001800.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	1.36T EUR	1.52T EUR	1.46T EUR	1.24T EUR
Enterprise Value	2.99T EUR	1.1T EUR	1.33T EUR	1.11T EUR
Valuation Multiples
Trailing P/E	--	10.8x	10.83x	14.98x
Forward P/E	--	--	--	--
Price to Sales	0.36x	0.4x	0.41x	0.48x
Price to Book	--	0.59x	0.59x	0.5x
EV/Revenue	0.8x	0.29x	0.37x	0.43x
EV/EBITDA	3.45x	1.25x	1.62x	1.98x
Price to FCF (P/FCF)	2.85x	3.25x	3.17x	3.53x
EV/FCF	6.27x	2.36x	2.9x	3.17x
FCF Yield	35.13%	30.79%	31.52%	28.3%