SalMar ASA Ratios and Metrics

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 11, 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	6,079	6,152	5,008	5,215	4,702	5,992
Market Cap Growth	9.52%	22.84%	-3.96%	10.92%	-21.54%	18.73%
Enterprise Value	8,011	8,051	6,562	6,658	5,456	6,663
Last Close Price	45.32	45.46	36.29	39.29	28.32	42.55
PE Ratio	74.64	75.54	23.99	21.03	16.85	27.32
PS Ratio	3.04	3.08	2.73	2.42	2.79	4.78
PB Ratio	4.09	4.14	3.52	2.92	2.31	4.62
P/TBV Ratio	-	-	-	55.39	52.41	15.21
P/FCF Ratio	65.67	66.46	19.84	9.59	23.99	91.39
P/OCF Ratio	25.85	26.16	13.24	7.25	12.15	24.58
EV/Sales Ratio	3.84	4.03	3.58	3.08	3.24	5.31
EV/EBITDA Ratio	19.66	20.40	14.70	8.12	11.44	18.61
EV/EBIT Ratio	31.10	32.05	18.37	9.05	13.20	21.57
EV/FCF Ratio	86.54	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	1.34%	1.32%	4.17%	4.75%	5.93%	3.66%
FCF Yield	1.52%	1.50%	5.04%	10.43%	4.17%	1.09%
Dividend Yield	0.28%	1.62%	4.26%	6.90%	5.95%	3.94%
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	-1.36%	-0.02%	3.96%	-2.82%	2.45%	1.50%

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