002812.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	46.96B EUR	65.71B EUR	66.57B EUR	55.63B EUR
Enterprise Value	60.69B EUR	77.44B EUR	78.25B EUR	67.83B EUR
Valuation Multiples
Trailing P/E	42.35x	62.63x	179.88x	409.8x
Forward P/E	14.64x	--	--	--
Price to Sales	2.84x	5.15x	6.03x	5.65x
Price to Book	1.8x	2.52x	2.6x	2.18x
EV/Revenue	3.67x	6.07x	7.09x	6.88x
EV/EBITDA	13.74x	33.49x	56.01x	74.86x
Price to FCF (P/FCF)	43.78x	438.03x	--	--
EV/FCF	56.58x	516.17x	--	--
FCF Yield	2.28%	0.23%	-1.01%	-1.79%