ANDR.VI 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	7.98B EUR	7.41B EUR	5.83B EUR
Enterprise Value	7.52B EUR	7.26B EUR	5.56B EUR
Valuation Multiples
Trailing P/E	17.17x	16.22x	13.35x
Forward P/E	13.56x	--	--
Price to Sales	0.99x	0.92x	0.75x
Price to Book	3.28x	3.04x	2.52x
EV/Revenue	0.93x	0.9x	0.71x
EV/EBITDA	9.65x	8.15x	6.47x
Price to FCF (P/FCF)	13.87x	14.28x	14.38x
EV/FCF	13.08x	13.99x	13.7x
FCF Yield	7.21%	7%	6.95%