002382.SZ Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q2 '26 30.06.2026	Q1 '26 31.03.2026	Q4 '25 31.12.2025
Market & Enterprise Value
Market Cap	6.84B EUR	5.12B EUR	8.02B EUR	5.64B EUR
Enterprise Value	10.81B EUR	7.14B EUR	11.14B EUR	9.11B EUR
Valuation Multiples
Trailing P/E	--	--	--	--
Forward P/E	32.33x	--	--	--
Price to Sales	1.04x	0.97x	1.79x	1.29x
Price to Book	0.95x	0.72x	1.13x	0.79x
EV/Revenue	1.64x	1.36x	2.48x	2.08x
EV/EBITDA	13.32x	18.19x	--	--
Price to FCF (P/FCF)	8.14x	12.76x	60.88x	41.83x
EV/FCF	12.87x	17.79x	84.57x	67.57x
FCF Yield	12.28%	7.83%	1.64%	2.39%