SCMA.JK 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	11.43T EUR	12.57T EUR	16.51T EUR	21.46T EUR
Enterprise Value	11.49T EUR	12.23T EUR	14.91T EUR	20.28T EUR
Valuation Multiples
Trailing P/E	11.58x	17.56x	25.24x	42.92x
Forward P/E	12.01x	--	--	--
Price to Sales	1.61x	2.33x	3.12x	4.16x
Price to Book	1.81x	1.99x	2.41x	3.28x
EV/Revenue	1.62x	2.27x	2.82x	3.93x
EV/EBITDA	7.84x	10.53x	13.71x	23.1x
Price to FCF (P/FCF)	19.87x	15.19x	181.35x	398.56x
EV/FCF	19.96x	14.77x	163.76x	376.48x
FCF Yield	5.03%	6.59%	0.55%	0.25%