Seadrill Ratios and Metrics

Market cap in millions NOK. Fiscal year is January - December.

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Sep '24 Sep 9, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Market Capitalization	26,208	35,395	16,079	-	-	-	Upgrade
Market Cap Growth	6.60%	120.14%	-	-	-	-	Upgrade
Enterprise Value	23,757	33,164	23,684	-	-	-	Upgrade
Last Close Price	404.80	478.50	319.30	-	-	-	Upgrade
PE Ratio	-	11.45	0.50	-	-	-	Upgrade
PS Ratio	1.85	2.37	1.67	-	-	-	Upgrade
PB Ratio	1.16	1.17	0.96	-	-	-	Upgrade
P/FCF Ratio	16.21	18.77	-11.66	-	-	-	Upgrade
P/OCF Ratio	9.82	12.16	181.33	-	-	-	Upgrade
EV/Sales Ratio	1.44	2.22	2.46	-	-	-	Upgrade
EV/EBITDA Ratio	4.28	6.62	10.73	-	-	-	Upgrade
EV/EBIT Ratio	6.28	9.65	33.39	-	-	-	Upgrade
EV/FCF Ratio	10.23	17.58	-17.17	-	-	-	Upgrade
Debt / Equity Ratio	0.20	0.21	0.31	-0.01	-1.92	3.73	Upgrade
Debt / EBITDA Ratio	1.22	1.23	1.97	0.55	-	34.84	Upgrade
Debt / FCF Ratio	2.79	3.29	-3.76	-0.19	-13.51	-22.69	Upgrade
Asset Turnover	0.36	0.42	0.29	0.21	0.13	0.12	Upgrade
Quick Ratio	2.60	2.56	1.70	0.35	0.10	1.92	Upgrade
Current Ratio	3.19	2.98	2.12	1.44	0.16	2.30	Upgrade
Return on Equity (ROE)	15.51%	12.81%	-	-	-	-28.56%	Upgrade
Return on Assets (ROA)	5.05%	6.04%	1.34%	-1.68%	-3.85%	-1.97%	Upgrade
Return on Capital (ROIC)	5.93%	7.28%	-	-	-4.38%	-2.09%	Upgrade
Earnings Yield	16.44%	8.59%	239.40%	-	-	-	Upgrade
FCF Yield	6.17%	5.33%	-8.58%	-	-	-	Upgrade
Buyback Yield / Dilution	-25.19%	-23.69%	40.18%	-	-	66.83%	Upgrade
Total Shareholder Return	-25.19%	-23.69%	40.18%	-	-	66.83%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.