MYOR.JK 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	30.29T EUR	40.42T EUR	40.49T EUR
Enterprise Value	29.52T EUR	39.37T EUR	40.49T EUR
Valuation Multiples
Trailing P/E	9x	12.62x	12.95x
Forward P/E	8.58x	--	--
Price to Sales	0.78x	1.08x	1.05x
Price to Book	1.67x	2.22x	2.14x
EV/Revenue	0.76x	1.05x	1.05x
EV/EBITDA	5.16x	8.41x	8.78x
Price to FCF (P/FCF)	5.65x	6.89x	7.88x
EV/FCF	5.5x	6.71x	7.88x
FCF Yield	17.71%	14.51%	12.69%