600864.SS 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	12.11B EUR	10.8B EUR	13.98B EUR
Enterprise Value	3.81B EUR	15.28B EUR	24.32B EUR
Valuation Multiples
Trailing P/E	32.33x	23.03x	53.17x
Forward P/E	17.64x	--	--
Price to Sales	4.29x	3.65x	4.16x
Price to Book	0.91x	0.82x	1.08x
EV/Revenue	1.35x	5.17x	7.24x
EV/EBITDA	8.78x	37.79x	51.99x
Price to FCF (P/FCF)	14.15x	10.17x	19.73x
EV/FCF	4.46x	14.39x	34.32x
FCF Yield	7.07%	9.83%	5.07%