Subscribe

Steadfast Group Limited (SDF.AX)

AUD5.24 +0.05 (+0.96%)
AU ASX Financial Services Insurance - Brokers
Address 99 Bathurst Street 2000
Sydney, NSW, AU
CEO Robert Bernard Kelly
IPO 2013-08-02
ISIN AU000000SDF8

Explore sections of this company profile

Description

Established in Sydney, Australia, in 1996, Steadfast Group Limited operates across Australasia, Asia, and Europe. The company primarily facilitates general insurance policies as a broker and additionally offers direct underwriting capabilities, alongside various associated services. Its extensive product portfolio encompasses solutions for both commercial and individual needs. For businesses, coverage options include aviation, business interruption, business pack, contract works, corporate travel, cyber risks, events, farm, marine, various liability covers (management, product, public), professional indemnity, trade credit, and workers' compensation. Its personal lines feature home and contents, landlord, life, motor, and strata policies. Steadfast maintains a substantial operational footprint, comprising a network of 427 general insurance brokers and 28 underwriting agencies.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD5.24 +0.05 (+0.96%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.19
Float Shares
1.02B
Free Float %
91.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.25% +0.25% -3.77% -7.27% -21.39% -22.73% -29.90% -31.20% +1.49% +105.03% +187.32%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
5.24
DCF (Unlevered) 22.68 +332.9%
DCF (Levered) 34.54 +559.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 91% Bullish
Rating 2026-05 Change
Strong Buy 5 0
Buy 5 0
Hold 1 -1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.26
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Insurance - Brokers: +8.0%
    +3.6% Q4'25: +27.2% (vs Q4'23)
  • EPS growth Insurance - Brokers: +30.1%
    +42.9% Q4'25: +14.6% (vs Q4'23)
  • FCF margin FCF growth · Insurance - Brokers: +26.6%
    +39.0% Q4'25: +18.9% (vs Q4'23)
  • EBIT margin Insurance - Brokers: +19.1%
    +31.0% Q4'25: +23.4% (vs Q4'23)
  • ROIC Insurance - Brokers: +6.4%
    +16.3% Q4'25: +21.4% (vs Q4'23)
  • Share dilution Insurance - Brokers: -0.6%
    +2.6% Q4'25: +6.1% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Insurance - Brokers: -0.02×
    2.45× Q4'25: 1.75× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.19) × ERP
WACC = 73% × Ke + 27% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 22.68 Current price: 5.24
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2014
actual
Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
9 Rev. Ana.
6 EPS Ana.
Jun 2027
9 Rev. Ana.
6 EPS Ana.
Jun 2028
8 Rev. Ana.
6 EPS Ana.
Jun 2029
6 Rev. Ana.
3 EPS Ana.
Revenue
171.65M
est: 157.14M (+9.2%)
318.87M
est: 252.64M (+26.2%)
510.49M
est: 458.02M (+11.5%)
395.74M
est: 502.67M (-21.3%)
453.13M
est: 551.63M (-17.9%)
561.44M
est: 676.33M (-17.0%)
676.96M
est: 854.89M (-20.8%)
902.00M
est: 895.82M (+0.7%)
885.50M
est: 1.09B (-18.9%)
1.46B
est: 1.43B (+2.5%)
1.76B
est: 1.69B (+3.8%)
1.82B
est: 1.84B (-1.1%)
2.07B
2.02B – 2.10B
+12.3% YoY
2.19B
2.14B – 2.26B
+6.0% YoY
2.29B
2.28B – 2.30B
+4.4% YoY
2.43B
2.37B – 2.49B
+6.1% YoY
EBITDA
36.95M
est: 54.04M (-31.6%)
71.48M
est: 51.09M (+39.9%)
107.04M
est: 103.53M (+3.4%)
136.76M
est: 104.09M (+31.4%)
158.89M
est: 102.87M (+54.5%)
203.71M
est: 132.38M (+53.9%)
146.13M
est: 173.65M (-15.9%)
265.90M
est: -15.66M (+1,797.9%)
362.50M
est: -16.62M (+2,280.5%)
463.60M
est: -16.97M (+2,831.6%)
587.00M
est: -17.30M (+3,492.9%)
665.00M
est: 630.68M (+5.4%)
711.76M
693.84M – 721.28M
+12.9% YoY
754.23M
735.11M – 777.92M
+6.0% YoY
787.70M
785.05M – 790.36M
+4.4% YoY
836.11M
814.99M – 855.08M
+6.1% YoY
EBIT
34.62M
est: 44.49M (-22.2%)
67.45M
est: 54.84M (+23.0%)
108.29M
est: 114.22M (-5.2%)
113.43M
est: 112.71M (+0.6%)
133.28M
est: 115.45M (+15.4%)
173.38M
est: 149.80M (+15.7%)
92.06M
est: 195.77M (-53.0%)
243.80M
est: 7.66M (+3,084.1%)
297.20M
est: 8.13M (+3,556.5%)
388.30M
est: 8.30M (+4,579.6%)
503.30M
est: 8.46M (+5,850.2%)
565.50M
est: 519.25M (+8.9%)
586.00M
571.25M – 593.84M
+12.9% YoY
620.97M
605.23M – 640.47M
+6.0% YoY
648.53M
646.34M – 650.71M
+4.4% YoY
688.38M
671.00M – 704.00M
+6.1% YoY
Net Income
25.09M
est: 80.62M (-68.9%)
42.10M
est: 40.97M (+2.8%)
73.48M
est: 76.30M (-3.7%)
66.79M
est: 82.94M (-19.5%)
75.85M
est: 73.75M (+2.9%)
103.85M
est: 91.15M (+13.9%)
-32.75M
est: 127.65M (-125.7%)
143.00M
est: -57.27M (+349.7%)
171.60M
est: -60.79M (+382.3%)
189.20M
est: 189.20M (+0.0%)
228.00M
est: 228.00M (+0.0%)
334.90M
est: 346.30M (-3.3%)
348.40M
344.86M – 351.93M
+0.6% YoY
362.50M
346.98M – 378.01M
+4.0% YoY
387.44M
364.44M – 410.44M
+6.9% YoY
413.02M
399.47M – 425.20M
+6.6% YoY
SGA
125.78M
est: 60.91M (+106.5%)
184.24M
est: 192.28M (-4.2%)
233.24M
est: 306.97M (-24.0%)
254.52M
est: 266.55M (-4.5%)
102.12M
est: 284.44M (-64.1%)
128.26M
est: 363.17M (-64.7%)
126.50M
est: 453.50M (-72.1%)
348.20M
est: 445.74M (-21.9%)
537.40M
est: 473.18M (+13.6%)
219.40M
est: 483.06M (-54.6%)
675.00M
est: 492.42M (+37.1%)
750.40M
est: 517.01M (+45.1%)
802.33M
782.13M – 813.06M
+55.2% YoY
850.20M
828.65M – 876.90M
+6.0% YoY
887.93M
884.94M – 890.92M
+4.4% YoY
942.50M
918.70M – 963.88M
+6.1% YoY
EPS
0.05
est: 0.07 (-28.5%)
0.07
est: 0.10 (-23.9%)
0.10
est: 0.11 (-6.2%)
0.09
est: 0.12 (-22.2%)
0.10
est: 0.12 (-16.2%)
0.13
est: 0.13 (-3.6%)
-0.04
est: 0.15 (-125.5%)
0.17
est: 0.18 (-3.5%)
0.18
est: 0.22 (-16.9%)
0.18
est: 0.23 (-22.3%)
0.21
est: 0.27 (-23.5%)
0.30
est: 0.31 (-3.8%)
0.31
0.31 – 0.32
+0.9% YoY
0.33
0.31 – 0.34
+4.0% YoY
0.34
0.33 – 0.37
+5.3% YoY
0.37
0.36 – 0.38
+8.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-28 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-27 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-26 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-25 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-22 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-21 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-20 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-19 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-18 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-15 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-14 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-13 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-12 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-11 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-08 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-07 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-06 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-05 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-04 B+ 3/5 4/5 4/5 5/5 2/5 2/5 1/5
2026-05-01 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-30 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-29 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-28 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-27 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-24 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-23 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-22 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-21 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-20 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-17 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-16 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-04-15 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.08B
OE per share TTM
0.99
Owner's Yield
24.06%
Maintenance CapEx ratio
13.88%
Maint CapEx / Avg PPE
9.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.36M
Shares Outstanding
1.11B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Robert Bernard Kelly Co-Founder, MD, Chief Executive Officer & Director 3M male
Hannah Lee Chief Financial Officer 1M
Samantha Hollman Chief Executive Officer of Steadfast International 1M female
Eimear McKeever Chief Financial Officer of International female
Mark Senkevics Chief Executive Officer of Underwriting Agencies male
Nick McKee Chief Operating Officer of International male
Shalome Ruiter Executive General Manager of Investor Relations & ESG female
Abby Taoube Executive General Manager of People female
Tim Mathieson Chief Executive Officer of Australasia Broking male
David Gillespie Chief Technology Officer male
Duncan A. Ramsey FANZIIF Chief Legal Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits