CPIN.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	48.54T EUR	55.75T EUR	67.23T EUR
Enterprise Value	52.58T EUR	60.23T EUR	66.44T EUR
Valuation Multiples
Trailing P/E	6.52x	8.78x	9.95x
Forward P/E	12.88x	--	--
Price to Sales	0.63x	0.74x	0.92x
Price to Book	1.39x	1.6x	1.83x
EV/Revenue	0.68x	0.8x	0.91x
EV/EBITDA	4.62x	6.72x	6.9x
Price to FCF (P/FCF)	44.98x	54.42x	11.85x
EV/FCF	48.72x	58.79x	11.71x
FCF Yield	2.22%	1.84%	8.44%