Valuation STIF

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 20/07/2026 +03			After hours 19:41:42
51.85 ^EUR	-0.67%		51.70	-0.29%

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	268.1	-	-
Change	-	268.2%	105.44%	-2.79%	-	-
Enterprise Value (EV) ¹	35.05	129	300.1	288	268.4	262.7
Change	-	268.03%	132.63%	-4.02%	-6.82%	-2.12%
P/E	-	13.9x	23.4x	16.3x	13.8x	12.5x
PBR	-	5.97x	9.04x	6.1x	4.62x	3.61x
PEG	-	-	1.2x	0.4x	0.8x	1.2x
Capitalization / Revenue	-	2.19x	3.05x	2.25x	1.96x	1.85x
EV / Revenue	-	2.11x	3.32x	2.42x	1.96x	1.82x
EV / EBITDA	7.46x	8.22x	14.6x	11x	8.72x	8.28x
EV / EBIT	11.1x	9.63x	17.3x	12.7x	10.1x	9.59x
EV / FCF	-35.5x	27.4x	92.2x	33.5x	15.4x	-
FCF Yield	-2.82%	3.64%	1.08%	2.99%	6.5%	-
Dividend per Share ²	-	0.59	0.68	1.024	1.213	1.321
Rate of return	-	2.23%	1.27%	1.96%	2.32%	2.53%
EPS ²	-	1.904	2.29	3.203	3.782	4.184
Distribution rate	-	31%	29.7%	32%	32.1%	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	52.20	52.20	52.20
Nbr of stocks (in thousands)	5,085	5,085	5,135	5,135	-	-
Announcement Date	4/28/24 A	3/27/25 A	3/26/26 A	-	-	-

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	16.3x	2.42x	11.03x	1.96%	307M
SCHINDLER HOLDING AG	25.79x	2.17x	13.34x	2.68%	35.02B
KONE OYJ	23.52x	2.09x	13.53x	3.88%	29.29B
OTIS WORLDWIDE CORPORATION	18.07x	2.31x	13.05x	2.36%	28.18B
DAIFUKU CO., LTD.	26.89x	2.9x	16.55x	1.32%	14.1B
SHANGHAI MECHANICAL & ELECTRICAL INDUSTRY CO.,LTD.	24.31x	-	-	-	2.57B
KARDEX HOLDING AG	30.13x	1.97x	19.08x	2.19%	2.3B
HYUNDAI ELEVATOR CO., LTD	13.43x	-	-	5.81%	1.67B
SAVARIA CORPORATION	22.72x	2.42x	11.64x	1.83%	1.6B
INTERROLL HOLDING AG	17.99x	1.61x	8.63x	2.51%	1.37B
Average	21.92x	2.23x	13.36x	2.73%	11.64B
Weighted average by Cap.	23.20x	2.27x	13.75x	2.76%