003380.KQ 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	1.18T EUR	1.04T EUR	1.49T EUR	1.05T EUR
Enterprise Value	12.58T EUR	9.44T EUR	9.27T EUR	8.73T EUR
Valuation Multiples
Trailing P/E	--	6.19x	5.82x	5.71x
Forward P/E	--	--	--	--
Price to Sales	0.08x	0.07x	0.11x	0.11x
Price to Book	--	0.29x	0.43x	0.33x
EV/Revenue	0.88x	0.66x	0.68x	0.87x
EV/EBITDA	7.34x	9.99x	10.32x	13.63x
Price to FCF (P/FCF)	1.87x	1.92x	2.4x	2.13x
EV/FCF	19.87x	17.52x	14.88x	17.65x
FCF Yield	53.41%	52%	41.69%	46.91%