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	Aug '26 Aug 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 Cap	2,222	2,082	1,880	1,676	984	604
Market Cap Growth	26.35%	10.74%	12.18%	70.40%	62.84%	-
Enterprise Value	4,518	4,262	3,290	1,699	784.3	261.05
Last Close Price	55.60	52.11	48.03	42.82	34.47	34.32
PE Ratio	11.31	10.48	36.85	-	-	-
Forward PE	8.23	7.34	17.94	-	-	-
PS Ratio	1.70	1.66	2.81	6.49	4.32	11.76
PB Ratio	0.92	1.04	1.05	1.24	0.99	0.92
P/TBV Ratio	14.96	12.67	12.97	14.39	10.11	8.11
P/OCF Ratio	8.02	6.08	-	-	-	-
EV/Sales Ratio	3.47	3.39	4.92	6.58	3.45	5.08
EV/EBITDA Ratio	10.63	10.67	29.97	-	-	-
EV/EBIT Ratio	14.49	14.46	47.21	-	-	-
Debt / Equity Ratio	0.83	0.84	0.52	0.21	0.00	0.02
Debt / EBITDA Ratio	5.01	5.68	12.24	-	-	-
Net Debt / Equity Ratio	0.94	0.82	0.54	-0.01	-0.23	-0.56
Net Debt / EBITDA Ratio	3.95	4.14	8.74	0.41	11.88	38.75
Net Debt / FCF Ratio	-2.35	-2.18	-0.61	0.02	0.44	3.15
Asset Turnover	0.27	0.29	0.24	0.17	0.24	0.14
Quick Ratio	2.09	2.89	1.81	3.52	4.50	8.26
Current Ratio	2.46	3.12	2.09	4.13	5.00	8.93
Return on Equity (ROE)	11.38%	11.36%	4.04%	-1.07%	-2.96%	-4.88%
Return on Assets (ROA)	6.78%	6.93%	2.17%	-2.79%	-2.79%	-3.31%
Return on Invested Capital (ROIC)	8.01%	8.21%	2.65%	-3.74%	-4.69%	-7.92%
Return on Capital Employed (ROCE)	7.17%	7.27%	2.68%	-2.58%	-2.89%	-3.34%
Earnings Yield	8.86%	9.54%	2.71%	-	-	-
Dividend Yield	7.27%	0.00%	0.00%	0.00%	0.00%	0.00%
Payout Ratio	61.33%	0.00%	0.00%	0.00%	0.00%	0.00%
Buyback Yield / Dilution	-2.05%	-1.90%	-2.36%	-47.16%	-86.58%	-13828.97%
Total Shareholder Return	5.22%	-1.90%	-2.36%	-47.16%	-86.58%	-13828.97%