Valuation Stef Boerse Muenchen

Stocks

Real-time Boerse Muenchen 02:44:27 2026-08-19 EDT			5-day change	1st Jan Change
129.20 ^EUR	0.00%		-1.35%	+1.70%

07-24	French and Benelux stocks-Factors to watch	RE
07-23	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	1,619	-	-
Change	-	-11.11%	26.43%	13.56%	2.25%	-1.72%	-	-
Enterprise Value (EV) ¹	2,207	2,195	2,464	2,952	3,181	3,124	3,087	3,051
Change	-	-0.56%	12.27%	19.78%	7.76%	-1.77%	-1.21%	-1.16%
P/E	11.6x	7.82x	7.53x	10.5x	19.7x	11.9x	9.6x	9.05x
PBR	1.38x	1.08x	1.31x	1.35x	1.27x	1.15x	1.06x	0.98x
PEG	-	0.2x	0.2x	-0.6x	-0.4x	0.2x	0.4x	1.49x
Capitalization / Revenue	0.36x	0.26x	0.32x	0.34x	0.32x	0.3x	0.29x	0.28x
EV / Revenue	0.63x	0.51x	0.55x	0.61x	0.62x	0.58x	0.56x	0.53x
EV / EBITDA	6.16x	5.29x	5.77x	6.09x	7.31x	6.24x	5.63x	5.32x
EV / EBIT	14.3x	10.8x	9.74x	12.9x	18.4x	13.6x	11.7x	11.2x
EV / FCF	10.6x	42.8x	22x	-58.9x	-47.7x	28x	23.6x	19.8x
FCF Yield	9.46%	2.33%	4.54%	-1.7%	-2.1%	3.58%	4.25%	5.05%
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%	3.18%	3.99%	4.24%
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	128.00	128.00	128.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OLD DOMINION FREIGHT LINE, INC.	35.83x	7.2x	21.49x	0.56%	43.13B
JB HUNT TRANSPORT SERVICES	35.04x	1.97x	14.91x	0.66%	25.75B
FEDEX FREIGHT HOLDING COMPANY, INC.	27.38x	2.58x	14.05x	-	20.82B
TFI INTERNATIONAL INC.	26.33x	1.63x	10.83x	1.36%	11.58B
SAIA, INC.	32.34x	2.7x	14.68x	-.--%	9.82B
LANDSTAR SYSTEM, INC.	31.38x	1.1x	19.65x	1.15%	6.32B
NIKKON HOLDINGS CO.,LTD.	36.17x	2.86x	18.74x	2.01%	4.45B
RXO, INC.	-91.82x	0.6x	30.49x	-.--%	3.73B
WERNER ENTERPRISES, INC.	46.47x	0.86x	7.15x	1.49%	2.3B
Average	19.90x	2.39x	16.89x	0.9%	14.21B
Weighted average by Cap.	29.43x	3.79x	17.28x	0.71%