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	Aug '26 Aug 3, 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 Cap	100	105	100	89	109	100
Market Cap Growth	-14.01%	5.17%	11.54%	-18.24%	9.65%	14.17%
Last Close Price	145.30	152.50	145.00	130.00	159.00	145.00
PE Ratio	27.30	22.33	15.10	13.00	16.22	12.25
Forward PE	32.40	16.86	13.51	8.91	10.28	9.82
PS Ratio	0.62	3.51	3.16	3.92	6.29	3.83
PB Ratio	0.09	0.09	0.10	0.10	0.13	0.13
P/TBV Ratio	0.09	0.09	0.10	0.10	0.13	0.13
P/FCF Ratio	0.36	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	2.65	2.78	2.57	2.56	2.81
Debt / FCF Ratio	8.93	37.47	-	8.74	1490.67	16.16
Net Debt / Equity Ratio	2.59	2.65	2.78	2.57	2.56	2.81
Net Debt / FCF Ratio	8.93	37.47	-4.94	8.74	1490.67	16.16
Asset Turnover	0.02	0.00	0.00	0.00	0.00	0.00
Return on Equity (ROE)	4.21%	4.43%	5.82%	5.83%	5.82%	7.14%
Earnings Yield	3.69%	4.48%	6.62%	7.69%	6.16%	8.17%
FCF Yield	279.68%	77.72%	-	296.61%	1.32%	134.01%
Dividend Yield	3.44%	5.90%	4.83%	5.38%	4.40%	4.83%
Payout Ratio	23.03%	13.05%	8.75%	9.48%	10.29%	9.09%
Buyback Yield / Dilution	-0.84%	0.00%	0.00%	0.00%	0.00%	0.00%
Total Shareholder Return	2.60%	5.90%	4.83%	5.38%	4.40%	4.83%