Havila Kystruten AS 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
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
Market Capitalization	1,019	598	632	810	1,142	-	Upgrade
Market Cap Growth	147.40%	-5.29%	-22.01%	-29.07%	-	-	Upgrade
Enterprise Value	6,184	4,623	3,724	3,477	2,449	-	Upgrade
Last Close Price	59.50	34.95	36.90	420.73	891.86	-	Upgrade
PS Ratio	0.56	0.39	0.83	2.44	25.59	-	Upgrade
PB Ratio	-0.83	-1.86	1.36	1.32	1.15	-	Upgrade
P/TBV Ratio	-	-	1.48	1.38	1.16	-	Upgrade
P/FCF Ratio	5.17	2.96	-	-	-	-	Upgrade
P/OCF Ratio	3.49	2.28	-	-	-	-	Upgrade
EV/Sales Ratio	3.40	3.02	4.87	10.47	54.88	-	Upgrade
EV/EBITDA Ratio	7.90	8.19	93.61	-	-	-	Upgrade
EV/EBIT Ratio	10.62	12.34	-	-	-	-	Upgrade
EV/FCF Ratio	31.39	22.89	-	-	-	-	Upgrade
Debt / Equity Ratio	-4.31	-13.71	8.11	5.04	2.24	4.94	Upgrade
Debt / EBITDA Ratio	6.79	7.77	86.02	-	-	-	Upgrade
Debt / FCF Ratio	26.99	21.89	-	-	-	-	Upgrade
Asset Turnover	0.39	0.33	0.18	0.09	0.02	-	Upgrade
Inventory Turnover	20.59	18.39	9.28	5.57	-	-	Upgrade
Quick Ratio	0.75	0.39	0.18	0.13	0.89	0.01	Upgrade
Current Ratio	0.98	0.77	0.36	0.13	0.92	0.01	Upgrade
Return on Equity (ROE)	-	-1100.97%	-169.31%	-83.93%	-18.06%	-16.90%	Upgrade
Return on Assets (ROA)	7.75%	5.02%	-1.15%	-5.21%	-2.99%	-4.30%	Upgrade
Return on Capital (ROIC)	8.83%	5.62%	-1.26%	-5.52%	-3.09%	-4.39%	Upgrade
Return on Capital Employed (ROCE)	14.40%	9.20%	-2.20%	-48.60%	-4.00%	-14.10%	Upgrade
Earnings Yield	-103.17%	-131.69%	-144.52%	-83.33%	-9.65%	-	Upgrade
FCF Yield	19.34%	33.76%	-240.74%	-105.98%	-133.29%	-	Upgrade
Buyback Yield / Dilution	-	-104.27%	-742.85%	-0.14%	-65.50%	-	Upgrade

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