|
Real-time
Euronext Paris
05:16:38 2026-09-01 am EDT
|
5-day change | 1st Jan Change | ||
| 125.20 EUR | +0.48% |
|
-1.88% | -4.72% |
| Jul. 24 | French and Benelux stocks-Factors to watch | RE |
| Jul. 23 | Stef: solid activity in the 2nd quarter |  |
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 | 1,576 | - | - |
| Change | - | -11.11% | 26.43% | 13.56% | 2.25% | -4.34% | - | - |
| Enterprise Value (EV) 1 | 2,207 | 2,195 | 2,464 | 2,952 | 3,181 | 3,081 | 3,044 | 3,008 |
| Change | - | -0.56% | 12.27% | 19.78% | 7.76% | -3.12% | -1.22% | -1.17% |
| P/E | 11.6x | 7.82x | 7.53x | 10.5x | 19.7x | 11.6x | 9.35x | 8.81x |
| 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 | 0.4x | 1.45x |
| 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 | 0.55x | 0.53x |
| EV / EBITDA | 6.16x | 5.29x | 5.77x | 6.09x | 7.31x | 6.15x | 5.55x | 5.25x |
| EV / EBIT | 14.3x | 10.8x | 9.74x | 12.9x | 18.4x | 13.5x | 11.5x | 11x |
| EV / FCF | 10.6x | 42.8x | 22x | -58.9x | -47.7x | 27.6x | 23.2x | 19.5x |
| FCF Yield | 9.46% | 2.33% | 4.54% | -1.7% | -2.1% | 3.63% | 4.31% | 5.12% |
| 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% | 3.26% | 4.1% | 4.36% |
| 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 | 124.60 | 124.60 | 124.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.61x | 0.57x | 6.15x | 3.26% | 1.83B | |
| 34.44x | 6.93x | 20.71x | 0.58% | 41.46B | |
| 33.92x | 1.91x | 14.47x | 0.68% | 24.93B | |
| 26.21x | 2.49x | 13.53x | - | 20B | |
| 25.09x | 1.57x | 10.41x | 1.43% | 11.04B | |
| 31.13x | 2.6x | 14.13x | -.--% | 9.45B | |
| 30.45x | 1.07x | 19.05x | 1.19% | 6.13B | |
| 34.23x | 2.77x | 18.14x | 2.09% | 4.28B | |
| -86.22x | 0.57x | 28.8x | -.--% | 3.5B | |
| 46.67x | 0.87x | 7.26x | 1.46% | 2.35B | |
| Average | 18.75x | 2.13x | 15.26x | 1.19% | 12.5B | |
| Weighted average by Cap. | 28.25x | 3.60x | 16.50x | 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
- Valuation Stef
Select your edition
All financial news and data tailored to specific country editions
