Cool Company Ratios and Metrics

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 9, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	5,038	4,760	6,872	6,104	-
Market Cap Growth	9.23%	-30.73%	12.58%	-	-
Enterprise Value	17,577	15,211	17,146	12,825	-
Last Close Price	95.30	88.60	113.21	88.48	-
PE Ratio	8.56	4.27	3.88	6.62	-
Forward PE	14.39	7.49	6.91	3.62	-
PS Ratio	1.54	1.30	1.88	2.98	-
PB Ratio	0.64	0.55	0.84	0.87	-
P/TBV Ratio	0.64	0.56	0.93	0.97	-
P/FCF Ratio	-	-	176.58	-	-
P/OCF Ratio	5.09	2.87	3.41	4.80	-
EV/Sales Ratio	5.37	4.15	4.68	6.26	-
EV/EBITDA Ratio	8.03	6.00	6.51	8.87	-
EV/EBIT Ratio	12.33	8.22	8.42	10.76	-
EV/FCF Ratio	-7.94	-	440.57	-	-
Debt / Equity Ratio	1.74	1.72	1.32	1.59	0.86
Debt / EBITDA Ratio	6.26	5.83	4.08	7.76	5.94
Debt / FCF Ratio	-	-	277.76	-	5.47
Asset Turnover	0.15	0.15	0.18	0.12	-
Inventory Turnover	27.82	21.11	33.25	-	-
Quick Ratio	0.81	0.70	0.49	0.48	0.07
Current Ratio	0.85	0.73	0.53	0.52	0.17
Return on Equity (ROE)	7.63%	12.86%	23.17%	13.14%	-
Return on Assets (ROA)	4.07%	4.74%	6.10%	4.31%	-
Return on Capital (ROIC)	4.42%	5.17%	6.74%	4.69%	-
Return on Capital Employed (ROCE)	6.60%	8.10%	11.40%	6.80%	6.50%
Earnings Yield	11.72%	23.42%	25.78%	15.10%	-
FCF Yield	-43.92%	-9.88%	0.57%	-41.42%	-
Dividend Yield	-	12.44%	14.69%	-	-
Payout Ratio	13.62%	75.51%	50.08%	-	-
Buyback Yield / Dilution	1.55%	-0.26%	-32.73%	-3905.10%	-
Total Shareholder Return	1.55%	12.17%	-18.04%	-3905.10%	-

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