NAPRF Dividend: Naspers Ltd Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

NAPRF Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	03/31/2025	03/31/2024	03/31/2023	03/31/2022	03/31/2021
Revenue	7,855	7,181	6,431	5,960	6,294	5,934
Revenue Growth (YoY)	14%	12%	8%	-5%	6%	48%
Cost of Revenue	4,490	4,289	3,966	4,085	4,662	4,088
Gross Profit	3,365	2,892	2,465	1,875	1,632	1,846
Selling, General & Admin	3,164	2,773	2,647	2,307	2,454	2,932
Research & Development	--	--	--	--	--	--
Operating Expenses	3,131	2,746	2,648	2,334	2,420	2,940
Other Non Operating Income (Expenses)	--	--	--	--	--	--
Pretax Income	13,515	12,564	6,986	9,698	18,549	7,222
Income Tax Expense	157	181	151	51	64	-46
Net Income	5,714	5,242	2,855	4,331	12,223	5,304
Net Income Growth	72%	84%	-34%	-65%	130%	71%
Shares Outstanding (Diluted)	796.35	855.23	967.14	1,042.46	1,452.91	2,139.75
Shares Change (YoY)	357%	-12%	-7%	-28%	-32%	-2%
EPS (Diluted)	7.17	6.12	2.95	4.15	8.41	2.47
EPS Growth	-62%	107%	-28.99%	-51%	240%	75%
Free Cash Flow	1,880	1,721	587	-573	-981	-68
Free Cash Flow Per Share	2.36	2.01	0.6	-0.54	-0.67	-0.03
Gross Margin	42.83%	40.27%	38.32%	31.45%	25.92%	31.1%
Operating Margin	2.97%	2.03%	-2.84%	-7.7%	-12.51%	-18.43%
Profit Margin	72.74%	72.99%	44.39%	72.66%	194.2%	89.38%
Free Cash Flow Margin	23.93%	23.96%	9.12%	-9.61%	-15.58%	-1.14%
EBITDA	--	337	28	-235	-504	-830
EBITDA Margin	--	4.69%	0.43%	-3.94%	-8%	-13.98%
D&A For EBITDA	--	191	211	224	284	264
EBIT	234	146	-183	-459	-788	-1,094
EBIT Margin	2.97%	2.03%	-2.84%	-7.7%	-12.51%	-18.43%
Effective Tax Rate	1.16%	1.44%	2.16%	0.52%	0.34%	-0.63%