OSL:HSPG 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	Jun '26 Jun 2, 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	99	105	100	89	109	100
Market Cap Growth	-12.68%	5.17%	11.54%	-18.24%	9.65%	14.17%
Last Close Price	144.06	147.73	132.21	112.15	130.93	114.46
PE Ratio	27.06	22.25	15.11	13.00	16.22	12.25
PS Ratio	0.61	0.64	0.61	0.56	0.74	0.67
PB Ratio	0.09	0.09	0.10	0.10	0.13	0.13
P/FCF Ratio	0.35	1.29	-	0.34	75.90	0.75
P/OCF Ratio	0.30	0.75	-	0.34	13.52	0.64
Debt / Equity Ratio	2.59	2.68	2.78	2.57	2.56	2.84
Debt / FCF Ratio	10.66	37.88	-	8.74	1493.66	16.32
Net Debt / Equity Ratio	1.43	1.41	1.37	0.78	1.05	1.00
Net Debt / FCF Ratio	5.87	19.89	-2.44	2.66	612.13	5.77
Return on Equity (ROE)	3.89%	4.43%	5.82%	5.83%	5.82%	7.14%
Return on Assets (ROA)	0.47%	0.53%	0.66%	0.64%	0.61%	0.71%
Earnings Yield	3.72%	45.22%	55.16%	56.81%	42.79%	53.11%
FCF Yield	282.08%	77.72%	-557.21%	296.61%	1.32%	134.01%
Dividend Yield	3.13%	3.38%	6.81%	6.24%	5.35%	6.12%
Payout Ratio	23.03%	13.05%	8.75%	9.48%	10.29%	15.59%
Buyback Yield / Dilution	-0.84%	-0.38%	0.01%	0.04%	-0.03%	-0.02%
Total Shareholder Return	2.29%	3.01%	6.82%	6.28%	5.32%	6.09%