900947.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	1.34B EUR	1.36B EUR	1.35B EUR	1.46B EUR
Enterprise Value	19.49B EUR	16.44B EUR	17.74B EUR	17.95B EUR
Valuation Multiples
Trailing P/E	12.65x	1.91x	2.01x	2.64x
Forward P/E	12.65x	--	--	--
Price to Sales	0.04x	0.05x	0.05x	0.05x
Price to Book	0.56x	0.08x	0.08x	0.09x
EV/Revenue	0.53x	0.59x	0.64x	0.65x
EV/EBITDA	6.15x	6.95x	7.96x	7.92x
Price to FCF (P/FCF)	0.52x	0.32x	0.29x	0.24x
EV/FCF	7.52x	3.9x	3.83x	3.01x
FCF Yield	193.95%	310.55%	341.82%	408.42%