OSL:KCC 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	Feb '26 Feb 23, 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	5,490	4,696	4,491	5,256	3,412	2,512
Market Cap Growth	25.05%	4.55%	-14.56%	54.05%	35.83%	50.42%
Enterprise Value	7,678	6,732	6,328	7,245	6,281	5,690
Last Close Price	92.60	78.53	70.63	71.37	45.17	29.38
PE Ratio	16.40	13.94	4.86	5.97	5.69	12.62
Forward PE	8.86	9.06	8.06	6.89	7.27	-
PS Ratio	2.28	1.95	1.42	1.81	1.33	1.44
PB Ratio	1.49	1.27	1.10	1.43	1.16	1.12
P/TBV Ratio	1.49	1.27	1.10	1.43	1.16	1.12
P/FCF Ratio	-	-	3.67	4.37	3.62	-
P/OCF Ratio	6.55	5.60	2.91	3.48	3.27	6.22
EV/Sales Ratio	3.19	2.80	2.00	2.49	2.45	3.26
EV/EBITDA Ratio	9.55	8.37	4.43	5.30	5.98	11.00
EV/EBIT Ratio	16.92	14.83	5.85	6.93	8.43	21.10
EV/FCF Ratio	-446.22	-	5.17	6.03	6.67	-
Debt / Equity Ratio	0.74	0.74	0.62	0.69	1.08	1.41
Debt / EBITDA Ratio	3.37	3.37	1.79	1.84	3.01	6.04
Debt / FCF Ratio	-	-	2.08	2.09	3.37	-
Net Debt / Equity Ratio	0.59	0.59	0.46	0.50	0.85	1.20
Net Debt / EBITDA Ratio	2.72	2.72	1.32	1.33	2.36	5.18
Net Debt / FCF Ratio	-127.17	-127.17	1.54	1.52	2.64	-4.15
Asset Turnover	0.37	0.37	0.45	0.45	0.41	0.34
Inventory Turnover	12.77	12.77	11.69	9.30	9.49	14.48
Quick Ratio	1.47	1.47	1.65	2.06	0.83	1.63
Current Ratio	1.78	1.78	1.96	2.43	1.02	1.97
Return on Equity (ROE)	9.21%	9.21%	22.56%	26.36%	22.05%	9.60%
Return on Assets (ROA)	4.41%	4.41%	9.60%	10.14%	7.42%	3.25%
Return on Invested Capital (ROIC)	7.83%	8.12%	17.85%	18.90%	13.64%	5.96%
Return on Capital Employed (ROCE)	7.30%	7.30%	16.90%	17.70%	14.40%	5.20%
Earnings Yield	6.14%	7.17%	20.59%	16.76%	17.57%	7.93%
FCF Yield	-0.31%	-0.37%	27.27%	22.87%	27.62%	-25.69%
Dividend Yield	2.93%	3.66%	16.89%	17.76%	22.03%	6.60%
Payout Ratio	50.18%	54.09%	96.53%	76.91%	69.69%	31.88%
Buyback Yield / Dilution	1.55%	1.55%	-5.74%	-8.68%	-7.46%	-1.41%
Total Shareholder Return	4.48%	5.21%	11.15%	9.08%	14.57%	5.18%

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