9921.TW 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	36.01B EUR	30.55B EUR	28.19B EUR	36.31B EUR
Enterprise Value	33.27B EUR	31.81B EUR	30.85B EUR	38.96B EUR
Valuation Multiples
Trailing P/E	61.05x	50.83x	180.72x	102.05x
Forward P/E	15.6x	--	--	--
Price to Sales	0.63x	0.54x	0.5x	0.84x
Price to Book	1.06x	0.9x	0.82x	1.07x
EV/Revenue	0.59x	0.56x	0.55x	0.9x
EV/EBITDA	11.74x	7.52x	8.41x	12.78x
Price to FCF (P/FCF)	7.65x	4.41x	3.18x	4.28x
EV/FCF	7.07x	4.6x	3.48x	4.6x
FCF Yield	13.07%	22.66%	31.46%	23.35%