ShaMaran Petroleum Ratios and Metrics

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 3, 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 Cap	4,634	3,130	1,165	2,317	1,421	798
Market Cap Growth	33.12%	168.71%	-49.72%	63.02%	78.17%	-42.45%
Enterprise Value	5,360	4,308	2,848	3,869	2,622	2,440
PE Ratio	39.65	2.67	-3.00	1.75	6.00	-0.43
Forward PE	4.25	7.27	0.70	1.20	68.75	43.75
PS Ratio	3.64	3.12	1.53	1.43	1.52	1.54
PB Ratio	2.15	1.53	0.91	1.54	8.37	23.73
P/TBV Ratio	-	1.61	0.95	1.48	8.67	24.66
P/FCF Ratio	4.83	3.83	10.18	3.18	3.12	21.70
P/OCF Ratio	4.96	3.49	3.14	2.40	2.43	6.77
EV/Sales Ratio	4.25	4.30	3.75	2.39	2.80	4.70
EV/EBITDA Ratio	6.99	6.10	10.33	3.10	4.18	-2.68
EV/EBIT Ratio	15.93	12.95	77.75	4.71	6.77	-2.18
EV/FCF Ratio	5.58	5.27	24.90	5.31	5.76	66.39
Debt / Equity Ratio	0.58	0.92	1.83	1.68	16.33	56.64
Debt / EBITDA Ratio	1.62	2.67	8.49	2.02	4.43	-2.09
Debt / FCF Ratio	1.25	2.30	20.46	3.46	6.10	51.81
Net Debt / Equity Ratio	0.34	0.58	1.32	1.03	7.07	48.92
Net Debt / EBITDA Ratio	0.95	1.67	6.11	1.24	1.92	-1.81
Net Debt / FCF Ratio	0.73	1.44	14.72	2.13	2.64	44.73
Asset Turnover	0.29	0.23	0.17	0.41	0.33	0.19
Quick Ratio	4.42	2.18	1.54	4.02	0.72	0.23
Current Ratio	4.44	2.20	1.57	4.07	0.75	0.23
Return on Equity (ROE)	5.49%	45.34%	-17.62%	126.17%	120.54%	-198.11%
Return on Assets (ROA)	7.79%	7.66%	0.85%	20.64%	13.73%	-39.96%
Return on Invested Capital (ROIC)	9.54%	9.65%	1.12%	33.27%	22.66%	-45.86%
Return on Capital Employed (ROCE)	8.49%	8.78%	0.96%	35.04%	83.64%	-65.44%
Earnings Yield	2.52%	37.50%	-33.33%	57.14%	16.67%	-233.33%
FCF Yield	20.72%	26.12%	9.82%	31.43%	32.04%	4.61%
Buyback Yield / Dilution	-	0.00%	0.00%	-11.70%	0.00%	0.00%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.