Naspers
NPN.JONaspers Limited Price (NPN.JO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
186,568,000
(10.5157)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Naspers LimitedCurrency: ZAc
| YEAR | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Revenue |
1,126,043,916.00
+0% |
868,574,746.00
-23% |
1,417,357,000.00
+63% |
2,037,198,000.00
+44% |
2,243,171,000.00
+10% |
2,553,865,000.00
+14% |
2,686,212,494.00
+5% |
2,526,657,940.00
-6% |
2,812,464,804.00
+11% |
3,790,649,154.00
+35% |
4,843,970,987.00
+28% |
5,148,313,730.00
+6% |
5,437,444,339.00
+6% |
5,915,252,559.00
+9% |
6,018,393,102.00
+2% |
5,930,000,000.00
-1% |
6,098,000,000.00
+3% |
6,660,000,000.00
+9% |
3,291,000,000.00
-51% |
4,001,000,000.00
+22% |
5,934,000,000.00
+48% |
7,940,000,000.00
+34% |
6,778,000,000.00
-15% |
6,431,000,000.00
-5% |
|
| Cost of Revenue | |||||||||||||||||||||||||
| Cost of Revenue | 645,898,610.00 | 510,953,554.00 | 816,439,000.00 | 1,049,030,000.00 | 1,113,937,000.00 | 1,423,350,000.00 | 1,467,988,102.00 | 1,327,222,295.00 | 1,425,854,907.00 | 1,954,760,786.00 | 2,605,217,462.00 | 2,720,117,237.00 | 3,013,864,947.00 | 3,339,730,019.00 | 3,520,774,786.00 | 3,392,000,000.00 | 3,574,000,000.00 | 4,025,000,000.00 | 2,104,000,000.00 | 2,692,000,000.00 | 4,088,000,000.00 | 5,617,000,000.00 | 4,883,000,000.00 | 3,966,000,000.00 | |
| Gross Profit | |||||||||||||||||||||||||
| Gross Profit |
480,145,306.00
+0% |
357,621,192.00
-26% |
600,918,000.00
+68% |
988,168,000.00
+64% |
1,129,234,000.00
+14% |
1,130,515,000.00
+0% |
1,218,224,392.00
+8% |
1,199,435,645.00
-2% |
1,386,609,897.00
+16% |
1,835,888,368.00
+32% |
2,238,753,525.00
+22% |
2,428,196,493.00
+8% |
2,423,579,392.00
0% |
2,575,522,540.00
+6% |
2,497,618,316.00
-3% |
2,538,000,000.00
+2% |
2,524,000,000.00
-1% |
2,635,000,000.00
+4% |
1,187,000,000.00
-55% |
1,309,000,000.00
+10% |
1,846,000,000.00
+41% |
2,323,000,000.00
+26% |
1,895,000,000.00
-18% |
2,465,000,000.00
+30% |
|
| Gross Profit Ratio | (0.43%) | (0.41%) | (0.42%) | (0.49%) | (0.50%) | (0.44%) | (0.45%) | (0.47%) | (0.49%) | (0.48%) | (0.46%) | (0.47%) | (0.45%) | (0.44%) | (0.41%) | (0.43%) | (0.41%) | (0.40%) | (0.36%) | (0.33%) | (0.31%) | (0.29%) | (0.28%) | (0.38%) | |
| Operating Expenses | |||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 444,043,591.00 | 295,000,794.00 | 449,943,000.00 | 600,090,000.00 | 600,389,000.00 | 642,055,000.00 | 714,372,857.00 | 723,739,005.00 | 978,814,679.00 | 1,239,495,428.00 | 1,515,927,931.00 | 1,821,929,649.00 | 1,920,835,727.00 | 2,260,749,025.00 | 2,309,636,164.00 | 2,423,000,000.00 | 2,827,000,000.00 | 2,786,000,000.00 | 1,716,000,000.00 | 1,960,000,000.00 | 2,932,000,000.00 | 3,061,000,000.00 | 2,532,000,000.00 | 2,647,000,000.00 | |
| Selling, General & Admin... | 444,043,591.00 | 295,000,794.00 | 449,943,000.00 | 600,090,000.00 | 600,389,000.00 | 642,055,000.00 | 714,372,857.00 | 723,739,005.00 | 978,814,679.00 | 1,239,495,428.00 | 1,515,927,931.00 | 1,821,929,649.00 | 1,920,835,727.00 | 2,260,749,025.00 | 2,309,636,164.00 | 2,423,000,000.00 | 2,827,000,000.00 | 2,786,000,000.00 | 1,716,000,000.00 | 1,960,000,000.00 | 2,932,000,000.00 | 3,061,000,000.00 | 2,532,000,000.00 | 2,647,000,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 0.00 | 89,147,196.00 | 127,461,000.00 | 178,130,000.00 | 120,616,000.00 | 112,399,000.00 | 25,724,357.00 | 137,877,319.00 | 227,212,242.00 | 283,100,485.00 | 324,005,071.00 | 500,267,930.00 | 265,331,529.00 | 267,812,097.00 | 261,923,445.00 | 253,000,000.00 | 342,000,000.00 | 352,000,000.00 | 146,000,000.00 | 218,000,000.00 | 264,000,000.00 | 197,000,000.00 | 205,000,000.00 | 211,000,000.00 | |
| Other Expenses | 81,778,121.00 | -21,685,386.31 | 65,387,000.00 | -4,436,000.00 | 90,323,000.00 | 9,555,000.00 | 3,916,252.00 | 20,487,096.00 | -8,914,195.27 | 289,734,594.00 | 693,982,846.00 | -188,790,191.25 | 0.00 | -42,435,015.49 | 132,155,652.00 | 0.00 | 0.00 | -2,000,000.00 | -5,000,000.00 | 5,000,000.00 | -8,000,000.00 | 35,000,000.00 | 9,000,000.00 | 380,000,000.00 | |
| Total Operating Expenses | 525,821,713.00 | 384,147,991.00 | 597,083,000.00 | 783,157,000.00 | 600,389,000.00 | 642,056,000.00 | 718,289,109.00 | 721,947,426.00 | 978,814,679.00 | 1,288,777,387.00 | 1,644,915,038.00 | 1,821,929,649.00 | 1,924,406,657.00 | 2,260,749,025.00 | 2,309,636,164.00 | 2,422,000,000.00 | 2,827,000,000.00 | 2,786,000,000.00 | 1,716,000,000.00 | 1,960,000,000.00 | 2,932,000,000.00 | 3,061,000,000.00 | 2,532,000,000.00 | 3,027,000,000.00 | |
| Cost and Exponses | 1,171,720,324.00 | 895,101,545.00 | 1,413,522,000.00 | 1,832,187,000.00 | 1,714,326,000.00 | 2,065,406,000.00 | 2,186,277,212.00 | 2,049,169,721.00 | 2,404,669,586.00 | 3,243,538,173.00 | 4,250,132,500.00 | 4,542,046,887.00 | 4,938,271,604.00 | 5,600,479,044.00 | 5,830,410,950.00 | 5,814,000,000.00 | 6,401,000,000.00 | 6,811,000,000.00 | 3,820,000,000.00 | 4,652,000,000.00 | 7,020,000,000.00 | 8,678,000,000.00 | 7,415,000,000.00 | 6,993,000,000.00 | |
| Operating Income | |||||||||||||||||||||||||
| Operating Income |
-45,676,407.80
+0% |
-26,526,799.12
-42% |
3,835,000.00
-114% |
205,011,000.00
+5,246% |
528,845,000.00
+158% |
488,459,000.00
-8% |
499,935,282.00
+2% |
477,488,218.00
-4% |
407,795,218.00
-15% |
547,110,980.00
+34% |
593,838,486.00
+9% |
417,476,652.00
-30% |
412,821,153.00
-1% |
190,297,469.00
-54% |
131,332,252.00
-31% |
-177,000,000.00
-235% |
-360,000,000.00
+103% |
-198,000,000.00
-45% |
-567,000,000.00
+186% |
-720,000,000.00
+27% |
-1,189,000,000.00
+65% |
-894,000,000.00
-25% |
-1,384,000,000.00
+55% |
-562,000,000.00
-59% |
|
| Operating Income Ratio | (-0.04%) | (-0.03%) | (0.00%) | (0.10%) | (0.24%) | (0.19%) | (0.19%) | (0.19%) | (0.14%) | (0.14%) | (0.12%) | (0.08%) | (0.08%) | (0.03%) | (0.02%) | (-0.03%) | (-0.06%) | (-0.03%) | (-0.17%) | (-0.18%) | (-0.20%) | (-0.11%) | (-0.20%) | (-0.09%) | |
| Other Income and Exp... | |||||||||||||||||||||||||
| Interest Income | 0.00 | -0.39 | 0.00 | 0.00 | 0.00 | 0.00 | 45,372,953.00 | 143,131,501.00 | 60,280,065.00 | 47,115,719.00 | 58,710,363.00 | 52,151,986.00 | 46,854,930.00 | 57,145,820.00 | 41,252,325.00 | 40,000,000.00 | 70,000,000.00 | 88,000,000.00 | 284,000,000.00 | 245,000,000.00 | 101,000,000.00 | 64,000,000.00 | 483,000,000.00 | 920,000,000.00 | |
| Interest Expenses | 0.00 | 36,357,174.00 | 0.00 | 0.00 | 0.00 | 0.00 | 51,797,915.00 | 39,851,639.00 | 92,477,808.00 | 119,549,367.00 | 203,363,327.00 | 165,712,937.00 | 162,423,211.00 | 232,543,884.00 | 226,599,598.00 | 292,000,000.00 | 278,000,000.00 | 267,000,000.00 | 205,000,000.00 | 229,000,000.00 | 268,000,000.00 | 411,000,000.00 | 571,000,000.00 | 585,000,000.00 | |
| Total Other Income/Exp... | 45,676,407.00 | -21,685,386.31 | 57,666,000.00 | -97,503,000.00 | 38,458,000.00 | 34,830,000.00 | -23,566,088.00 | 172,006,595.00 | 95,370,245.00 | 232,735,406.00 | 549,329,882.00 | 304,828,361.00 | 560,744,225.00 | 696,947,736.00 | 1,437,000,000.00 | 1,438,000,000.00 | 2,772,000,000.00 | 11,838,000,000.00 | 4,958,000,000.00 | 4,302,000,000.00 | 8,411,000,000.00 | 19,534,000,000.00 | 10,771,000,000.00 | 7,548,000,000.00 | |
| EBITDA | |||||||||||||||||||||||||
| EBITDA | -45,676,407.80 | 62,620,397.00 | 131,296,000.00 | 383,141,000.00 | 649,461,000.00 | 600,858,000.00 | 593,110,997.00 | 827,223,773.00 | 822,873,111.00 | 1,182,496,239.00 | 1,346,531,696.00 | 888,017,950.00 | 784,844,384.00 | 584,898,668.00 | 1,845,000,000.00 | 364,000,000.00 | 3,032,000,000.00 | -491,000,000.00 | -415,000,000.00 | 4,029,000,000.00 | 7,754,000,000.00 | 19,153,000,000.00 | 10,472,000,000.00 | 7,782,000,000.00 | |
| EBITDA ratio | (-0.04%) | (0.07%) | (0.09%) | (0.19%) | (0.29%) | (0.24%) | (0.20%) | (0.34%) | (0.30%) | (0.31%) | (0.35%) | (0.18%) | (0.26%) | (0.24%) | (0.31%) | (0.22%) | (0.25%) | (1.93%) | (0.96%) | (0.93%) | (1.24%) | (2.68%) | (1.78%) | (1.21%) | |
| Income Before Tax | |||||||||||||||||||||||||
| Income Before Tax | 0.00 | -48,212,185.43 | 61,501,000.00 | 107,508,000.00 | 477,884,000.00 | 523,289,000.00 | 473,861,724.00 | 649,494,813.00 | 503,081,901.00 | 779,846,386.00 | 1,143,168,368.00 | 722,305,013.00 | 1,006,353,009.00 | 888,683,524.00 | 1,464,087,010.00 | 1,261,000,000.00 | 3,052,000,000.00 | 11,658,000,000.00 | 4,391,000,000.00 | 3,635,000,000.00 | 7,222,000,000.00 | 18,644,000,000.00 | 9,460,000,000.00 | 6,986,000,000.00 | |
| Income Before Tax Ratio | (0.00%) | (-0.06%) | (0.04%) | (0.05%) | (0.21%) | (0.20%) | (0.18%) | (0.26%) | (0.18%) | (0.21%) | (0.24%) | (0.14%) | (0.19%) | (0.15%) | (0.24%) | (0.21%) | (0.50%) | (1.75%) | (1.33%) | (0.91%) | (1.22%) | (2.35%) | (1.40%) | (1.09%) | |
| Income Tax Expense | |||||||||||||||||||||||||
| Income Tax Expense | -124,820,552.51 | -13,052,008.83 | 20,227,000.00 | 27,978,000.00 | 40,767,000.00 | 152,001,000.00 | 172,190,903.00 | 169,666,546.00 | 151,288,419.00 | 244,785,115.00 | 272,468,792.00 | 268,452,350.00 | 276,151,922.00 | 272,998,599.00 | 309,351,268.00 | 260,000,000.00 | 244,000,000.00 | 360,000,000.00 | 229,000,000.00 | 231,000,000.00 | -46,000,000.00 | 106,000,000.00 | 48,000,000.00 | 151,000,000.00 | |
| Net Income | |||||||||||||||||||||||||
| Net Income | 124,820,552.00
+0% |
-169,823,399.56
-236% |
41,274,000.00
-124% |
59,092,000.00
+43% |
417,837,000.00
+607% |
518,725,000.00
+24% |
301,670,820.00
-42% |
499,639,196.00
+66% |
607,042,208.00
+21% |
440,965,222.00
-27% |
770,115,985.00
+75% |
377,319,622.00
-51% |
654,345,875.00
+73% |
542,319,497.00
-17% |
1,154,653,402.00
+113% |
994,000,000.00
-14% |
2,921,000,000.00
+194% |
11,357,000,000.00
+289% |
6,901,000,000.00
-39% |
3,097,000,000.00
-55% |
5,304,000,000.00
+71% |
12,223,000,000.00
+130% |
4,331,000,000.00
-65% |
2,855,000,000.00
-34% |
|
| Net Income Ratio | (0.11%) | (-0.20%) | (0.03%) | (0.03%) | (0.19%) | (0.20%) | (0.11%) | (0.20%) | (0.22%) | (0.12%) | (0.16%) | (0.07%) | (0.12%) | (0.09%) | (0.19%) | (0.17%) | (0.48%) | (1.71%) | (2.10%) | (0.77%) | (0.89%) | (1.54%) | (0.64%) | (0.44%) | |
| Earning Per Share | |||||||||||||||||||||||||
| Basic EPS | 0.89 | -1.17 | 0.24 | 0.23 | 1.38 | 1.82 | 0.93 | 1.19 | 0.76 | 1.18 | 2.06 | 1.00 | 1.70 | 1.37 | 3.11 | 2.38 | 5.42 | 26.31 | 15.79 | 7.09 | 12.43 | 42.18 | 20.78 | 16.21 | |
| Diluted EPS | 0.88 | -1.17 | 0.24 | 0.22 | 1.31 | 1.72 | 0.89 | 1.16 | 0.75 | 1.15 | 1.98 | 0.97 | 1.66 | 1.34 | 3.05 | 2.32 | 5.35 | 26.31 | 15.73 | 6.90 | 12.04 | 41.27 | 19.98 | 15.30 | |
| Share Outstanding | |||||||||||||||||||||||||
| Basic Share Outstanding | 139,846,154.00 | 145,741,018.00 | 296,816,639.00 | 258,629,820.00 | 277,341,070.00 | 284,491,179.00 | 295,756,338.00 | 353,622,408.00 | 371,003,575.00 | 372,950,832.00 | 374,501,000.00 | 375,653,000.00 | 385,064,137.00 | 395,077,590.00 | 403,576,000.00 | 417,575,415.00 | 431,206,817.00 | 431,635,366.00 | 436,976,881.00 | 436,756,236.00 | 426,823,214.00 | 289,776,608.00 | 208,404,342.00 | 176,141,419.00 | |
| Diluted Share Outstanding | 142,031,250.00 | 145,741,018.00 | 296,816,639.00 | 266,019,610.00 | 293,014,031.00 | 300,816,521.00 | 307,847,042.00 | 362,106,436.00 | 374,107,923.00 | 383,820,177.00 | 389,465,000.00 | 388,567,000.00 | 394,364,537.00 | 405,468,836.00 | 405,171,000.00 | 419,208,264.00 | 432,684,169.00 | 433,003,442.00 | 438,835,379.00 | 438,481,394.00 | 427,951,427.00 | 290,582,540.00 | 208,492,439.00 | 186,568,000.00 | |