DOF Group ASA Ratios and Metrics

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Dec '25 Dec 4, 2025	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	2019 - 2015
Market Capitalization	23,643	20,811	10,018	-	-	-	Upgrade
Market Cap Growth	8.47%	107.74%	-	-	-	-	Upgrade
Enterprise Value	35,908	31,667	22,975	-	-	-	Upgrade
Last Close Price	96.00	76.43	51.29	-	-	-	Upgrade
PE Ratio	5.60	10.29	2.72	-	-	-	Upgrade
Forward PE	6.12	4.65	3.78	-	-	-	Upgrade
PS Ratio	1.36	1.32	0.88	-	-	-	Upgrade
PB Ratio	1.20	1.03	0.96	-	-	-	Upgrade
P/TBV Ratio	1.20	1.03	0.96	-	-	-	Upgrade
P/FCF Ratio	7.35	6.19	36.59	-	-	-	Upgrade
P/OCF Ratio	4.49	4.66	7.97	-	-	-	Upgrade
EV/Sales Ratio	2.06	2.01	2.01	-	-	-	Upgrade
EV/EBITDA Ratio	5.47	6.51	6.61	-	-	-	Upgrade
EV/EBIT Ratio	8.32	10.36	10.39	-	-	-	Upgrade
EV/FCF Ratio	11.16	9.42	83.91	-	-	-	Upgrade
Debt / Equity Ratio	0.85	0.94	1.37	54.20	-30.35	-134.38	Upgrade
Debt / EBITDA Ratio	2.73	3.67	4.05	7.73	10.13	9.21	Upgrade
Debt / FCF Ratio	5.22	5.60	52.44	11.55	27.27	14.21	Upgrade
Asset Turnover	0.51	0.43	0.46	0.45	0.33	0.29	Upgrade
Inventory Turnover	-	22.14	26.62	31.91	33.89	31.27	Upgrade
Quick Ratio	1.68	1.74	1.63	0.23	0.18	0.18	Upgrade
Current Ratio	1.96	2.00	1.99	0.26	0.21	0.20	Upgrade
Return on Equity (ROE)	26.10%	12.69%	68.61%	-	-	-275.31%	Upgrade
Return on Assets (ROA)	7.18%	5.20%	5.58%	4.28%	2.20%	3.13%	Upgrade
Return on Capital (ROIC)	7.92%	5.72%	6.15%	4.69%	2.38%	3.35%	Upgrade
Return on Capital Employed (ROCE)	11.20%	8.20%	9.30%	220.50%	-194.80%	470.90%	Upgrade
Earnings Yield	17.49%	9.72%	36.74%	-	-	-	Upgrade
FCF Yield	13.60%	16.16%	2.73%	-	-	-	Upgrade
Payout Ratio	34.54%	-	-	3.82%	-	-	Upgrade
Buyback Yield / Dilution	-32.04%	-13.45%	-6.17%	-	-	49.99%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.