OSL:VVL 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	904	890	683	533	489	445
Market Cap Growth	25.00%	30.32%	28.10%	9.01%	9.90%	26.25%
Last Close Price	410.00	404.00	295.95	218.97	192.15	168.29
PE Ratio	10.73	9.97	7.53	6.87	9.03	9.98
PS Ratio	4.59	4.52	3.60	3.11	3.76	4.07
PB Ratio	1.07	1.06	0.88	0.74	0.71	0.72
P/FCF Ratio	66.39	65.42	7.64	3.10	3.95	-
P/OCF Ratio	44.96	44.30	7.32	3.07	3.93	-
Debt / Equity Ratio	1.29	1.29	1.31	1.53	1.51	1.80
Debt / FCF Ratio	79.82	79.82	11.34	6.44	8.48	-
Net Debt / Equity Ratio	0.79	0.79	0.36	0.41	0.54	0.74
Net Debt / FCF Ratio	48.62	48.62	3.13	1.74	3.05	-62.72
Return on Equity (ROE)	11.04%	11.04%	12.10%	10.95%	8.24%	7.31%
Return on Assets (ROA)	1.32%	1.32%	1.42%	1.28%	0.93%	0.77%
Earnings Yield	9.88%	10.03%	13.29%	14.56%	11.08%	10.02%
FCF Yield	1.51%	1.53%	13.10%	32.29%	25.30%	-1.64%
Dividend Yield	4.57%	4.64%	5.58%	6.44%	5.46%	5.97%
Payout Ratio	40.71%	40.71%	39.42%	35.75%	44.61%	54.37%
Buyback Yield / Dilution	-0.20%	-0.20%	0.73%	-2.35%	-0.56%	-2.87%
Total Shareholder Return	4.37%	4.44%	6.30%	4.09%	4.91%	3.10%

Source: S&P Global Market Intelligence. Banks template. Financial Sources.