SalMar ASA 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	80,442	83,469	71,232	67,355	55,810	71,481
Market Cap Growth	6.71%	17.18%	5.76%	20.69%	-21.92%	21.04%
Enterprise Value	105,533	109,235	93,330	85,999	64,769	79,490
Last Close Price	593.50	617.50	513.97	511.02	330.89	507.56
PE Ratio	72.38	75.54	23.99	21.03	16.85	27.32
Forward PE	17.53	14.91	14.84	15.85	16.45	20.56
PS Ratio	2.97	3.08	2.73	2.42	2.79	4.78
PB Ratio	3.99	4.14	3.52	2.92	2.31	4.62
P/TBV Ratio	-	-	-	55.39	52.41	15.21
P/FCF Ratio	64.05	66.46	19.84	9.59	23.99	91.39
P/OCF Ratio	25.21	26.16	13.24	7.25	12.15	24.58
PEG Ratio	0.89	2.46	1.42	0.78	1.39	4.91
EV/Sales Ratio	3.90	4.03	3.58	3.08	3.24	5.31
EV/EBITDA Ratio	19.95	20.40	14.70	8.12	11.44	18.61
EV/EBIT Ratio	31.55	32.05	18.37	9.05	13.20	21.57
EV/FCF Ratio	84.02	86.97	25.99	12.24	27.84	101.63
Debt / Equity Ratio	1.16	1.16	0.94	0.68	0.96	0.42
Debt / EBITDA Ratio	4.38	4.38	2.82	1.44	3.93	1.44
Debt / FCF Ratio	18.67	18.67	5.32	2.24	9.98	8.24
Net Debt / Equity Ratio	1.13	1.13	0.92	0.65	0.85	0.36
Net Debt / EBITDA Ratio	4.24	4.24	2.93	1.41	3.62	1.29
Net Debt / FCF Ratio	18.06	18.06	5.18	2.13	8.81	7.06
Asset Turnover	0.48	0.48	0.48	0.48	0.44	0.60
Inventory Turnover	0.91	0.91	0.90	0.82	0.89	0.92
Quick Ratio	0.32	0.32	0.24	0.28	0.27	0.48
Current Ratio	2.05	2.05	1.73	1.82	1.71	2.19
Return on Equity (ROE)	5.55%	5.55%	14.34%	11.62%	18.20%	20.16%
Return on Assets (ROA)	3.79%	3.79%	5.89%	10.25%	6.77%	9.20%
Return on Invested Capital (ROIC)	5.28%	5.53%	9.77%	8.67%	11.82%	15.35%
Return on Capital Employed (ROCE)	7.00%	7.00%	11.50%	21.80%	10.80%	15.70%
Earnings Yield	1.37%	1.32%	4.17%	4.75%	5.93%	3.66%
FCF Yield	1.56%	1.50%	5.04%	10.43%	4.17%	1.09%
Dividend Yield	1.68%	1.62%	4.28%	6.85%	6.04%	3.94%
Payout Ratio	266.15%	266.15%	155.31%	85.80%	71.07%	86.42%
Buyback Yield / Dilution	-1.64%	-1.64%	-0.30%	-9.71%	-3.50%	-2.44%
Total Shareholder Return	0.04%	-0.02%	3.98%	-2.86%	2.54%	1.50%

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