600163.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	10.66B EUR	9.8B EUR	14.5B EUR	10.31B EUR
Enterprise Value	15.82B EUR	12.97B EUR	15.8B EUR	9.81B EUR
Valuation Multiples
Trailing P/E	20x	18.13x	32x	20.3x
Forward P/E	16.47x	--	--	--
Price to Sales	6.64x	6.01x	11.41x	7.81x
Price to Book	1.48x	1.36x	1.98x	1.45x
EV/Revenue	9.85x	7.96x	12.43x	7.43x
EV/EBITDA	11.75x	12.85x	19.79x	19.35x
Price to FCF (P/FCF)	5.05x	7.11x	32.18x	19.7x
EV/FCF	7.49x	9.41x	35.05x	18.75x
FCF Yield	19.81%	14.06%	3.11%	5.08%