Valuation Stef BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:54 2026-07-24 EDT			5-day change	1st Jan Change
129.80 ^EUR	+2.20%		+5.36%	+0.15%

05-19	STEF reshuffles French management with five key appointments
04-23	Oddo BHF maintains rating on STEF following Q1 figures

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	1,662	-	-
Change	-	-11.11%	26.43%	13.56%	2.25%	0.89%	-	-
Enterprise Value (EV) ¹	2,207	2,195	2,464	2,952	3,181	3,167	3,130	3,094
Change	-	-0.56%	12.27%	19.78%	7.76%	-0.42%	-1.19%	-1.14%
P/E	11.6x	7.82x	7.53x	10.5x	19.7x	12.2x	9.86x	9.29x
PBR	1.38x	1.08x	1.31x	1.35x	1.27x	1.18x	1.08x	1.01x
PEG	-	0.2x	0.2x	-0.6x	-0.4x	0.2x	0.4x	1.53x
Capitalization / Revenue	0.36x	0.26x	0.32x	0.34x	0.32x	0.31x	0.3x	0.29x
EV / Revenue	0.63x	0.51x	0.55x	0.61x	0.62x	0.59x	0.56x	0.54x
EV / EBITDA	6.16x	5.29x	5.77x	6.09x	7.31x	6.32x	5.71x	5.4x
EV / EBIT	14.3x	10.8x	9.74x	12.9x	18.4x	13.8x	11.9x	11.4x
EV / FCF	10.6x	42.8x	22x	-58.9x	-47.7x	28.4x	23.9x	20.1x
FCF Yield	9.46%	2.33%	4.54%	-1.7%	-2.1%	3.53%	4.19%	4.98%
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%	3.09%	3.89%	4.13%
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	131.40	131.40	131.40
Nbr of stocks (in thousands)	12,377	12,387	12,424	12,281	12,538	12,649	-	-
Announcement Date	3/10/22	3/9/23	3/7/24	3/13/25	3/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OLD DOMINION FREIGHT LINE, INC.	41.88x	8.15x	25.04x	0.5%	48.45B
JB HUNT TRANSPORT SERVICES	36.84x	2.07x	15.66x	0.63%	27.08B
TFI INTERNATIONAL INC.	31.07x	1.76x	11.71x	1.26%	12.4B
SAIA, INC.	36.83x	3.11x	16.69x	-.--%	11.27B
LANDSTAR SYSTEM, INC.	34.08x	1.24x	21.25x	1.21%	6.8B
RXO, INC.	-95.22x	0.73x	37.13x	-.--%	4.23B
NIKKON HOLDINGS CO.,LTD.	31.69x	2.51x	16.45x	2.22%	3.74B
WERNER ENTERPRISES, INC.	48.35x	0.91x	7.69x	1.36%	2.54B
Average	20.69x	2.56x	18.95x	0.9%	14.56B
Weighted average by Cap.	33.45x	4.56x	20.20x	0.66%