Valuation Stef

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-31 am EDT			5-day change	1st Jan Change
135.40 ^EUR	-1.17%		+3.04%	+3.04%

Jul. 24	French and Benelux stocks-Factors to watch	RE
Jul. 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	1,713	-	-
Change	-	-11.11%	26.43%	13.56%	2.25%	3.96%	-	-
Enterprise Value (EV) ¹	2,207	2,195	2,464	2,952	3,181	3,218	3,180	3,145
Change	-	-0.56%	12.27%	19.78%	7.76%	1.17%	-1.17%	-1.12%
P/E	11.6x	7.82x	7.53x	10.5x	19.7x	12.6x	10.2x	9.57x
PBR	1.38x	1.08x	1.31x	1.35x	1.27x	1.21x	1.12x	1.04x
PEG	-	0.2x	0.2x	-0.6x	-0.4x	0.2x	0.4x	1.57x
Capitalization / Revenue	0.36x	0.26x	0.32x	0.34x	0.32x	0.32x	0.31x	0.3x
EV / Revenue	0.63x	0.51x	0.55x	0.61x	0.62x	0.6x	0.57x	0.55x
EV / EBITDA	6.16x	5.29x	5.77x	6.09x	7.31x	6.42x	5.8x	5.48x
EV / EBIT	14.3x	10.8x	9.74x	12.9x	18.4x	14.1x	12.1x	11.5x
EV / FCF	10.6x	42.8x	22x	-58.9x	-47.7x	28.8x	24.3x	20.4x
FCF Yield	9.46%	2.33%	4.54%	-1.7%	-2.1%	3.47%	4.12%	4.9%
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%	3.77%	4.01%
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	135.40	135.40	135.40
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	12.61x	0.6x	6.42x	3%	1.97B
OLD DOMINION FREIGHT LINE, INC.	36.66x	7.37x	22.07x	0.54%	44.12B
JB HUNT TRANSPORT SERVICES	34.73x	1.96x	14.8x	0.67%	25.52B
TFI INTERNATIONAL INC.	25.22x	1.58x	10.45x	1.43%	11.1B
SAIA, INC.	30.44x	2.55x	13.78x	-.--%	9.25B
LANDSTAR SYSTEM, INC.	29.52x	1.04x	18.4x	1.22%	5.93B
NIKKON HOLDINGS CO.,LTD.	30.82x	2.45x	16.05x	2.29%	3.73B
RXO, INC.	-77.62x	0.59x	29.92x	-.--%	3.34B
WERNER ENTERPRISES, INC.	45.25x	0.84x	7.01x	1.53%	2.24B
Average	18.63x	2.11x	15.44x	1.19%	11.91B
Weighted average by Cap.	30.06x	4.07x	17.65x	0.76%