Wallenius Wilhelmsen ASA Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 11, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	5,256	3,479	3,709	4,162	2,426	1,143
Market Cap Growth	54.02%	-6.19%	-10.90%	71.56%	112.19%	9.06%
Enterprise Value	7,275	4,889	6,399	7,863	6,033	5,146
Last Close Price	11.90	7.13	7.19	-	-	-
PE Ratio	4.68	3.58	4.35	6.13	18.24	-
PS Ratio	0.99	0.66	0.72	0.83	0.63	0.39
PB Ratio	1.67	1.05	1.20	1.19	0.87	0.44
P/TBV Ratio	1.82	1.16	1.38	1.51	1.16	0.63
P/FCF Ratio	3.32	2.22	2.29	3.49	4.98	2.33
P/OCF Ratio	2.91	1.97	2.09	3.21	3.89	1.86
EV/Sales Ratio	1.30	0.92	1.24	1.56	1.55	1.74
EV/EBITDA Ratio	3.68	3.02	4.12	6.17	8.91	16.93
EV/EBIT Ratio	5.54	3.79	5.20	8.19	16.39	735.10
EV/FCF Ratio	4.60	3.12	3.95	6.59	12.39	10.48
Debt / Equity Ratio	0.95	0.95	1.21	1.17	1.47	1.56
Debt / EBITDA Ratio	1.59	1.69	2.05	2.72	4.85	8.91
Debt / FCF Ratio	1.89	2.01	2.29	3.42	8.48	8.31
Net Debt / Equity Ratio	0.61	0.53	0.65	0.82	1.22	1.31
Net Debt / EBITDA Ratio	1.17	1.09	1.29	2.25	5.05	11.27
Net Debt / FCF Ratio	1.21	1.12	1.24	2.40	7.02	6.98
Asset Turnover	0.64	0.63	0.61	0.62	0.50	0.38
Inventory Turnover	23.89	23.43	23.35	24.18	26.72	26.24
Quick Ratio	0.69	0.89	1.02	1.49	0.84	0.93
Current Ratio	0.87	1.13	1.17	1.75	1.06	1.13
Return on Equity (ROE)	39.60%	33.30%	29.57%	25.19%	6.49%	-10.91%
Return on Assets (ROA)	9.41%	9.52%	9.08%	7.41%	2.98%	0.06%
Return on Invested Capital (ROIC)	23.52%	23.75%	20.05%	14.59%	5.31%	0.11%
Return on Capital Employed (ROCE)	22.70%	21.30%	19.70%	13.40%	5.80%	0.10%
Earnings Yield	21.39%	27.97%	23.00%	16.31%	5.48%	-25.01%
FCF Yield	30.08%	45.04%	43.68%	28.69%	20.07%	42.95%
Dividend Yield	104.60%	17.66%	15.86%	-	-	-
Payout Ratio	128.11%	75.85%	42.44%	9.28%	-	-
Buyback Yield / Dilution	7.19%	0.01%	-0.06%	-1.64%	1.60%	-0.01%
Total Shareholder Return	111.80%	17.67%	15.80%	-1.64%	1.60%	-0.01%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.