|
Market Closed -
Börse Stuttgart
15:55:31 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 126.20 EUR | -0.16% |
|
-4.25% | -1.10% |
| 09-10 | Euronext includes Genfit, Inventiva in SBF120 index; Interparfums, Verallia excluded | RE |
| 09-04 | French and Benelux stocks-Factors to watch | RE |
Company Valuation: Stef
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 | 1,604 | - | - |
| Change | - | -11.11% | 26.43% | 13.56% | 2.25% | -2.65% | - | - |
| Enterprise Value (EV) 1 | 2,207 | 2,195 | 2,464 | 2,952 | 3,181 | 3,103 | 3,058 | 3,015 |
| Change | - | -0.56% | 12.27% | 19.78% | 7.76% | -2.46% | -1.44% | -1.41% |
| P/E | 11.6x | 7.82x | 7.53x | 10.5x | 19.7x | 11x | 9.2x | 8.59x |
| 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 | 0.5x | 1.2x |
| 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 | 0.54x | 0.52x |
| EV / EBITDA | 6.16x | 5.29x | 5.77x | 6.09x | 7.31x | 5.95x | 5.45x | 5.13x |
| EV / EBIT | 14.3x | 10.8x | 9.74x | 12.9x | 18.4x | 12.7x | 11.5x | 11x |
| EV / FCF | 10.6x | 42.8x | 22x | -58.9x | -47.7x | 27.2x | 20.8x | 17.3x |
| FCF Yield | 9.46% | 2.33% | 4.54% | -1.7% | -2.1% | 3.67% | 4.81% | 5.76% |
| Dividend per Share 2 | 3 | 4 | 5.1 | 4.15 | 2.7 | 4.367 | 5.273 | 5.66 |
| Rate of return | 2.94% | 4.42% | 4.47% | 3.16% | 2.05% | 3.44% | 4.16% | 4.46% |
| EPS 2 | 8.78 | 11.58 | 15.16 | 12.46 | 6.66 | 11.49 | 13.78 | 14.77 |
| Distribution rate | 34.2% | 34.5% | 33.6% | 33.3% | 40.5% | 38% | 38.3% | 38.3% |
| Net sales 1 | 3,507 | 4,264 | 4,442 | 4,801 | 5,120 | 5,458 | 5,631 | 5,801 |
| EBITDA 1 | 358.1 | 414.8 | 426.8 | 484.3 | 435.2 | 521.9 | 561.5 | 587.2 |
| EBIT 1 | 153.9 | 203.5 | 253 | 228.4 | 173 | 244.2 | 266.6 | 275.3 |
| Net income 1 | 110 | 146.4 | 191.6 | 157.2 | 84.3 | 139.8 | 169.6 | 185.4 |
| Net Debt 1 | 944.8 | 1,073 | 1,046 | 1,340 | 1,533 | 1,499 | 1,454 | 1,411 |
| Reference price 2 | 102.00 | 90.60 | 114.20 | 131.20 | 131.40 | 126.80 | 126.80 | 126.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.93x | 6.21x | 18.57x | 0.63% | 37.28B | |
| 34.56x | 1.95x | 14.73x | 0.67% | 25.4B | |
| 25.18x | 2.38x | 12.96x | - | 19.18B | |
| 24.48x | 1.54x | 10.2x | 1.47% | 10.77B | |
| 30.79x | 2.57x | 13.97x | -.--% | 9.34B | |
| 29.13x | 1.02x | 18.21x | 1.24% | 5.86B | |
| 33.83x | 2.6x | 17.15x | 2.2% | 4.11B | |
| -79.99x | 0.53x | 26.55x | -.--% | 3.21B | |
| 44.47x | 0.84x | 6.99x | 1.53% | 2.24B | |
| Average | 19.26x | 2.18x | 15.48x | 0.97% | 13.04B | |
| Weighted average by Cap. | 27.41x | 3.30x | 15.62x | 0.78% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- STF Stock
- STP Stock
- Valuation Stef
Select your edition
All financial news and data tailored to specific country editions
