(39)
2
(115)
(622)
(906)
(252)
(379)
0
0
0
0
0
0
10 455
0
1 557
0
0
Pre-Tax Income
96
N/A
278
+190%
443
+59%
456
+3%
500
+10%
483
-4%
500
+4%
668
+34%
742
+11%
590
-20%
532
-10%
664
+25%
740
+11%
1 025
+39%
1 081
+6%
905
-16%
758
-16%
1 025
+35%
1 107
+8%
870
-21%
934
+7%
1 471
+57%
1 598
+9%
1 344
-16%
1 261
-6%
1 164
-8%
2 412
+107%
2 933
+22%
11 179
+281%
14 780
+32%
4 391
-70%
3 239
-26%
3 582
+11%
3 972
+11%
7 222
+82%
20 134
+179%
21 519
+7%
18 549
-14%
6 700
-64%
9 698
+45%
10 828
+12%
Net Income
Tax Provision
(23)
(55)
(39)
(51)
(147)
(164)
(178)
(219)
(194)
(172)
(167)
(194)
(231)
(232)
(259)
(273)
(278)
(302)
(300)
(280)
(287)
(303)
(338)
(319)
(260)
(258)
(244)
(248)
(70)
(280)
(229)
(202)
(231)
77
46
(127)
(141)
(64)
(55)
(51)
(114)
Income from Continuing Operations
73
223
404
405
354
319
322
449
548
419
365
469
509
792
822
632
480
723
807
590
647
1 168
1 260
1 025
1 001
906
2 168
2 685
11 109
14 500
4 162
3 037
3 351
4 049
7 268
20 007
21 378
18 485
6 645
9 647
10 714
Income to Minority Interest
(18)
(15)
(19)
(19)
(25)
(23)
(27)
(66)
(90)
(85)
(77)
(72)
(90)
(103)
(96)
(102)
(81)
(86)
(84)
(54)
(77)
(76)
(3)
2
(7)
32
169
190
136
104
56
80
(254)
(1 069)
(1 964)
(5 861)
23 686
(6 294)
26 551
(5 449)
(6 039)
Net Income (Common)
55
N/A
208
+280%
386
+85%
392
+2%
497
+27%
456
-8%
283
-38%
368
+30%
481
+31%
760
+58%
687
-10%
397
-42%
419
+6%
689
+64%
726
+5%
530
-27%
399
-25%
637
+60%
723
+14%
536
-26%
570
+6%
1 092
+92%
1 257
+15%
1 027
-18%
994
-3%
938
-6%
2 337
+149%
2 875
+23%
11 358
+295%
14 780
+30%
6 901
-53%
5 737
-17%
3 097
-46%
2 980
-4%
5 304
+78%
14 207
+168%
21 378
+50%
12 223
-43%
2 239
-82%
4 331
+93%
4 721
+9%
EPS (Diluted)
0.2
N/A
0.72
+260%
1.31
+82%
1.29
-2%
1.67
+29%
1.48
-11%
0.91
-39%
1.03
+13%
1.29
+25%
2.02
+57%
1.84
-9%
1.05
-43%
1.09
+4%
1.78
+63%
1.87
+5%
1.36
-27%
1.03
-24%
1.61
+56%
1.82
+13%
1.34
-26%
1.41
+5%
2.67
+89%
3.1
+16%
2.47
-20%
2.37
-4%
2.16
-9%
5.4
+150%
6.63
+23%
26.23
+296%
33.66
+28%
15.89
-53%
13.06
-18%
7.06
-46%
6.94
-2%
12.39
+79%
38.89
+214%
99.01
+155%
42.06
-58%
10.49
-75%
20.77
+98%
24.74
+19%

See Also

Summary
NAPRF intrinsic value, competitors valuation, and company profile.
DCF Valuation
NAPRF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NAPRF stock valuation using valuation multiples.
Wall Street Estimates
NAPRF 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
NAPRF 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
Join more than 129,000+ 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.