Stock EQNR EQUINOR ASA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Equinor ASA

Equities

EQNR

NO0010096985

Integrated Oil & Gas

Real-time Oslo Bors
Other stock markets
 03:48:09 2024-04-29 am EDT 		5-day change 1st Jan Change
301.2 NOK -0.79% Intraday chart for Equinor ASA +1.50% -6.49%
Apr. 26 Equinor's Hammerfest LNG plant outage extended until Saturday RE
Apr. 25 EQUINOR : Q1: a 5% consensus beat thanks to production ramp-up and trading upside Alphavalue

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 65,679 55,304 86,445 113,762 93,611 80,361 - -
Enterprise Value (EV) 1 82,108 74,797 87,312 100,474 86,542 85,055 88,576 90,978
P/E ratio 36.2 x -10.1 x 10.2 x 3.98 x 8.06 x 8.29 x 7.94 x 8.52 x
Yield 5.27% 2.41% 2.65% 8.08% 10.7% 9.51% 5.89% 5.71%
Capitalization / Revenue 1.02 x 1.21 x 0.95 x 0.75 x 0.87 x 0.78 x 0.84 x 0.88 x
EV / Revenue 1.28 x 1.63 x 0.96 x 0.67 x 0.81 x 0.82 x 0.92 x 0.99 x
EV / EBITDA 3.65 x 6.33 x 1.92 x 1.18 x 1.86 x 2.12 x 2.24 x 2.4 x
EV / FCF 23.2 x 39.2 x 4.2 x 3.81 x 6.13 x 12.2 x 15.1 x 20.2 x
FCF Yield 4.32% 2.55% 23.8% 26.3% 16.3% 8.17% 6.64% 4.94%
Price to Book 1.6 x 1.63 x 2.23 x 2.11 x 1.98 x 1.74 x 1.62 x 1.55 x
Nbr of stocks (in thousands) 3,299,021 3,253,801 3,227,308 3,168,394 2,953,894 2,922,763 - -
Reference price 2 19.91 17.00 26.79 35.91 31.69 27.49 27.49 27.49
Announcement Date 2/6/20 2/10/21 2/9/22 2/7/23 2/7/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 64,357 45,818 90,924 150,806 107,174 103,231 96,192 91,707
EBITDA 1 22,503 11,812 45,382 85,202 46,404 40,132 39,574 37,865
EBIT 1 13,484 3,938 33,486 74,940 36,220 30,346 29,517 27,821
Operating Margin 20.95% 8.59% 36.83% 49.69% 33.8% 29.4% 30.69% 30.34%
Earnings before Tax (EBT) 1 9,292 -4,259 31,583 78,604 37,884 29,152 29,119 26,618
Net income 1 1,843 -5,510 8,563 28,746 11,885 9,347 9,151 8,346
Net margin 2.86% -12.03% 9.42% 19.06% 11.09% 9.05% 9.51% 9.1%
EPS 2 0.5500 -1.690 2.630 9.030 3.930 3.315 3.463 3.228
Free Cash Flow 1 3,545 1,910 20,776 26,378 14,126 6,952 5,884 4,498
FCF margin 5.51% 4.17% 22.85% 17.49% 13.18% 6.73% 6.12% 4.9%
FCF Conversion (EBITDA) 15.75% 16.17% 45.78% 30.96% 30.44% 17.32% 14.87% 11.88%
FCF Conversion (Net income) 192.35% - 242.63% 91.76% 118.86% 74.38% 64.3% 53.89%
Dividend per Share 2 1.050 0.4100 0.7100 2.900 3.400 2.614 1.620 1.570
Announcement Date 2/6/20 2/10/21 2/9/22 2/7/23 2/7/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 32,608 36,393 36,459 43,633 34,321 29,224 22,872 26,024 29,054 25,135 23,973 24,393 25,214 - -
EBITDA 1 18,355 20,409 19,873 28,243 17,768 14,717 9,294 10,822 11,569 9,976 9,169 9,182 9,476 11,970 9,802
EBIT 1 14,989 17,991 17,590 24,301 15,059 11,973 7,543 8,024 8,681 7,533 6,825 6,837 7,595 9,352 7,367
Operating Margin 45.97% 49.44% 48.25% 55.69% 43.88% 40.97% 32.98% 30.83% 29.88% 29.97% 28.47% 28.03% 30.12% - -
Earnings before Tax (EBT) 1 13,135 17,223 19,756 27,156 14,469 13,707 7,374 7,466 9,337 7,998 6,000 6,000 7,000 - -
Net income 1 3,368 4,710 6,760 9,384 7,895 4,962 1,830 2,497 2,603 2,668 2,222 2,167 2,379 2,605 2,056
Net margin 10.33% 12.94% 18.54% 21.51% 23% 16.98% 8% 9.59% 8.96% 10.61% 9.27% 8.88% 9.44% - -
EPS 2 1.040 1.460 2.110 2.970 2.510 1.590 0.6000 0.8400 0.8800 0.9100 0.7532 0.7528 0.8699 1.017 0.9145
Dividend per Share 2 0.2000 0.4000 0.7000 0.9000 0.9000 0.9000 0.9000 0.9000 0.7000 - 0.7000 0.6000 0.4700 0.3700 0.3700
Announcement Date 2/9/22 5/4/22 7/27/22 10/27/22 2/7/23 5/4/23 7/26/23 10/27/23 2/7/24 4/25/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 16,429 19,493 867 - - 4,694 8,215 10,617
Net Cash position 1 - - - 13,288 7,069 - - -
Leverage (Debt/EBITDA) 0.7301 x 1.65 x 0.0191 x - - 0.117 x 0.2076 x 0.2804 x
Free Cash Flow 1 3,545 1,910 20,776 26,378 14,126 6,952 5,884 4,498
ROE (net income / shareholders' equity) 11.7% 2.46% 27.4% 61.8% 23.2% 19.3% 19.2% 17.9%
ROA (Net income/ Total Assets) 4.27% 0.77% 7.35% 18.8% 7.88% 6.77% 5.93% 5.88%
Assets 1 43,115 -715,584 116,426 152,571 150,800 137,970 154,390 141,829
Book Value Per Share 2 12.40 10.40 12.00 17.00 16.00 15.80 17.00 17.70
Cash Flow per Share 2 4.130 3.170 8.860 11.00 8.160 6.970 6.990 7.090
Capex 1 10,204 8,476 8,040 8,758 10,575 12,723 14,062 14,561
Capex / Sales 15.86% 18.5% 8.84% 5.81% 9.87% 12.32% 14.62% 15.88%
Announcement Date 2/6/20 2/10/21 2/9/22 2/7/23 2/7/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Equinor ASA

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
24
Last Close Price
27.49 USD
Average target price
27.47 USD
Spread / Average Target
-0.11%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Oil & Gas

1st Jan change Capi.
EQUINOR ASA Stock Equinor ASA
-6.49% 80.36B
SAUDI ARABIAN OIL COMPANY Stock Saudi Arabian Oil Company
-8.64% 1,945B
EXXON MOBIL CORPORATION Stock Exxon Mobil Corporation
+17.98% 465B
PETROCHINA COMPANY LIMITED Stock PetroChina Company Limited
+41.28% 259B
SHELL PLC Stock Shell plc
+12.95% 232B
TOTALENERGIES SE Stock TotalEnergies SE
+12.40% 172B
ENI S.P.A Stock Eni S.p.A
-0.17% 52.04B
GAZPROM Stock Gazprom
-.--% 50.84B
SUNCOR ENERGY INC. Stock Suncor Energy Inc.
+26.90% 50.66B
CENOVUS ENERGY INC. Stock Cenovus Energy Inc.
+32.79% 39.95B
Integrated Oil & Gas
  1. Stock Market
  2. Equities
  3. EQNR Stock
  4. Financials Equinor ASA