003021.SZ Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q2 '26 30.06.2026	Q1 '26 31.03.2026
Market & Enterprise Value
Market Cap	18.51B EUR	23.37B EUR	25.68B EUR
Enterprise Value	15.02B EUR	21.85B EUR	24.88B EUR
Valuation Multiples
Trailing P/E	78.5x	113.31x	112.98x
Forward P/E	33.26x	--	--
Price to Sales	10.6x	13.78x	16.01x
Price to Book	3.65x	4.61x	5x
EV/Revenue	8.61x	12.88x	15.51x
EV/EBITDA	52.56x	97.59x	101.29x
Price to FCF (P/FCF)	--	9,704.42x	--
EV/FCF	--	9,072.47x	--
FCF Yield	-0.37%	0.01%	-0.22%