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	Aug '26 Aug 4, 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 Cap	974	890	683	537	493	445
Market Cap Growth	15.10%	30.32%	27.13%	9.01%	10.74%	26.25%
Last Close Price	442.00	404.00	310.00	242.00	222.00	202.00
PE Ratio	12.07	10.58	7.97	7.32	9.41	10.34
Forward PE	12.62	10.49	7.98	7.60	8.31	9.42
PS Ratio	5.00	4.63	3.65	14.06	23.59	25.62
PB Ratio	1.14	1.06	0.88	0.74	0.71	0.72
P/TBV Ratio	1.20	1.12	0.93	0.74	0.71	0.74
P/FCF Ratio	-	65.41	7.64	3.12	3.98	-
P/OCF Ratio	-	43.79	7.32	3.10	3.96	-
Debt / Equity Ratio	1.27	1.39	1.41	1.61	1.51	1.89
Debt / FCF Ratio	-	85.73	12.24	6.79	8.48	-
Net Debt / Equity Ratio	1.27	1.39	1.41	1.61	1.51	1.89
Net Debt / FCF Ratio	-9.32	85.73	12.24	6.79	8.48	-161.29
Asset Turnover	0.03	0.03	0.03	0.01	0.00	0.00
Return on Equity (ROE)	10.08%	11.04%	12.10%	10.95%	8.24%	7.31%
Earnings Yield	8.81%	9.46%	12.55%	13.65%	10.63%	9.67%
FCF Yield	-	1.53%	13.10%	32.05%	25.11%	-
Dividend Yield	4.30%	0.00%	0.00%	4.31%	4.49%	4.92%
Payout Ratio	47.53%	0.00%	0.00%	29.80%	40.87%	50.89%
Buyback Yield / Dilution	-0.35%	-0.20%	-5.07%	0.00%	2.77%	-2.87%
Total Shareholder Return	3.95%	-0.20%	-5.07%	4.31%	7.26%	2.05%