600515.SS 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	31.42B EUR	31.31B EUR	41.36B EUR	60.9B EUR
Enterprise Value	54.81B EUR	52.88B EUR	62.99B EUR	79.01B EUR
Valuation Multiples
Trailing P/E	137.5x	114.68x	140.72x	216.07x
Forward P/E	34.38x	--	--	--
Price to Sales	6.13x	7.54x	10.08x	17.65x
Price to Book	1.3x	1.3x	1.71x	2.58x
EV/Revenue	10.7x	12.74x	15.35x	22.9x
EV/EBITDA	74.71x	82.09x	72.44x	97.1x
Price to FCF (P/FCF)	27.01x	759.99x	--	--
EV/FCF	47.11x	1,283.65x	--	--
FCF Yield	3.7%	0.13%	-0.57%	-1.53%