| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | 1 | — | — | — | 1 | — | — | — |
| Sell | 1 | 2 | 2 | 1 | — | — | — | — | 1 | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2029 | ‡‡‡‡‡ |
|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 1.09 |
—
—
—
|
| 2025 | 0.88 |
—
—
—
—
|
| 2024 | 0.69 |
—
—
—
—
|
| 2023 | 0.62 |
—
—
—
—
|
| 2022 | 0.75 |
—
—
—
—
|
| 2021 | 0.43 |
—
—
—
—
—
|
| 2020 | ‡‡‡ |
|
| 2024 | 2025 | 2026 | Q'26 | |
|---|---|---|---|---|
| Cash | 182.31 | 289.80 | 1,119.00 | 703.10 |
| Receivables | 56.77 | 80.87 | 133.29 | 109.71 |
| Inventory | — | — | — | — |
| Other | 67.53 | 92.72 | 113.15 | 153.02 |
| 306.61 | 463.40 | 1,365.44 | 965.83 |
| 2024 | 2025 | 2026 | Q'26 | |
|---|---|---|---|---|
| Payables | 127.42 | 89.73 | 102.69 | 84.92 |
| ST’ Debt | 148.82 | 269.27 | 1,201.76 | 270.90 |
| Other | 212.92 | 331.82 | 362.83 | 366.80 |
| 1,794.29 | 2,681.22 | 5,747.84 | 5,205.03 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡ |
| Cash Flow | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡ |
| Book Value | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Jun | Sep | Dec | Mar | Year | |
|---|---|---|---|---|---|
| ’26 | 378.89 | — | — | — |
—
|
| ’26 | 364.29 | 454.23 | 586.51 | 588.58 |
1,993.60
|
| ’25 | 186.40 | 271.68 | 339.02 | 377.73 |
1,174.83
|
| ’24 | 178.01 | 191.42 | (14.61) | 356.81 |
711.63
|
| ’23 | (77.22) | (158.49) | (4.23) | 172.37 |
(67.57)
|
| ’22 | 308.61 | 281.77 | 410.47 | 364.69 |
1,365.53
|
| ’21 | (61.41) | 242.91 | 247.15 | 359.07 |
787.72
|
| Jun | Sep | Dec | Mar | Year | |
|---|---|---|---|---|---|
| ’26 | (457.51) | — | — | — |
—
|
| ’26 | 46.28 | 16.24 | 27.16 | (23.20) |
66.48
|
| ’25 | 50.17 | 53.70 | 27.59 | (66.52) |
64.93
|
| ’24 | 57.59 | 71.13 | 25.18 | 7.63 |
161.52
|
| ’23 | 57.48 | 88.23 | 5.99 | (0.52) |
151.18
|
| ’22 | 75.73 | 59.77 | 46.48 | 32.30 |
214.28
|
| ’21 | 28.92 | 53.94 | 37.44 | 29.00 |
149.30
|
| Jun | Sep | Dec | Mar | Year | |
|---|---|---|---|---|---|
| ’26 | (458.06) | — | — | — |
—
|
| ’26 | 45.19 | 15.91 | 26.73 | (23.96) |
63.86
|
| ’25 | 49.60 | 52.40 | 27.02 | (69.19) |
59.83
|
| ’24 | 49.83 | 64.28 | 21.09 | 6.71 |
141.92
|
| ’23 | 57.13 | 86.49 | 4.93 | (2.99) |
145.56
|
| ’22 | 74.54 | 59.64 | 46.16 | 31.84 |
212.18
|
| ’21 | 28.58 | 53.54 | 37.18 | 28.75 |
148.04
|
| Jun | Sep | Dec | Mar | Year | |
|---|---|---|---|---|---|
| ’26 | (1.41) | — | — | — |
—
|
| ’26 | (0.49) | (4.66) | (1.55) | (0.10) |
(6.78)
|
| ’25 | 0.20 | 0.26 | (2.61) | (0.24) |
(2.52)
|
| ’24 | 0.34 | 0.42 | (0.32) | 0.46 |
0.91
|
| ’23 | (0.18) | (0.48) | (0.11) | 0.46 |
(0.30)
|
| ’22 | 1.06 | 1.45 | 0.83 | 0.69 |
3.84
|
| ’21 | (0.60) | (0.03) | 0.87 | 1.22 |
2.06
|
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 22.39 | 19.83 | 30.46 | 40.07 | 38.85 | — | — | — |
Low Price
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 42.33 | 32.39 | 70.38 | 68.41 | 77.80 | — | — | — |
High Price
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 790 | 956 | 990 | 1,130 | 1,310 | — | — | — |
Employees
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.73 | (0.07) | 0.72 | 1.04 | 1.52 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,365.53 | (67.57) | 711.63 | 1,174.83 | 1,993.60 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 512.58 | (41.45) | 195.40 | (222.03) | (891.17) | — | — | — |
EBT
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 37.54% | 61.35% | 27.46% | (18.90%) | (44.70%) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 484.28 | (45.27) | 167.82 | (172.83) | (743.28) | — | — | — |
Net Income
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 27.21 | 47.92 | 48.06 | 46.34 | 47.04 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 27.40 | (1.09) | 11.21 | 16.51 | 25.22 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 3.89 | (0.30) | 0.91 | (2.52) | (6.78) | — | — | — |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.30 | 2.44 | 2.54 | 0.91 | 0.84 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.04) | (0.09) | (0.31) | (0.07) | (0.03) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.26 | 2.35 | 2.24 | 0.84 | 0.81 | — | — | — |
Free CF/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 36.61 | 26.32 | 26.06 | 19.54 | 8.74 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 49.83 | 61.89 | 63.49 | 71.14 | 79.04 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.08 | 0.00 | 37.86 | 0.00 | 0.00 | — | — | — |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.47 | 0.00 | 3.11 | 3.16 | 1.89 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.10 | 0.94 | 1.34 | 2.67 | 5.46 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.52 | (25.16) | 3.39 | 3.35 | 1.93 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9.79 | 11.68 | 17.02 | 65.73 | 60.36 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 214.28 | 151.18 | 161.52 | 64.93 | 66.48 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.10) | (5.63) | (19.61) | (5.10) | (2.62) | — | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 212.18 | 145.56 | 141.92 | 59.83 | 63.86 | ‡‡‡‡‡ | — | — |
FCF
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | (2,121.87) | (1,494.01) | (1,487.68) | (2,217.82) | (4,382.40) | — | — | — |
Working Cap'
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | — | 185.88 | 305.35 | 148.82 | 269.27 | 2,132.94 | — | — | — |
Total Debt
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 68.43 | 175.83 | (33.49) | (20.54) | 1,013.94 | — | — | — |
Net Debt
|
| — | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,824.33 | 1,628.79 | 1,654.59 | 1,390.15 | 691.01 | — | — | — |
Sh' Equity
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.04% | (0.48%) | 1.59% | (4.29%) | (9.44%) | — | — | — |
ROA
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 14.94% | (0.02%) | 6.62% | (12.18%) | (37.51%) | — | — | — |
ROIC
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 15.61% | (1.07%) | 3.54% | (11.79%) | (51.49%) | — | — | — |
ROE
|
StepStone Group Inc. (STEP), a leader in private equity, infrastructure, and real assets, is poised at a pivotal inflection point amid surging demand for alternatives. After explosive revenue growth from $447 million in 2020 to $1.37 billion in 2022 (206% CAGR), a 2023 non-cash dip to -$68 million tested resilience, but the rebound is fierce: $712 million in 2024 and $1.17 billion in 2025, with forecasts projecting ~20% forward CAGR through 2028. Scaling headcount 115% to 1,130 by 2025, revenue per employee has snapped back to $1.04 million, underscoring operational leverage in its high-margin, asset-light model with 100% gross margins.
Profitability swings—from $484 million net income in 2022 to losses in 2023-2025—stem from lumpy realizations and non-recurring items, yet free cash flow per share remains positive at $0.84 in 2025, balance sheet equity surges 487% to $1.39 billion, and net debt flips to a surplus. Trading at undervalued ~4x 2026 forward earnings (vs. historical 24-37x peaks and peer 10-15x), with PS at 3x and 29% mean price target upside, STEP offers compelling asymmetry despite routine insider selling.
Strategic edges like the Oak Hill acquisition, GP stakes, secondaries, and expansions into Asia/EU align with macro tailwinds in private credit and infrastructure amid $2T+ dry powder. Expect 15-20% revenue growth, positive EPS of $0.76+ in 2026, and tripling FCF per share—positioning STEP for multiple expansion as rates ease and private markets revive.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.