CMRY.JK Valuations

Quarterly trend of key valuation metrics

Metric	Current (TTM) TTM Baseline	Q2 '26 30.06.2026	Q1 '26 31.03.2026
Market & Enterprise Value
Market Cap	35.23T EUR	35.31T EUR	34.44T EUR
Enterprise Value	33.99T EUR	34.75T EUR	33.13T EUR
Valuation Multiples
Trailing P/E	15.94x	16.68x	17.39x
Forward P/E	19.91x	--	--
Price to Sales	2.93x	2.94x	3.1x
Price to Book	4.92x	4.93x	4.69x
EV/Revenue	2.82x	2.89x	2.98x
EV/EBITDA	13.07x	12.71x	12.94x
Price to FCF (P/FCF)	52.78x	34.91x	29.08x
EV/FCF	50.93x	34.35x	27.98x
FCF Yield	1.89%	2.86%	3.44%