Valuation Steadfast Group Limited

Stocks

Market Closed - Australian S.E. Other stock markets 07:10:29 10/07/2026 BST			5-day change	1st Jan Change
5.170 ^AUD	-0.39%		+1.97%	-2.08%

07-09	Australian Shares Fall; Catalyst Metals Enters Gold Forward Contracts for 30,000 Ounces at AU$6,075 Per Ounce	MT
07-09	Steadfast Group Extends Exclusivity Period With Amwins-Dragoneer Consortium	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,817	4,888	6,212	6,819	6,630	5,736	-	-
Change	-	28.05%	27.07%	9.78%	-2.77%	-13.49%	-	-
Enterprise Value (EV) ¹	3,938	5,066	6,518	7,218	7,229	6,411	6,281	6,130
Change	-	28.64%	28.66%	10.75%	0.15%	-11.32%	-2.03%	-2.41%
P/E	26.7x	28.1x	32.6x	29.2x	19.8x	18.2x	17.3x	16.5x
PBR	3.29x	2.9x	3.04x	2.85x	2.53x	2.22x	2.15x	2.04x
PEG	-	3.46x	10.58x	1.9x	0.5x	-3x	3.3x	3.56x
Capitalization / Revenue	4.24x	4.3x	4.41x	4.07x	3.63x	2.78x	2.61x	2.49x
EV / Revenue	4.38x	4.46x	4.62x	4.31x	3.96x	3.11x	2.86x	2.66x
EV / EBITDA	14x	14x	14.3x	13x	11.6x	9.61x	8.83x	8.26x
EV / EBIT	17.8x	17.5x	17.7x	15.7x	13.8x	10.5x	9.62x	8.75x
EV / FCF	16.1x	20.8x	15.8x	25.1x	14.7x	13.2x	12.4x	11.2x
FCF Yield	6.19%	4.81%	6.34%	3.99%	6.81%	7.58%	8.04%	8.91%
Dividend per Share ²	0.114	0.13	0.15	0.171	0.195	0.2094	0.2181	0.2328
Rate of return	2.59%	2.59%	2.5%	2.77%	3.24%	4.05%	4.22%	4.5%
EPS ²	0.1651	0.1785	0.184	0.212	0.303	0.2846	0.2996	0.3135
Distribution rate	69%	72.8%	81.5%	80.7%	64.4%	73.6%	72.8%	74.3%
Net sales ¹	899.9	1,136	1,410	1,676	1,826	2,064	2,199	2,306
EBITDA ¹	281.6	362.1	456.1	556.4	621.9	667.3	711	742
EBIT ¹	220.7	288.9	367.8	458.9	522.4	609.8	652.7	700.6
Net income ¹	143	171.6	189.2	228	334.9	309.8	335.8	355.4
Net Debt ¹	120.5	177.3	306.1	399.5	599.3	675.7	545.5	394.1
Reference price ²	4.400	5.020	6.000	6.180	6.010	5.170	5.170	5.170
Nbr of stocks (in thousands)	867,607	973,794	1,035,262	1,103,391	1,103,191	1,109,392	-	-
Announcement Date	15/08/21	16/08/22	16/08/23	28/08/24	28/08/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STEADFAST GROUP LIMITED	18.16x	3.11x	9.61x	4.05%	3.99B
AON PLC	23.24x	4.93x	14.63x	0.88%	76.23B
ARTHUR J. GALLAGHER & CO.	26.72x	4.62x	14.21x	1.1%	65.03B
TALANX AG	10.22x	0.6x	-	3.88%	32.66B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	16.81x	3.01x	10.74x	1.31%	27.36B
BROWN & BROWN, INC.	20.22x	4.14x	11.75x	1%	22.93B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A.	13.98x	-	-	6.46%	12.95B
RYAN SPECIALTY HOLDINGS, INC.	45.27x	2.57x	8.53x	1.27%	5.23B
NEPTUNE INSURANCE HOLDINGS INC.	85.84x	21.72x	36.06x	-.--%	4.42B
AUB GROUP LIMITED	22.83x	2.53x	7.65x	3.32%	2.59B
Average	28.33x	5.25x	14.15x	2.33%	25.34B
Weighted average by Cap.	22.48x	4.17x	13.79x	1.73%