BW Energy Ratios and Metrics

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 9, 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	11,146	11,102	6,629	6,908	6,863	5,322
Market Cap Growth	47.43%	67.48%	-4.05%	0.67%	28.94%	-14.11%
Enterprise Value	18,992	17,436	11,640	10,630	8,750	5,924
Last Close Price	40.70	43.07	22.16	26.78	25.90	20.53
PE Ratio	9.09	9.05	3.61	8.48	14.63	11.32
PS Ratio	1.52	1.51	0.76	1.41	2.37	2.17
PB Ratio	1.21	1.20	0.70	0.99	1.07	1.03
P/TBV Ratio	2.44	2.43	1.05	1.55	1.63	1.49
P/FCF Ratio	-	-	14.57	-	-	8.63
P/OCF Ratio	3.84	3.82	1.72	3.80	3.91	5.41
EV/Sales Ratio	2.53	2.37	1.34	2.16	3.02	2.41
EV/EBITDA Ratio	4.88	4.57	2.52	4.79	6.58	5.54
EV/EBIT Ratio	9.34	8.74	3.80	7.47	8.92	6.66
EV/FCF Ratio	-15.81	-	25.59	-	-	9.61
Debt / Equity Ratio	0.99	0.99	0.80	0.75	0.68	0.41
Debt / EBITDA Ratio	2.38	2.38	1.49	2.12	2.72	1.58
Debt / FCF Ratio	-	-	16.86	-	-	3.42
Asset Turnover	0.36	0.36	0.42	0.33	0.26	0.32
Inventory Turnover	5.94	5.94	7.49	11.84	13.06	15.73
Quick Ratio	0.91	0.91	0.85	0.70	1.26	2.14
Current Ratio	1.19	1.19	1.04	0.83	1.33	2.23
Return on Equity (ROE)	14.29%	14.29%	21.28%	12.34%	7.60%	10.27%
Return on Assets (ROA)	6.08%	6.08%	9.31%	5.98%	5.41%	7.15%
Return on Invested Capital (ROIC)	8.73%	9.69%	16.93%	10.13%	6.84%	9.40%
Return on Capital Employed (ROCE)	9.80%	9.80%	16.90%	10.10%	9.10%	11.50%
Earnings Yield	11.01%	11.05%	27.70%	11.79%	6.83%	8.83%
FCF Yield	-10.78%	-10.82%	6.86%	-13.45%	-2.05%	11.59%
Buyback Yield / Dilution	-	-	-	-	-0.29%	-12.82%

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