SalMar ASA Ratios and Metrics

Market cap in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 19, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	7,167	7,052	6,056	6,009	5,301	7,134
Market Cap Growth	11.06%	16.45%	0.78%	13.37%	-25.70%	26.66%
Enterprise Value	9,403	9,229	7,935	7,673	6,151	7,934
Last Close Price	51.55	51.80	43.45	44.47	30.96	50.91
PE Ratio	76.77	75.54	23.99	21.03	16.85	27.32
PS Ratio	3.13	3.08	2.73	2.42	2.79	4.78
PB Ratio	4.21	4.14	3.52	2.92	2.31	4.62
P/TBV Ratio	-	-	-	55.39	52.41	15.21
P/FCF Ratio	67.54	66.46	19.84	9.59	23.99	91.39
P/OCF Ratio	26.59	26.16	13.24	7.25	12.15	24.58
EV/Sales Ratio	3.90	4.03	3.58	3.08	3.24	5.31
EV/EBITDA Ratio	19.95	20.40	14.70	8.12	11.44	18.61
EV/EBIT Ratio	31.55	32.05	18.37	9.05	13.20	21.57
EV/FCF Ratio	88.61	86.97	25.99	12.24	27.84	101.63
Debt / Equity Ratio	1.16	1.16	0.94	0.68	0.96	0.42
Debt / EBITDA Ratio	4.38	4.38	2.82	1.44	3.93	1.44
Debt / FCF Ratio	18.67	18.67	5.32	2.24	9.98	8.24
Net Debt / Equity Ratio	1.13	1.13	0.92	0.65	0.85	0.36
Net Debt / EBITDA Ratio	4.24	4.24	2.93	1.41	3.62	1.29
Net Debt / FCF Ratio	18.06	18.06	5.18	2.13	8.81	7.06
Asset Turnover	0.48	0.48	0.48	0.48	0.44	0.60
Inventory Turnover	0.91	0.91	0.90	0.82	0.89	0.92
Quick Ratio	0.32	0.32	0.24	0.28	0.27	0.48
Current Ratio	2.05	2.05	1.73	1.82	1.71	2.19
Return on Equity (ROE)	5.55%	5.55%	14.34%	11.62%	18.20%	20.16%
Return on Assets (ROA)	3.79%	3.79%	5.89%	10.25%	6.77%	9.20%
Return on Invested Capital (ROIC)	5.28%	5.53%	9.77%	8.67%	11.82%	15.35%
Return on Capital Employed (ROCE)	7.00%	7.00%	11.50%	21.80%	10.80%	15.70%
Earnings Yield	1.30%	1.32%	4.17%	4.75%	5.93%	3.66%
FCF Yield	1.48%	1.50%	5.04%	10.43%	4.17%	1.09%
Dividend Yield	3.70%	1.63%	4.30%	7.02%	6.14%	3.92%
Payout Ratio	266.15%	266.15%	155.31%	85.80%	71.07%	86.42%
Buyback Yield / Dilution	-1.64%	-1.64%	-0.30%	-9.71%	-3.50%	-2.44%
Total Shareholder Return	2.06%	-0.01%	4.00%	-2.69%	2.64%	1.48%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.