|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
70 801 | 70 263 | 65 679 | 46 386 | - | - |
| Entreprise Value (EV)1 |
86 238 | 81 393 | 82 108 | 65 280 | 62 878 | 60 823 |
| P/E ratio |
15,3x | 9,30x | 36,2x | -172x | 13,9x | 9,93x |
| Yield |
4,12% | 4,31% | 5,27% | 3,69% | 4,70% | 5,62% |
| Capitalization / Revenue |
1,16x | 0,88x | 1,02x | 1,06x | 0,87x | 0,78x |
| EV / Revenue |
1,41x | 1,02x | 1,28x | 1,49x | 1,18x | 1,02x |
| EV / EBITDA |
3,85x | 2,77x | 3,65x | 4,65x | 3,28x | 2,54x |
| Price to Book |
1,75x | 1,63x | 1,60x | 1,34x | 1,28x | 1,20x |
| Nbr of stocks (in thousands) |
3 311 920 | 3 328 310 | 3 299 021 | 3 255 351 | - | - |
| Reference price (USD) |
21,4 | 21,1 | 19,9 | 14,2 | 14,2 | 14,2 |
| Last update |
02/07/2018 | 02/06/2019 | 02/06/2020 | 10/15/2020 | 10/15/2020 | 10/15/2020 |
|
1 USD in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
61 187 | 79 593 | 64 357 | 43 883 | 53 364 | 59 606 |
| EBITDA1 |
22 415 | 29 386 | 22 503 | 14 052 | 19 169 | 23 991 |
| Operating profit (EBIT)1 |
12 638 | 17 959 | 13 484 | 4 907 | 9 602 | 13 834 |
| Operating Margin |
20,7% | 22,6% | 21,0% | 11,2% | 18,0% | 23,2% |
| Pre-Tax Profit (EBT)1 |
13 420 | 18 874 | 9 292 | 1 923 | 9 100 | 13 683 |
| Net income1 |
4 590 | 7 500 | 1 843 | -364 | 3 436 | 4 910 |
| Net margin |
7,50% | 9,42% | 2,86% | -0,83% | 6,44% | 8,24% |
| EPS2 |
1,40 | 2,27 | 0,55 | -0,08 | 1,03 | 1,44 |
| Dividend per Share2 |
0,88 | 0,91 | 1,05 | 0,53 | 0,67 | 0,80 |
| Last update |
02/07/2018 | 02/06/2019 | 02/06/2020 | 10/13/2020 | 10/13/2020 | 10/13/2020 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
15 437 | 11 130 | 16 429 | 18 893 | 16 492 | 14 437 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
0,69x | 0,38x | 0,73x | 1,34x | 0,86x | 0,60x |
| Free Cash Flow1 |
3 608 | 8 327 | 3 545 | 2 697 | 4 853 | 6 274 |
| ROE (Net Profit / Equities) |
12,1% | 16,2% | 11,7% | 3,17% | 8,92% | 11,7% |
| Shareholders' equity1 |
37 979 | 46 409 | 15 728 | -11 459 | 38 514 | 42 033 |
| ROA (Net Profit / Asset) |
4,20% | 5,99% | 4,27% | 0,71% | 3,03% | 3,83% |
| Assets1 |
109 294 | 125 284 | 43 115 | -50 958 | 113 256 | 128 064 |
| Book Value Per Share2 |
12,2 | 12,9 | 12,4 | 10,6 | 11,2 | 11,9 |
| Cash Flow per Share2 |
4,40 | 5,92 | 4,13 | 3,33 | 4,57 | 5,14 |
| Capex1 |
10 755 | 11 367 | 10 204 | 8 356 | 9 737 | 11 212 |
| Capex / Sales |
17,6% | 14,3% | 15,9% | 19,0% | 18,2% | 18,8% |
| Last update |
02/07/2018 | 02/06/2019 | 02/06/2020 | 10/14/2020 | 10/14/2020 | 10/14/2020 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
|
Financial data source
© 2020 S&P Global Market Intelligence
|
|
|
$30,000 turkey highlights Equinor's 'control problems' in U.S. |
Capitalization (NOK) 430 031 836 452 Capitalization (USD) 46 387 424 594 Net sales (USD) 64 357 000 000 Number of employees 21 412 Sales / Employee (USD) 3 005 651 Free-Float capitalization (NOK) 130 146 835 650 Free-Float capitalization (USD) 14 038 905 990 Avg. Exchange 20 sessions (USD) 355 595 149 Average Daily Capital Traded 0,08%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
United Kingdom
Canada
France
Deutschland
Schweiz (DE)
Report
