600814.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	5.29B EUR	4.48B EUR	5.65B EUR	5.95B EUR
Enterprise Value	2.52B EUR	764.3M EUR	2.02B EUR	2.05B EUR
Valuation Multiples
Trailing P/E	23.19x	23.87x	29.75x	31.95x
Forward P/E	16.72x	--	--	--
Price to Sales	3.12x	3.46x	4.27x	4.56x
Price to Book	1.3x	1.17x	1.48x	1.59x
EV/Revenue	1.49x	0.59x	1.53x	1.57x
EV/EBITDA	5.18x	1.48x	3.9x	6.6x
Price to FCF (P/FCF)	6.35x	27.18x	19.5x	16.53x
EV/FCF	3.02x	4.63x	6.98x	5.69x
FCF Yield	15.76%	3.68%	5.13%	6.05%