Valuation Stef

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 07/08/2026 pm IST			5-day change	1st Jan Change
134.60 ^EUR	+0.30%		-0.59%	+2.44%

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	1,703	-	-
Change	-	-11.11%	26.43%	13.56%	2.25%	3.34%	-	-
Enterprise Value (EV) ¹	2,207	2,195	2,464	2,952	3,181	3,208	3,170	3,134
Change	-	-0.56%	12.27%	19.78%	7.76%	0.85%	-1.17%	-1.13%
P/E	11.6x	7.82x	7.53x	10.5x	19.7x	12.5x	10.1x	9.52x
PBR	1.38x	1.08x	1.31x	1.35x	1.27x	1.21x	1.11x	1.04x
PEG	-	0.2x	0.2x	-0.6x	-0.4x	0.2x	0.4x	1.57x
Capitalization / Revenue	0.36x	0.26x	0.32x	0.34x	0.32x	0.32x	0.31x	0.3x
EV / Revenue	0.63x	0.51x	0.55x	0.61x	0.62x	0.59x	0.57x	0.55x
EV / EBITDA	6.16x	5.29x	5.77x	6.09x	7.31x	6.4x	5.78x	5.47x
EV / EBIT	14.3x	10.8x	9.74x	12.9x	18.4x	14x	12x	11.5x
EV / FCF	10.6x	42.8x	22x	-58.9x	-47.7x	28.7x	24.2x	20.3x
FCF Yield	9.46%	2.33%	4.54%	-1.7%	-2.1%	3.48%	4.13%	4.91%
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%	3.02%	3.79%	4.03%
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	134.60	134.60	134.60
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	12.54x	0.59x	6.4x	3.02%	196.83Cr
OLD DOMINION FREIGHT LINE, INC.	37.27x	7.49x	22.39x	0.53%	4.49TCr
JB HUNT TRANSPORT SERVICES	34.32x	1.93x	14.63x	0.67%	2.52TCr
FEDEX FREIGHT HOLDING COMPANY, INC.	28.47x	2.67x	14.53x	-	2.16TCr
TFI INTERNATIONAL INC.	26.29x	1.63x	10.82x	1.37%	1.16TCr
SAIA, INC.	31.89x	2.67x	14.46x	-.--%	968.98Cr
LANDSTAR SYSTEM, INC.	30.91x	1.09x	19.3x	1.17%	621.01Cr
NIKKON HOLDINGS CO.,LTD.	33.72x	2.57x	16.87x	2.16%	399.41Cr
RXO, INC.	-89.78x	0.58x	29.45x	-.--%	357.88Cr
WERNER ENTERPRISES, INC.	45.36x	0.84x	7.03x	1.52%	224.97Cr
Average	19.10x	2.21x	15.59x	1.16%	1.31TCr
Weighted average by Cap.	29.77x	3.89x	17.36x	0.75%