Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     

NORWEGIAN ENERGY COMPANY ASA

(NOR)
  Report
Real-time Oslo Bors  -  10:25:12 2023-02-08 am EST
425.50 NOK   +4.55%
01:38pEquinor raises energy trading forecast on volatility, flexibility
RE
03:53aEuropean shares hit nine-month high on upbeat cues from Fed's Powell
RE
01:42aEquinor Lifts Quarterly Dividend After Higher-Than-Expected 4Q Earnings
DJ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 5 5363 4123 70311 08311 083-
Enterprise Value (EV)1 12 0649 75813 08018 87917 01410 152
P/E ratio -33,4x-7,84x-19,3x6,32x2,51x
Yield ------
Capitalization / Revenue 1,77x0,71x0,74x1,08x1,11x0,60x
EV / Revenue 3,87x2,03x2,60x1,84x1,71x0,55x
EV / EBITDA 10,3x4,60x5,88x2,80x2,34x0,66x
Enterprise Value (EV) / FCF -1,26x18,5x-8,28x4,94x5,98x1,04x
FCF Yield -79,6%5,39%-12,1%20,2%16,7%95,9%
Price to Book 1,03x0,65x0,86x2,08x1,69x1,01x
Nbr of stocks (in thousands) 24 54924 11124 11126 04826 048-
Reference price (NOK) 226142154407407407
Announcement Date 02/25/202002/18/202102/16/2022---
1 NOK in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 3 1194 8015 03010 2599 97018 602
EBITDA1 1 1712 1212 2266 7317 26215 401
Operating profit (EBIT)1 7121 3831 2825 3396 02313 240
Operating Margin 22,8%28,8%25,5%52,0%60,4%71,2%
Pre-Tax Profit (EBT)1 -1 733-15344,52 9665 42912 772
Net income1 2 014144-472-5291 8484 676
Net margin 64,6%3,00%-9,38%-5,15%18,5%25,1%
EPS2 -4,24-19,6-21,164,4162
Free Cash Flow1 -9 600526-1 5813 8182 8469 733
FCF margin -308%11,0%-31,4%37,2%28,5%52,3%
FCF Conversion -820%24,8%-71,0%56,7%39,2%63,2%
Dividend per Share2 ------
Announcement Date 02/25/202002/18/202102/16/2022---
1 NOK in Million
2 NOK
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q4 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales1 1 2452 6963 0432 7842 3502 218
EBITDA1 3311 6992 0491 9481 7221 590
Operating profit (EBIT)1 3311 3461 7381 5901 4081 276
Operating Margin 26,6%49,9%57,1%57,1%59,9%57,5%
Pre-Tax Profit (EBT)1 -50,94271 4151 3321 2461 104
Net income1 136-502-124548344294
Net margin 11,0%-18,6%-4,09%19,7%14,7%13,2%
EPS2 4,24-20,3-5,1819,413,111,2
Dividend per Share2 ------
Announcement Date 02/18/202107/12/202210/26/2022---
1 NOK in Million
2 NOK
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 6 5286 3469 3777 7955 931-
Net Cash position1 -----931
Leverage (Debt / EBITDA) 5,58x2,99x4,21x1,16x0,82x-0,06x
Free Cash Flow1 -9 600526-1 5813 8182 8469 733
ROE (Net Profit / Equities) 75,8%2,79%-9,45%-10,1%31,9%50,5%
Shareholders' equity1 2 6555 1704 9955 2345 7969 256
ROA (Net Profit / Asset) ------
Assets1 ------
Book Value Per Share2 219218178195242404
Cash Flow per Share ------
Capex1 10 8361 9712 0252 7553 3322 471
Capex / Sales 347%41,0%40,2%26,9%33,4%13,3%
Announcement Date 02/25/202002/18/202102/16/2022---
1 NOK in Million
2 NOK
Previous periodNext period
Estimates
Key data
Capitalization (NOK) 11 083 414 213
Capitalization (USD) 1 073 702 699
Net sales (NOK) 5 030 353 200
Net sales (USD) 487 314 080
Number of employees 30
Sales / Employee (NOK) 167 678 440
Sales / Employee (USD) 16 243 803
Free-Float 87,8%
Free-Float capitalization (NOK) 9 729 413 493
Free-Float capitalization (USD) 942 534 252
Avg. Exchange 20 sessions (NOK) 10 412 028
Avg. Exchange 20 sessions (USD) 1 008 662
Average Daily Capital Traded 0,09%
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA