002167.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	11.19B EUR	17.1B EUR	9.41B EUR
Enterprise Value	10.95B EUR	16.85B EUR	9.41B EUR
Valuation Multiples
Trailing P/E	103.21x	243.37x	323.6x
Forward P/E	57.8x	--	--
Price to Sales	8.65x	23.86x	15.02x
Price to Book	6.1x	9.32x	--
EV/Revenue	8.46x	23.52x	15.02x
EV/EBITDA	58.69x	202.15x	209.52x
Price to FCF (P/FCF)	31.53x	61.48x	55.61x
EV/FCF	30.84x	60.6x	55.61x
FCF Yield	3.17%	1.63%	1.8%