010140.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	16.11T EUR	20.28T EUR	23.02T EUR	20.59T EUR
Enterprise Value	15.05T EUR	20.81T EUR	23.44T EUR	22.12T EUR
Valuation Multiples
Trailing P/E	--	35.88x	41.47x	45.4x
Forward P/E	--	--	--	--
Price to Sales	1.39x	1.75x	2.08x	2.52x
Price to Book	--	4.25x	5.1x	4.96x
EV/Revenue	1.3x	1.79x	2.12x	2.71x
EV/EBITDA	10.69x	13.57x	20.99x	32.06x
Price to FCF (P/FCF)	5.29x	6x	7.76x	13.61x
EV/FCF	4.95x	6.15x	7.9x	14.62x
FCF Yield	18.89%	16.67%	12.89%	7.35%