Valuation Stef Boerse Muenchen

Stocks

Real-time Boerse Muenchen 17:14:05 09/09/2026 BST			5-day change	1st Jan Change
128.80 ^EUR	-0.62%		+3.68%	-

09-04	French and Benelux stocks-Factors to watch	RE
09-03	STEF SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	1,670	-	-
Change	-	-11.11%	26.43%	13.56%	2.25%	1.35%	-	-
Enterprise Value (EV) ¹	2,207	2,195	2,464	2,952	3,181	3,168	3,124	3,081
Change	-	-0.56%	12.27%	19.78%	7.76%	-0.39%	-1.41%	-1.38%
P/E	11.6x	7.82x	7.53x	10.5x	19.7x	11.5x	9.58x	8.94x
PBR	1.38x	1.08x	1.31x	1.35x	1.27x	1.17x	1.08x	1x
PEG	-	0.2x	0.2x	-0.6x	-0.4x	0.2x	0.5x	1.25x
Capitalization / Revenue	0.36x	0.26x	0.32x	0.34x	0.32x	0.31x	0.3x	0.29x
EV / Revenue	0.63x	0.51x	0.55x	0.61x	0.62x	0.58x	0.55x	0.53x
EV / EBITDA	6.16x	5.29x	5.77x	6.09x	7.31x	6.07x	5.56x	5.25x
EV / EBIT	14.3x	10.8x	9.74x	12.9x	18.4x	13x	11.7x	11.2x
EV / FCF	10.6x	42.8x	22x	-58.9x	-47.7x	27.8x	21.2x	17.7x
FCF Yield	9.46%	2.33%	4.54%	-1.7%	-2.1%	3.6%	4.71%	5.64%
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%	3.31%	3.99%	4.29%
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	132.00	132.00	132.00
Nbr of stocks (in thousands)	12,377	12,387	12,424	12,281	12,538	12,649	-	-
Announcement Date	10/03/22	09/03/23	07/03/24	13/03/25	12/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OLD DOMINION FREIGHT LINE, INC.	32.2x	6.47x	19.33x	0.61%	38.78B
JB HUNT TRANSPORT SERVICES	35.11x	1.98x	14.96x	0.66%	25.81B
FEDEX FREIGHT HOLDING COMPANY, INC.	25.33x	2.4x	13.02x	-	19.3B
TFI INTERNATIONAL INC.	25.08x	1.57x	10.41x	1.43%	11.04B
SAIA, INC.	31.12x	2.6x	14.12x	-.--%	9.44B
LANDSTAR SYSTEM, INC.	29.92x	1.05x	18.73x	1.21%	6.02B
NIKKON HOLDINGS CO.,LTD.	33.95x	2.61x	17.21x	2.19%	4.11B
RXO, INC.	-80.76x	0.54x	27.25x	-.--%	3.29B
WERNER ENTERPRISES, INC.	47.43x	0.88x	7.34x	1.43%	2.39B
Average	19.93x	2.23x	15.82x	0.94%	13.35B
Weighted average by Cap.	28.14x	3.42x	16.02x	0.75%