BEWI ASA Ratios and Metrics

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 23, 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	3,789	4,437	5,100	4,927	8,783	11,746
Market Cap Growth	-30.65%	-12.99%	3.50%	-43.90%	-25.22%	244.10%
Enterprise Value	9,173	9,758	11,397	11,420	12,146	13,742
Last Close Price	16.02	18.76	26.60	25.70	45.29	72.31
PE Ratio	20.52	24.03	-	-	24.25	32.84
Forward PE	71.90	-	48.28	27.16	13.82	24.27
PS Ratio	0.40	0.47	0.56	0.54	0.79	1.57
PB Ratio	0.70	0.82	1.13	1.06	1.94	4.47
P/TBV Ratio	2.43	2.85	10.87	27.65	38.26	19.84
P/FCF Ratio	-	-	8.23	17.73	-	35.85
P/OCF Ratio	20.92	24.50	5.09	5.75	20.40	17.39
EV/Sales Ratio	0.97	1.03	1.25	1.24	1.10	1.83
EV/EBITDA Ratio	8.96	12.38	22.33	20.14	12.88	15.64
EV/EBIT Ratio	234.86	93.68	124.23	87.08	20.45	22.05
EV/FCF Ratio	-37.62	-	18.39	41.08	-	41.94
Debt / Equity Ratio	1.11	1.11	1.50	1.47	1.39	1.29
Debt / EBITDA Ratio	5.56	5.56	8.33	8.64	5.82	3.42
Debt / FCF Ratio	-	-	10.97	24.65	-	10.36
Net Debt / Equity Ratio	0.97	0.97	1.41	1.32	1.28	0.75
Net Debt / EBITDA Ratio	6.71	6.71	12.48	10.82	6.14	2.24
Net Debt / FCF Ratio	-21.68	-21.68	10.27	22.08	-196.43	6.01
Asset Turnover	0.68	0.68	0.64	0.64	1.01	1.13
Inventory Turnover	4.03	4.03	3.28	2.49	4.57	5.74
Quick Ratio	0.49	0.49	0.67	1.07	0.71	1.54
Current Ratio	1.53	1.53	1.96	1.74	1.25	2.02
Return on Equity (ROE)	-10.09%	-10.09%	-8.82%	-7.33%	10.20%	15.04%
Return on Assets (ROA)	0.47%	0.47%	0.40%	0.57%	3.38%	5.85%
Return on Invested Capital (ROIC)	0.96%	0.96%	0.83%	1.20%	6.51%	10.60%
Return on Capital Employed (ROCE)	0.90%	0.90%	0.80%	1.10%	5.80%	10.10%
Earnings Yield	4.87%	4.16%	-6.83%	-4.09%	4.12%	3.04%
FCF Yield	-6.43%	-5.50%	12.15%	5.64%	-0.34%	2.79%
Dividend Yield	-	-	-	-	1.32%	1.52%
Payout Ratio	-	-	-	-	60.47%	17.93%
Buyback Yield / Dilution	-8.21%	-8.21%	-0.03%	-15.82%	-7.38%	-9.20%
Total Shareholder Return	-8.21%	-8.21%	-0.03%	-15.82%	-6.05%	-7.68%

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