111770.KS 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	3T EUR	3.16T EUR	3.49T EUR	3.48T EUR
Enterprise Value	2.27T EUR	3.03T EUR	3.25T EUR	2.93T EUR
Valuation Multiples
Trailing P/E	--	5.35x	6.3x	8.63x
Forward P/E	--	--	--	--
Price to Sales	0.69x	0.73x	0.84x	1.07x
Price to Book	--	0.7x	0.81x	0.85x
EV/Revenue	0.52x	0.7x	0.78x	0.9x
EV/EBITDA	3.24x	3.75x	4.22x	5.16x
Price to FCF (P/FCF)	--	10.15x	12.42x	11.46x
EV/FCF	--	9.75x	11.6x	9.64x
FCF Yield	-5.08%	9.85%	8.05%	8.73%