SHOO 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	3.24B EUR	3.08B EUR	2.48B EUR	3.03B EUR
Enterprise Value	3.56B EUR	3.36B EUR	2.94B EUR	3.4B EUR
Valuation Multiples
Trailing P/E	22.15x	21.5x	32.58x	714.05x
Forward P/E	15.95x	--	--	--
Price to Sales	1.18x	1.12x	0.94x	1.53x
Price to Book	3.45x	3.28x	2.71x	3.49x
EV/Revenue	1.3x	1.23x	1.12x	1.72x
EV/EBITDA	12.82x	13.63x	17.39x	56.04x
Price to FCF (P/FCF)	14.8x	13.73x	28.49x	20.42x
EV/FCF	16.24x	14.99x	33.82x	22.94x
FCF Yield	6.76%	7.28%	3.51%	4.9%