SMGR.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	10.64T EUR	9.53T EUR	16.57T EUR
Enterprise Value	19.21T EUR	13.96T EUR	21.97T EUR
Valuation Multiples
Trailing P/E	28.21x	31.59x	84.4x
Forward P/E	4.91x	--	--
Price to Sales	0.29x	0.27x	0.49x
Price to Book	0.24x	0.22x	0.38x
EV/Revenue	0.52x	0.39x	0.65x
EV/EBITDA	4.94x	5.83x	9.8x
Price to FCF (P/FCF)	3.06x	2.61x	6.22x
EV/FCF	5.52x	3.83x	8.25x
FCF Yield	32.68%	38.28%	16.07%