Elopak 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	Apr '26 Apr 1, 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	9,756	14,909	12,154	8,082	6,730	7,214
Market Cap Growth	-7.25%	22.67%	50.38%	20.08%	-6.70%	-
Enterprise Value	14,180	19,372	16,624	12,108	10,514	9,706
Last Close Price	36.30	55.50	43.36	27.73	22.28	22.76
PE Ratio	13.40	20.46	16.96	10.75	58.88	21.30
Forward PE	11.24	15.84	13.02	11.13	13.15	15.64
PS Ratio	0.68	1.05	0.89	0.64	0.62	0.84
PB Ratio	2.37	3.62	2.93	2.29	2.38	2.68
P/TBV Ratio	3.98	5.43	5.09	4.48	6.07	3.94
P/FCF Ratio	9.65	14.75	33.50	6.31	-	20.10
P/OCF Ratio	4.82	7.36	7.38	4.65	25.47	9.84
PEG Ratio	-	1.06	2.58	5.57	-	-
EV/Sales Ratio	0.99	1.36	1.22	0.95	0.98	1.13
EV/EBITDA Ratio	6.87	9.20	10.30	7.84	8.53	9.38
EV/EBIT Ratio	10.28	14.92	13.85	10.39	19.65	19.20
EV/FCF Ratio	14.02	19.16	45.82	9.45	-	27.05
Debt / Equity Ratio	1.23	1.23	1.13	1.10	1.55	0.99
Debt / EBITDA Ratio	2.40	2.40	2.58	2.28	3.56	2.58
Debt / FCF Ratio	5.00	5.00	12.86	3.02	-	7.44
Net Debt / Equity Ratio	1.05	1.05	1.05	1.05	1.44	0.90
Net Debt / EBITDA Ratio	2.05	2.05	2.69	2.41	3.30	2.35
Net Debt / FCF Ratio	4.27	4.27	11.95	2.91	-20.71	6.76
Asset Turnover	1.14	1.14	1.15	1.18	1.18	1.12
Inventory Turnover	3.98	3.98	3.69	3.79	4.10	3.84
Quick Ratio	0.60	0.60	0.72	0.67	0.77	0.76
Current Ratio	1.63	1.63	1.39	1.33	1.47	1.37
Return on Equity (ROE)	17.56%	17.56%	18.43%	23.79%	12.74%	13.32%
Return on Assets (ROA)	6.47%	6.47%	6.32%	6.77%	3.65%	4.11%
Return on Invested Capital (ROIC)	10.98%	11.00%	10.34%	13.06%	6.43%	6.64%
Return on Capital Employed (ROCE)	14.20%	14.20%	14.10%	16.30%	7.60%	9.70%
Earnings Yield	7.47%	4.89%	5.90%	9.30%	1.70%	4.70%
FCF Yield	10.36%	6.78%	2.99%	15.85%	-2.91%	4.98%
Dividend Yield	4.09%	2.81%	3.53%	5.25%	3.86%	3.29%
Payout Ratio	70.36%	70.36%	56.52%	29.28%	180.76%	29.54%
Buyback Yield / Dilution	0.03%	0.03%	0.06%	0.02%	-3.23%	-4.05%
Total Shareholder Return	4.12%	2.84%	3.59%	5.28%	0.63%	-0.76%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.