OSL:VDI 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	Jul '26 Jul 8, 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	2,370	3,037	3,856	-	-	-
Market Cap Growth	-28.98%	-21.23%	-	-	-	-
Enterprise Value	1,783	1,101	5,612	-	-	-
Last Close Price	179.00	224.00	231.21	-	-	-
PE Ratio	4.18	7.47	12.20	-	-	-
PS Ratio	1.96	2.78	1.66	-	-	-
PB Ratio	0.96	1.19	1.23	-	-	-
P/TBV Ratio	0.96	1.19	1.24	-	-	-
EV/Sales Ratio	1.47	1.01	2.42	-	-	-
EV/EBITDA Ratio	-	-	15.64	-	-	-
Debt / Equity Ratio	0.00	0.00	0.23	0.78	0.69	1.32
Debt / EBITDA Ratio	-	-	2.00	2.64	8.16	-
Net Debt / Equity Ratio	-0.24	-0.37	-0.07	0.48	0.41	1.04
Net Debt / EBITDA Ratio	3.07	3.76	-0.60	1.66	5.12	-
Net Debt / FCF Ratio	0.91	1.88	0.46	-9.92	-3.67	-3.57
Asset Turnover	0.32	0.27	0.41	0.49	0.26	-
Inventory Turnover	4.40	4.01	3.81	6.58	5.93	-
Quick Ratio	1.37	1.48	1.72	1.42	1.16	1.76
Current Ratio	1.75	1.84	2.45	2.04	1.78	4.10
Return on Equity (ROE)	23.19%	15.28%	10.53%	-6.25%	-1.27%	-
Return on Assets (ROA)	-6.73%	-8.28%	-1.48%	2.94%	-2.30%	-
Return on Invested Capital (ROIC)	-23.31%	-20.82%	-2.43%	-20.85%	18.42%	-
Return on Capital Employed (ROCE)	-16.40%	-20.80%	-3.30%	6.00%	-5.20%	-
Earnings Yield	24.48%	13.39%	8.20%	-	-	-
FCF Yield	-27.52%	-16.39%	-12.14%	-	-	-
Payout Ratio	114.29%	168.77%	11.76%	-	-	-
Buyback Yield / Dilution	-1.81%	-1.43%	-0.74%	-0.78%	-	-