MSIN.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	10.86T EUR	27.67T EUR	38.23T EUR
Enterprise Value	10.57T EUR	27.13T EUR	37.82T EUR
Valuation Multiples
Trailing P/E	11.59x	26.35x	36.93x
Forward P/E	--	--	--
Price to Sales	2.71x	7.23x	10.08x
Price to Book	1.59x	4.04x	5.66x
EV/Revenue	2.63x	7.09x	9.97x
EV/EBITDA	12.59x	20.06x	27.48x
Price to FCF (P/FCF)	31.63x	--	--
EV/FCF	30.78x	--	--
FCF Yield	3.16%	-1.12%	-1.25%