086280.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	13.72T EUR	14.83T EUR	16.35T EUR	13.55T EUR
Enterprise Value	13.21T EUR	16.79T EUR	17.58T EUR	14.6T EUR
Valuation Multiples
Trailing P/E	--	9.62x	9.75x	10.14x
Forward P/E	--	--	--	--
Price to Sales	0.44x	0.47x	0.54x	0.61x
Price to Book	--	1.36x	1.57x	1.31x
EV/Revenue	0.42x	0.54x	0.58x	0.65x
EV/EBITDA	4.57x	5.57x	5.76x	6.29x
Price to FCF (P/FCF)	20.5x	10.99x	9.06x	13.03x
EV/FCF	19.75x	12.45x	9.74x	14.04x
FCF Yield	4.88%	9.1%	11.03%	7.68%