4163.SR 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	2.95B EUR	3.7B EUR	4.36B EUR	4.24B EUR
Enterprise Value	5.24B EUR	6B EUR	6.55B EUR	6.46B EUR
Valuation Multiples
Trailing P/E	16.14x	20.26x	18.24x	19.58x
Forward P/E	6.65x	--	--	--
Price to Sales	0.45x	0.56x	0.66x	0.84x
Price to Book	2.19x	2.74x	3.05x	2.92x
EV/Revenue	0.8x	0.91x	0.99x	1.27x
EV/EBITDA	10.34x	7.99x	8.22x	10.12x
Price to FCF (P/FCF)	8.31x	10.32x	10.33x	13.89x
EV/FCF	14.75x	16.76x	15.52x	21.15x
FCF Yield	12.03%	9.69%	9.68%	7.2%