OSL:WWI 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 18, 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	30,009	24,345	17,455	15,983	12,088	9,154
Market Cap Growth	71.68%	39.47%	9.21%	32.22%	32.05%	21.67%
Enterprise Value	29,696	23,926	22,015	20,654	17,301	13,569
Last Close Price	737.00	590.00	390.68	332.35	241.57	177.27
PE Ratio	4.71	3.70	3.09	3.38	3.07	14.43
Forward PE	7.93	4.54	2.66	3.68	3.18	6.07
PS Ratio	2.41	1.96	1.35	1.54	1.30	1.19
PB Ratio	0.91	0.74	0.57	0.63	0.50	0.47
P/TBV Ratio	0.95	0.77	0.63	0.72	0.57	0.55
P/FCF Ratio	15.11	12.26	25.19	10.24	68.16	13.49
P/OCF Ratio	13.72	11.13	16.01	8.13	19.17	8.52
EV/Sales Ratio	2.39	1.92	1.71	1.98	1.86	1.76
EV/EBITDA Ratio	3.91	15.51	14.91	16.70	15.41	14.81
EV/EBIT Ratio	4.29	20.46	20.84	22.89	21.42	21.69
EV/FCF Ratio	14.95	12.05	31.77	13.23	97.56	20.00
Debt / Equity Ratio	0.13	0.13	0.17	0.24	0.27	0.29
Debt / EBITDA Ratio	2.33	2.33	2.89	4.25	4.95	4.84
Debt / FCF Ratio	2.16	2.16	7.44	3.95	36.83	8.42
Net Debt / Equity Ratio	-0.01	-0.01	0.11	0.15	0.21	0.19
Net Debt / EBITDA Ratio	-0.29	-0.29	2.30	3.15	4.39	4.01
Net Debt / FCF Ratio	-0.23	-0.23	4.90	2.49	27.78	5.42
Asset Turnover	0.30	0.30	0.30	0.28	0.26	0.25
Inventory Turnover	7.07	7.07	6.44	5.88	6.03	6.42
Quick Ratio	0.65	0.65	0.66	0.74	0.63	0.51
Current Ratio	1.39	1.39	1.20	1.26	1.11	0.91
Return on Equity (ROE)	22.44%	22.44%	19.99%	19.78%	18.30%	2.31%
Return on Assets (ROA)	1.77%	1.77%	1.55%	1.49%	1.43%	1.28%
Return on Invested Capital (ROIC)	3.39%	3.48%	3.05%	2.90%	2.85%	2.14%
Return on Capital Employed (ROCE)	3.10%	3.10%	3.00%	2.90%	2.70%	2.70%
Earnings Yield	21.90%	27.00%	32.41%	29.57%	32.60%	6.93%
FCF Yield	6.62%	8.16%	3.97%	9.77%	1.47%	7.41%
Dividend Yield	2.71%	3.39%	5.12%	5.42%	4.14%	3.95%
Payout Ratio	12.27%	12.27%	13.66%	8.80%	8.25%	43.75%
Buyback Yield / Dilution	3.00%	3.27%	1.93%	0.66%	-	-
Total Shareholder Return	5.87%	6.66%	7.05%	6.08%	4.14%	3.95%

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