AADI.JK 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	91.89T EUR	60.54T EUR	87.8T EUR	54.31T EUR
Enterprise Value	91.89T EUR	60.54T EUR	87.8T EUR	54.31T EUR
Valuation Multiples
Trailing P/E	6.76x	93,629.94x	160,044.2x	90,291.02x
Forward P/E	--	--	--	--
Price to Sales	18,168.83x	15,734.75x	24,521.31x	14,676.61x
Price to Book	25,596.53x	16,873.26x	25,269.24x	16,293.01x
EV/Revenue	18,168.86x	15,734.7x	24,521.29x	14,676.58x
EV/EBITDA	75,075.27x	63,676.54x	112,041.44x	61,400.78x
Price to FCF (P/FCF)	--	145,381.44x	449,596.5x	113,730.69x
EV/FCF	--	145,380.99x	449,596.12x	113,730.48x
FCF Yield	-0%	0%	0%	0%