OSL:LINK 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 18, 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	6,550	9,821	6,488	5,395	2,224	5,671
Market Cap Growth	-8.07%	51.37%	20.26%	142.54%	-60.78%	-54.95%
Enterprise Value	8,265	10,641	8,410	8,509	5,331	8,774
Last Close Price	23.20	33.90	23.00	18.16	7.52	19.27
PE Ratio	52.77	116.02	25.39	80.18	-	-
Forward PE	14.90	7.36	7.36	7.36	6.25	18.05
PS Ratio	0.88	1.39	0.93	0.86	0.45	1.29
PB Ratio	1.22	1.71	1.21	0.98	0.43	1.11
P/FCF Ratio	9.81	14.17	10.58	7.52	5.37	16.05
P/OCF Ratio	9.68	14.02	10.43	7.46	5.29	15.93
EV/Sales Ratio	1.11	1.50	1.20	1.35	1.09	1.99
EV/EBITDA Ratio	9.66	13.70	12.48	15.45	13.62	23.28
EV/EBIT Ratio	19.68	27.40	23.80	36.53	56.41	154.26
EV/FCF Ratio	12.38	15.35	13.72	11.86	12.88	24.82
Debt / Equity Ratio	0.47	0.47	0.65	0.74	0.75	0.74
Debt / EBITDA Ratio	2.95	3.39	5.10	7.11	9.94	9.59
Debt / FCF Ratio	3.79	3.85	5.72	5.66	9.40	10.70
Net Debt / Equity Ratio	0.32	0.28	0.19	0.54	0.59	0.58
Net Debt / EBITDA Ratio	2.03	2.11	1.53	5.38	7.83	7.80
Net Debt / FCF Ratio	2.57	2.37	1.68	4.13	7.40	8.32
Asset Turnover	0.72	0.65	0.62	0.55	0.46	0.48
Quick Ratio	1.25	1.22	1.13	1.33	1.52	1.50
Current Ratio	1.25	1.27	1.14	2.88	1.53	1.54
Return on Equity (ROE)	2.47%	1.57%	3.15%	0.71%	-3.75%	-1.65%
Return on Assets (ROA)	2.55%	2.24%	1.97%	1.28%	0.55%	0.39%
Return on Invested Capital (ROIC)	4.13%	3.74%	3.68%	2.09%	1.16%	0.84%
Return on Capital Employed (ROCE)	5.00%	4.40%	5.00%	2.40%	1.00%	0.60%
Earnings Yield	1.99%	0.86%	3.94%	1.25%	-6.79%	-1.37%
FCF Yield	10.20%	7.06%	9.45%	13.30%	18.62%	6.23%
Buyback Yield / Dilution	1.76%	1.49%	-0.31%	-2.54%	-1.26%	-8.62%