GRK.HE 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	1.12B EUR	786.61M EUR	490.48M EUR
Enterprise Value	911.55M EUR	660.31M EUR	291.71M EUR
Valuation Multiples
Trailing P/E	21.83x	18.24x	16.43x
Forward P/E	14.87x	--	--
Price to Sales	1.42x	1.03x	0.67x
Price to Book	4.75x	3.48x	2.82x
EV/Revenue	1.16x	0.87x	0.4x
EV/EBITDA	12.95x	8.66x	4.86x
Price to FCF (P/FCF)	14.66x	--	7.52x
EV/FCF	11.96x	--	4.47x
FCF Yield	6.82%	-0.63%	13.3%