OSL:IWS 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 4, 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	2,413	2,078	1,871	1,691	982	601
Market Cap Growth	43.93%	11.04%	10.65%	72.25%	63.23%	-
Enterprise Value	4,710	4,306	2,631	1,371	590	244
Last Close Price	60.40	48.77	44.84	40.52	32.27	32.05
PE Ratio	12.29	10.48	37.13	-	-	-
Forward PE	9.30	7.34	17.94	-	-	-
PS Ratio	1.86	1.65	2.86	6.68	4.37	12.27
PB Ratio	1.00	0.82	0.84	1.23	0.95	0.88
P/TBV Ratio	1.45	1.07	1.10	1.33	1.05	1.02
P/OCF Ratio	8.72	6.06	-	-	-	-
EV/Sales Ratio	3.63	3.42	4.01	5.41	2.63	4.98
EV/EBITDA Ratio	10.86	10.73	26.00	-	-	-
EV/EBIT Ratio	14.80	14.52	42.85	-	-	-
Debt / Equity Ratio	0.90	0.89	0.60	0.24	0.02	0.03
Debt / EBITDA Ratio	4.99	5.65	13.18	-	-	-
Net Debt / Equity Ratio	0.71	0.65	0.43	-0.01	-0.22	-0.54
Net Debt / EBITDA Ratio	3.94	4.12	9.41	0.36	9.91	31.10
Net Debt / FCF Ratio	-2.35	-2.18	-0.61	0.02	0.44	3.15
Asset Turnover	0.31	0.29	0.23	0.17	0.24	0.13
Quick Ratio	2.26	3.12	2.09	4.13	5.00	8.93
Current Ratio	2.46	3.12	2.09	4.13	5.00	8.93
Return on Equity (ROE)	11.92%	11.36%	4.04%	-1.07%	-3.02%	-4.88%
Return on Assets (ROA)	4.73%	4.24%	1.37%	-1.68%	-1.98%	-2.33%
Return on Invested Capital (ROIC)	7.91%	8.03%	2.35%	-3.61%	-5.22%	-8.40%
Return on Capital Employed (ROCE)	7.20%	6.30%	1.80%	-2.40%	-2.80%	-2.00%
Earnings Yield	8.15%	9.54%	2.69%	-0.86%	-2.84%	-2.98%
FCF Yield	-30.26%	-36.41%	-84.07%	-32.98%	-53.55%	-19.47%
Buyback Yield / Dilution	-2.05%	-1.90%	-2.35%	-47.16%	-86.58%	-13828.97%