OSL:COSH Ratios and Metrics

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2016	FY 2015	FY 2014	FY 2013	FY 2012	2009 - 2011
Period Ending	Apr '25 Apr 29, 2025	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	2009 - 2011
Debt / Equity Ratio	0.92	1.00	1.20	1.23	1.62	2.94	Upgrade
Debt / EBITDA Ratio	3.19	3.22	4.25	4.46	5.20	8.63	Upgrade
Debt / FCF Ratio	3.70	3.13	-	3.98	8.33	-	Upgrade
Asset Turnover	0.20	0.20	0.19	0.20	0.20	0.16	Upgrade
Inventory Turnover	2.91	2.99	3.14	3.99	4.70	5.38	Upgrade
Quick Ratio	0.65	0.54	0.84	0.33	0.68	0.72	Upgrade
Current Ratio	1.03	0.85	1.25	0.59	0.95	0.94	Upgrade
Return on Equity (ROE)	6.21%	6.41%	13.55%	16.87%	19.36%	10.91%	Upgrade
Return on Assets (ROA)	6.02%	6.27%	5.39%	4.78%	4.64%	3.35%	Upgrade
Return on Capital (ROIC)	6.30%	6.58%	5.86%	5.33%	4.99%	3.79%	Upgrade
Return on Capital Employed (ROCE)	11.70%	12.50%	9.60%	9.20%	8.70%	5.90%	Upgrade
Payout Ratio	66.87%	68.06%	22.42%	-	-	-	Upgrade
Buyback Yield / Dilution	0.19%	-	-	-7.19%	-3.56%	-	Upgrade

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