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	May '26 May 11, 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	27,073	24,345	17,455	15,983	12,088	9,154
Market Cap Growth	70.75%	39.47%	9.21%	32.22%	32.05%	21.67%
Enterprise Value	25,651	23,926	22,015	20,654	17,301	13,569
Last Close Price	665.00	572.95	379.39	322.74	234.59	172.14
PE Ratio	4.53	3.70	3.09	3.38	3.07	14.43
Forward PE	7.53	4.54	2.66	3.68	3.18	6.07
PS Ratio	2.23	1.96	1.35	1.54	1.30	1.19
PB Ratio	0.82	0.74	0.57	0.63	0.50	0.47
P/TBV Ratio	0.86	0.77	0.63	0.72	0.57	0.55
P/FCF Ratio	27.25	15.78	15.68	10.24	68.16	13.49
P/OCF Ratio	15.88	11.13	11.55	8.13	19.17	8.52
EV/Sales Ratio	2.11	1.92	1.71	1.98	1.86	1.76
EV/EBITDA Ratio	3.65	15.72	15.38	16.70	15.41	14.81
EV/EBIT Ratio	4.04	20.46	20.84	22.89	21.42	21.69
EV/FCF Ratio	25.82	15.51	19.77	13.23	97.56	20.00
Debt / Equity Ratio	0.13	0.13	0.17	0.24	0.27	0.29
Debt / EBITDA Ratio	2.29	2.35	2.97	4.25	4.95	4.84
Debt / FCF Ratio	4.22	2.78	4.63	3.95	36.83	8.42
Net Debt / Equity Ratio	-0.05	0.07	0.11	0.15	0.21	0.19
Net Debt / EBITDA Ratio	-1.01	1.40	2.37	3.15	4.39	4.01
Net Debt / FCF Ratio	-1.56	1.39	3.05	2.49	27.78	5.42
Asset Turnover	0.29	0.30	0.30	0.28	0.26	0.25
Inventory Turnover	6.69	6.71	6.44	5.88	6.03	6.42
Quick Ratio	0.83	0.68	0.66	0.74	0.63	0.51
Current Ratio	1.64	1.39	1.20	1.26	1.11	0.91
Return on Equity (ROE)	20.62%	22.44%	19.99%	19.78%	18.30%	2.31%
Return on Assets (ROA)	1.73%	1.77%	1.55%	1.49%	1.43%	1.28%
Return on Invested Capital (ROIC)	3.29%	3.34%	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	22.77%	27.00%	32.41%	29.57%	32.60%	6.93%
FCF Yield	3.67%	6.33%	6.38%	9.77%	1.47%	7.41%
Dividend Yield	4.29%	4.97%	5.27%	5.58%	4.26%	4.07%
Payout Ratio	12.64%	12.27%	13.66%	8.80%	8.25%	43.75%
Buyback Yield / Dilution	3.22%	3.21%	1.93%	0.66%	-	-
Total Shareholder Return	7.50%	8.19%	7.20%	6.24%	4.26%	4.07%

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