011210.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	1.35T EUR	1.72T EUR	2.14T EUR	2.01T EUR
Enterprise Value	1.58T EUR	2.29T EUR	2.46T EUR	2.12T EUR
Valuation Multiples
Trailing P/E	--	24.19x	61.22x	614.79x
Forward P/E	--	--	--	--
Price to Sales	0.15x	0.2x	0.25x	0.31x
Price to Book	--	0.46x	0.59x	0.56x
EV/Revenue	0.18x	0.26x	0.29x	0.33x
EV/EBITDA	3.26x	4.78x	5.68x	7.09x
Price to FCF (P/FCF)	--	--	10.41x	10.88x
EV/FCF	--	--	11.95x	11.46x
FCF Yield	-9.45%	-5.65%	9.6%	9.19%