090435.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	2.7T EUR	2.34T EUR	2.72T EUR	2.55T EUR
Enterprise Value	1.94T EUR	2.15T EUR	2.42T EUR	2.38T EUR
Valuation Multiples
Trailing P/E	--	8.18x	11.65x	20.45x
Forward P/E	--	--	--	--
Price to Sales	0.6x	0.52x	0.63x	0.8x
Price to Book	--	0.42x	0.5x	0.47x
EV/Revenue	0.43x	0.48x	0.56x	0.75x
EV/EBITDA	3x	3.16x	3.79x	5.31x
Price to FCF (P/FCF)	7.33x	5.7x	6.31x	8.08x
EV/FCF	5.29x	5.22x	5.62x	7.53x
FCF Yield	13.64%	17.55%	15.85%	12.37%