Valuation STIF

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-18 EDT			5-day change	1st Jan Change
46.72 ^EUR	-0.89%		-1.85%	-13.00%

03-30	Rio Tinto rides the aluminum wave, Sodexo feasts...Delivery Hero at the mercy of doubts
03-27	DBV Technologies, GenSight, Pernod Ricard... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	36.46	134.2	275.8	239.9	-	-
Change	-	268.2%	105.44%	-13%	-	-
Enterprise Value (EV) ¹	35.05	129	300.1	259.9	240.2	234.5
Change	-	268.03%	132.63%	-13.4%	-7.56%	-2.37%
P/E	-	13.9x	23.4x	14.1x	12x	11.2x
PBR	-	5.97x	9.04x	5.46x	4.13x	3.23x
PEG	-	-	1.2x	0.3x	0.7x	1.56x
Capitalization / Revenue	-	2.19x	3.05x	2.01x	1.75x	1.66x
EV / Revenue	-	2.11x	3.32x	2.18x	1.75x	1.62x
EV / EBITDA	7.46x	8.22x	14.6x	9.95x	7.81x	7.39x
EV / EBIT	11.1x	9.63x	17.3x	11.5x	9.05x	8.56x
EV / FCF	-35.5x	27.4x	92.2x	30.2x	13.8x	-
FCF Yield	-2.82%	3.64%	1.08%	3.31%	7.26%	-
Dividend per Share ²	-	0.59	0.68	1.024	1.213	1.321
Rate of return	-	2.23%	1.27%	2.19%	2.6%	2.83%
EPS ²	-	1.904	2.29	3.32	3.904	4.184
Distribution rate	-	31%	29.7%	30.8%	31.1%	31.6%
Net sales ¹	-	61.2	90.5	119.2	136.9	144.6
EBITDA ¹	4.7	15.7	20.6	26.11	30.76	31.73
EBIT ¹	3.161	13.4	17.3	22.68	26.53	27.39
Net income ¹	2	9.7	11.8	16.43	20.5	21.48
Net Debt ¹	-1.408	-5.242	24.3	19.94	0.3	-5.384
Reference price ²	7.17	26.40	53.70	46.72	46.72	46.72
Nbr of stocks (in thousands)	5,085	5,085	5,135	5,135	-	-
Announcement Date	4/28/24	3/27/25	3/26/26	-	-	-

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.($)
STIF	14.07x	2.18x	9.95x	2.19%	275M
SCHINDLER HOLDING AG	24.67x	2.05x	12.63x	2.78%	32.33B
KONE OYJ	24.53x	2.13x	13.93x	3.71%	29.88B
OTIS WORLDWIDE CORPORATION	17.13x	2.16x	12.99x	2.52%	26.08B
DAIFUKU CO., LTD.	22.35x	2.43x	13.75x	1.56%	12.92B
SHANGHAI MECHANICAL & ELECTRICAL INDUSTRY CO.,LTD.	22.79x	-	-	-	2.39B
KARDEX HOLDING AG	27.47x	1.84x	17.36x	2.4%	2.15B
HYUNDAI ELEVATOR CO., LTD	14.29x	-	-	5.46%	1.9B
SAVARIA CORPORATION	21.26x	2.26x	10.83x	1.95%	1.5B
INTERROLL HOLDING AG	20.65x	1.74x	9.91x	2.26%	1.42B
Average	20.92x	2.10x	12.67x	2.76%	11.09B
Weighted average by Cap.	22.30x	2.14x	13.24x	2.85%