|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
70 801 | 70 263 | 65 679 | 55 304 | 86 445 | 118 761 | - | - |
Enterprise Value (EV)2 |
86 238 | 81 393 | 82 108 | 74 797 | 87 312 | 101 694 | 100 240 | 99 295 |
P/E ratio |
15,3x | 9,30x | 36,2x | -10,1x | 10,2x | 5,74x | 7,12x | 9,09x |
Yield |
4,12% | 4,31% | 5,27% | 2,41% | 2,65% | 5,94% | 4,40% | 3,99% |
Capitalization / Revenue |
1,16x | 0,88x | 1,02x | 1,21x | 0,95x | 0,72x | 0,86x | 1,04x |
EV / Revenue |
1,41x | 1,02x | 1,28x | 1,63x | 0,96x | 0,62x | 0,72x | 0,87x |
EV / EBITDA |
3,85x | 2,77x | 3,65x | 6,33x | 1,92x | 1,24x | 1,57x | 2,16x |
Price to Book |
1,75x | 1,63x | 1,60x | 1,63x | 2,23x | 2,57x | 2,21x | 1,93x |
Nbr of stocks (in thousands) |
3 311 920 | 3 328 310 | 3 299 021 | 3 253 801 | 3 227 308 | 3 197 071 | - | - |
Reference price (USD) |
21,4 | 21,1 | 19,9 | 17,0 | 26,8 | 37,1 | 37,1 | 37,1 |
Announcement Date |
02/07/2018 | 02/06/2019 | 02/06/2020 | 02/10/2021 | 02/09/2022 | - | - | - |
1 NOK in Million 2 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
61 187 | 79 593 | 64 357 | 45 818 | 90 924 | 164 200 | 138 354 | 114 153 |
EBITDA1 |
22 415 | 29 386 | 22 503 | 11 812 | 45 382 | 82 092 | 63 753 | 45 888 |
Operating profit (EBIT)1 |
12 638 | 17 959 | 13 484 | 3 938 | 33 486 | 71 972 | 54 381 | 36 967 |
Operating Margin |
20,7% | 22,6% | 21,0% | 8,59% | 36,8% | 43,8% | 39,3% | 32,4% |
Pre-Tax Profit (EBT)1 |
13 420 | 18 874 | 9 292 | -4 259 | 31 583 | 71 824 | 50 717 | 34 871 |
Net income1 |
4 590 | 7 500 | 1 843 | -5 510 | 8 563 | 20 871 | 15 886 | 11 783 |
Net margin |
7,50% | 9,42% | 2,86% | -12,0% | 9,42% | 12,7% | 11,5% | 10,3% |
EPS2 |
1,40 | 2,27 | 0,55 | -1,69 | 2,63 | 6,47 | 5,22 | 4,08 |
Dividend per Share2 |
0,88 | 0,91 | 1,05 | 0,41 | 0,71 | 2,21 | 1,64 | 1,48 |
Announcement Date |
02/07/2018 | 02/06/2019 | 02/06/2020 | 02/10/2021 | 02/09/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2019 Q4 |
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
Net sales1 |
15 169 | 15 130 | 7 563 | 11 339 | 11 746 | 17 549 | 17 462 | 23 264 | 32 608 | 36 393 | 36 459 | 37 788 | 40 540 | 36 948 | 34 321 |
EBITDA1 |
5 681 | 4 496 | 2 050 | 2 779 | 2 489 | 8 017 | 7 409 | 11 601 | 18 355 | 20 409 | 19 873 | 18 406 | 19 663 | 17 398 | 14 882 |
Operating profit (EBIT)1 |
3 550 | 2 050 | 350 | 780 | 756 | 5 467 | 5 298 | 9 771 | 14 989 | 17 991 | 17 590 | 17 142 | 18 834 | 14 937 | 12 630 |
Operating Margin |
23,4% | 13,5% | 4,63% | 6,88% | 6,44% | 31,2% | 30,3% | 42,0% | 46,0% | 49,4% | 48,2% | 45,4% | 46,5% | 40,4% | 36,8% |
Pre-Tax Profit (EBT)1 |
1 020 | 81,0 | -720 | -2 220 | -1 400 | 4 513 | 4 905 | 9 031 | 13 135 | 17 223 | 19 756 | 14 859 | 16 546 | 15 000 | 12 000 |
Net income1 |
-236 | -710 | -250 | -2 127 | -2 421 | 1 851 | 1 940 | 1 410 | 3 368 | 4 710 | 6 760 | 5 154 | 5 618 | 5 095 | 4 134 |
Net margin |
-1,56% | -4,69% | -3,31% | -18,8% | -20,6% | 10,5% | 11,1% | 6,06% | 10,3% | 12,9% | 18,5% | 13,6% | 13,9% | 13,8% | 12,0% |
EPS2 |
-0,07 | -0,21 | -0,08 | -0,65 | -0,75 | 0,57 | 0,60 | 0,43 | 1,04 | 1,46 | 2,11 | 1,61 | 1,77 | 1,62 | 1,40 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/06/2020 | 05/07/2020 | 07/24/2020 | 10/29/2020 | 02/10/2021 | 04/29/2021 | 07/28/2021 | 10/27/2021 | 02/09/2022 | 05/04/2022 | 07/27/2022 | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
15 437 | 11 130 | 16 429 | 19 493 | 867 | - | - | - |
Net Cash position1 |
- | - | - | - | - | 17 067 | 18 521 | 19 466 |
Leverage (Debt / EBITDA) |
0,69x | 0,38x | 0,73x | 1,65x | 0,02x | -0,21x | -0,29x | -0,42x |
Free Cash Flow1 |
3 608 | 8 327 | 3 545 | 1 910 | 20 776 | 32 205 | 13 268 | 8 079 |
ROE (Net Profit / Equities) |
12,1% | 16,2% | 11,7% | 2,46% | 27,4% | 43,9% | 30,3% | 19,7% |
Shareholders' equity1 |
37 979 | 46 409 | 15 728 | -223 620 | 31 205 | 47 594 | 52 416 | 59 663 |
ROA (Net Profit / Asset) |
4,20% | 5,99% | 4,27% | 0,77% | 7,35% | 13,7% | 9,98% | 7,00% |
Assets1 |
109 294 | 125 284 | 43 115 | -715 584 | 116 426 | 152 774 | 159 112 | 168 217 |
Book Value Per Share2 |
12,2 | 12,9 | 12,4 | 10,4 | 12,0 | 14,5 | 16,8 | 19,3 |
Cash Flow per Share2 |
4,40 | 5,92 | 4,13 | 3,17 | 8,86 | 12,9 | 7,85 | 6,27 |
Capex1 |
10 755 | 11 367 | 10 204 | 8 476 | 8 040 | 9 788 | 10 396 | 11 813 |
Capex / Sales |
17,6% | 14,3% | 15,9% | 18,5% | 8,84% | 5,96% | 7,51% | 10,3% |
Announcement Date |
02/07/2018 | 02/06/2019 | 02/06/2020 | 02/10/2021 | 02/09/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
|
All oil and gas fields affected by Norway strike to be fully back up in days - Equinor |
Capitalization (NOK) |
1 129 525 122 825 |
Capitalization (USD) |
118 760 743 989 |
Net sales (USD) |
90 924 000 000 |
Number of employees |
21 126 |
Sales / Employee (USD) |
4 303 891 |
Free-Float |
30,1% |
Free-Float capitalization (NOK) |
339 805 536 052 |
Free-Float capitalization (USD) |
35 727 897 908 |
Avg. Exchange 20 sessions (USD) |
1 326 167 686 |
Average Daily Capital Traded |
0,12% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|