Valuation Stef

Stocks

Market Closed - Euronext Paris 09:25:00 31/08/2026 pm IST			5-day change	1st Jan Change
124.60 ^EUR	-1.27%		-2.66%	-5.18%

24/07	French and Benelux stocks-Factors to watch	RE
23/07	Stef: solid activity in the 2nd quarter

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,262	1,122	1,419	1,611	1,648	1,576	-	-
Change	-	-11.11%	26.43%	13.56%	2.25%	-4.34%	-	-
Enterprise Value (EV) ¹	2,207	2,195	2,464	2,952	3,181	3,081	3,044	3,008
Change	-	-0.56%	12.27%	19.78%	7.76%	-3.12%	-1.22%	-1.17%
P/E	11.6x	7.82x	7.53x	10.5x	19.7x	11.6x	9.35x	8.81x
PBR	1.38x	1.08x	1.31x	1.35x	1.27x	1.12x	1.03x	0.96x
PEG	-	0.2x	0.2x	-0.6x	-0.4x	0.2x	0.4x	1.45x
Capitalization / Revenue	0.36x	0.26x	0.32x	0.34x	0.32x	0.29x	0.28x	0.28x
EV / Revenue	0.63x	0.51x	0.55x	0.61x	0.62x	0.57x	0.55x	0.53x
EV / EBITDA	6.16x	5.29x	5.77x	6.09x	7.31x	6.15x	5.55x	5.25x
EV / EBIT	14.3x	10.8x	9.74x	12.9x	18.4x	13.5x	11.5x	11x
EV / FCF	10.6x	42.8x	22x	-58.9x	-47.7x	27.6x	23.2x	19.5x
FCF Yield	9.46%	2.33%	4.54%	-1.7%	-2.1%	3.63%	4.31%	5.12%
Dividend per Share ²	3	4	5.1	4.15	2.7	4.067	5.107	5.427
Rate of return	2.94%	4.42%	4.47%	3.16%	2.05%	3.26%	4.1%	4.36%
EPS ²	8.78	11.58	15.16	12.46	6.66	10.73	13.33	14.14
Distribution rate	34.2%	34.5%	33.6%	33.3%	40.5%	37.9%	38.3%	38.4%
Net sales ¹	3,507	4,264	4,442	4,801	5,120	5,392	5,555	5,722
EBITDA ¹	358.1	414.8	426.8	484.3	435.2	500.9	548.1	573.3
EBIT ¹	153.9	203.5	253	228.4	173	228.9	263.7	272.3
Net income ¹	110	146.4	191.6	157.2	84.3	136.6	163.3	175.9
Net Debt ¹	944.8	1,073	1,046	1,340	1,533	1,505	1,468	1,432
Reference price ²	102.00	90.60	114.20	131.20	131.40	124.60	124.60	124.60
Nbr of stocks (in thousands)	12,377	12,387	12,424	12,281	12,538	12,649	-	-
Announcement Date	10/03/22	09/03/23	07/03/24	13/03/25	12/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STEF	11.76x	0.58x	6.19x	3.22%	185.25Cr
OLD DOMINION FREIGHT LINE, INC.	34.22x	6.88x	20.57x	0.58%	4.12TCr
JB HUNT TRANSPORT SERVICES	33.35x	1.88x	14.24x	0.69%	2.45TCr
FEDEX FREIGHT HOLDING COMPANY, INC.	26.16x	2.49x	13.5x	-	2TCr
TFI INTERNATIONAL INC.	24.92x	1.56x	10.35x	1.44%	1.1TCr
SAIA, INC.	30.87x	2.58x	14.01x	-.--%	937.16Cr
LANDSTAR SYSTEM, INC.	30.35x	1.06x	18.98x	1.19%	610.97Cr
NIKKON HOLDINGS CO.,LTD.	34.46x	2.74x	17.96x	2.11%	422.94Cr
RXO, INC.	-88.9x	0.58x	29.61x	-.--%	361.35Cr
WERNER ENTERPRISES, INC.	45.76x	0.86x	7.15x	1.49%	230.43Cr
Average	18.30x	2.12x	15.26x	1.19%	1.24TCr
Weighted average by Cap.	27.79x	3.57x	16.42x	0.79%