081660.KS 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	2.01T EUR	2.28T EUR	2.22T EUR	2.26T EUR
Enterprise Value	4.15T EUR	3.69T EUR	3.98T EUR	3.57T EUR
Valuation Multiples
Trailing P/E	--	8.3x	9.57x	15.84x
Forward P/E	--	--	--	--
Price to Sales	0.42x	0.48x	0.49x	0.7x
Price to Book	--	1.06x	1.1x	1.17x
EV/Revenue	0.88x	0.78x	0.88x	1.11x
EV/EBITDA	5.06x	4.06x	5.09x	7x
Price to FCF (P/FCF)	--	9.73x	21.79x	4.58x
EV/FCF	--	15.74x	39.07x	7.24x
FCF Yield	-7.67%	10.28%	4.59%	21.84%