Valuation Stef

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-21 EDT			5-day change	1st Jan Change
124.00 ^EUR	+0.32%		-1.74%	-5.63%

09-10	Euronext includes Genfit, Inventiva in SBF120 index; Interparfums, Verallia excluded	RE
09-04	French and Benelux stocks-Factors to watch	RE

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	1,569	-	-
Change	-	-11.11%	26.43%	13.56%	2.25%	-4.8%	-	-
Enterprise Value (EV) ¹	2,207	2,195	2,464	2,952	3,181	3,067	3,022	2,979
Change	-	-0.56%	12.27%	19.78%	7.76%	-3.57%	-1.46%	-1.42%
P/E	11.6x	7.82x	7.53x	10.5x	19.7x	10.8x	9x	8.4x
PBR	1.38x	1.08x	1.31x	1.35x	1.27x	1.1x	1.01x	0.94x
PEG	-	0.2x	0.2x	-0.6x	-0.4x	0.1x	0.5x	1.18x
Capitalization / Revenue	0.36x	0.26x	0.32x	0.34x	0.32x	0.29x	0.28x	0.27x
EV / Revenue	0.63x	0.51x	0.55x	0.61x	0.62x	0.56x	0.54x	0.51x
EV / EBITDA	6.16x	5.29x	5.77x	6.09x	7.31x	5.88x	5.38x	5.07x
EV / EBIT	14.3x	10.8x	9.74x	12.9x	18.4x	12.6x	11.3x	10.8x
EV / FCF	10.6x	42.8x	22x	-58.9x	-47.7x	26.9x	20.6x	17.1x
FCF Yield	9.46%	2.33%	4.54%	-1.7%	-2.1%	3.72%	4.86%	5.83%
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%	3.52%	4.25%	4.56%
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	124.00	124.00	124.00
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.($)
STEF	10.76x	0.56x	5.87x	3.53%	1.79B
OLD DOMINION FREIGHT LINE, INC.	29.77x	5.97x	17.86x	0.66%	35.87B
JB HUNT TRANSPORT SERVICES	30.88x	1.7x	13.03x	0.77%	22B
FEDEX FREIGHT HOLDING COMPANY, INC.	23.58x	2.25x	12.25x	-	17.96B
TFI INTERNATIONAL INC.	23.36x	1.48x	9.82x	1.54%	10.28B
SAIA, INC.	30.02x	2.5x	13.62x	-.--%	9.1B
LANDSTAR SYSTEM, INC.	28.71x	1x	17.94x	1.26%	5.78B
NIKKON HOLDINGS CO.,LTD.	34.03x	2.61x	17.24x	2.19%	4.05B
RXO, INC.	-83.15x	0.55x	27.48x	-.--%	3.34B
WERNER ENTERPRISES, INC.	42.56x	0.81x	6.77x	1.6%	2.14B
Average	17.05x	1.94x	14.19x	1.28%	11.23B
Weighted average by Cap.	25.11x	3.12x	14.80x	0.87%