investorscraft@gmail.com

Intrinsic ValueSTEF S.a. (0NY3.L)

Previous Close£125.60
Intrinsic Value
Upside potential
Previous Close
£125.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

STEF SA operates as a key player in the temperature-controlled logistics and transport sector, specializing in agri-food supply chains across Europe. The company’s core revenue model is built on providing refrigerated and frozen transport solutions, catering to manufacturers, retailers, and foodservice providers. Its services include road transport, maritime freight, and co-packing, ensuring seamless cold chain management for perishable goods. STEF’s geographic footprint spans France, Italy, Spain, and other European markets, reinforcing its regional dominance. The company’s focus on high-quality, temperature-sensitive logistics differentiates it in the competitive transport industry, where reliability and compliance with food safety standards are critical. By integrating maritime routes, such as the Marseille-Corsica corridor, STEF diversifies its service offerings, enhancing resilience against sector volatility. Its long-standing reputation, dating back to 1920, underscores its entrenched market position and trust among clients in the perishables sector.

Revenue Profitability And Efficiency

STEF reported revenue of €4.8 billion for FY 2024, with net income of €157.2 million, reflecting a disciplined cost structure in a capital-intensive industry. The company’s diluted EPS of €12.46 demonstrates solid profitability, supported by operating cash flow of €397.3 million. Capital expenditures of €351.2 million indicate ongoing investments to maintain fleet efficiency and service quality, critical for its temperature-sensitive operations.

Earnings Power And Capital Efficiency

The company’s ability to generate consistent earnings is evident in its net margin of approximately 3.3%, typical for the logistics sector. Operating cash flow covers capital expenditures, suggesting sustainable reinvestment without excessive leverage. STEF’s capital efficiency is further highlighted by its ability to serve high-demand perishable goods markets while managing operational scale across multiple countries.

Balance Sheet And Financial Health

STEF’s balance sheet shows €85.1 million in cash against total debt of €1.43 billion, reflecting moderate leverage. The debt level is manageable given the company’s stable cash flow generation and asset-backed operations. Its liquidity position supports ongoing obligations, though the capital-intensive nature of the business necessitates careful debt management.

Growth Trends And Dividend Policy

Growth is driven by Europe’s agri-food logistics demand, with STEF well-positioned to benefit from regional supply chain expansions. The company’s dividend of €4.15 per share signals a commitment to shareholder returns, with a payout ratio that balances reinvestment needs and income distribution.

Valuation And Market Expectations

With a market cap of €1.56 billion and a beta of 0.86, STEF is viewed as a stable, lower-volatility investment in the industrials sector. The valuation reflects its niche market position and steady cash flows, though margins remain sensitive to fuel costs and regulatory pressures in transport logistics.

Strategic Advantages And Outlook

STEF’s strategic advantages lie in its specialized cold chain expertise and entrenched client relationships. The outlook remains positive, supported by Europe’s growing food logistics needs, though competitive pressures and energy cost fluctuations pose risks. The company’s focus on operational efficiency and geographic diversification should sustain long-term resilience.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount