Equinor ASA (EQNR)

Basic

  • Market Cap

    NOK 985.18B

  • EV

    NOK 1,143.46B

  • Shares Out

    2,958.95M

  • Revenue

    $111.85B

  • Employees

    21,936

Margins

  • Gross

    48.18%

  • EBITDA

    45.33%

  • Operating

    37.18%

  • Pre-Tax

    38.46%

  • Net

    15.36%

  • FCF

    14.71%

Returns (5Yr Avg)

  • ROA

    12.38%

  • ROE

    18.64%

  • ROCE

    25.74%

  • ROIC

    8.56%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    NOK 32.93

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $36.48

  • Earnings (Dil)

    $5.59

  • FCF

    $5.35

  • Book Value

    $16.4

Growth (CAGR)

  • Rev 3Yr

    31.87%

  • Rev 5Yr

    8.63%

  • Rev 10Yr

    6.63%

  • Dil EPS 3Yr

    76.77%

  • Dil EPS 5Yr

    22.59%

  • Dil EPS 10Yr

    17.46%

  • Rev Fwd 2Yr

    -13.22%

  • EBITDA Fwd 2Yr

    -25.39%

  • EPS Fwd 2Yr

    -24.01%

  • EPS LT Growth Est

    -9.8%

Dividends

  • Yield

    —

  • Payout

    21.42%

  • DPS

    $1.2

  • DPS Growth 3Yr

    28.92%

  • DPS Growth 5Yr

    5.46%

  • DPS Growth 10Yr

    6.61%

  • DPS Growth Fwd 2Yr

    0.25%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Jan '20
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Jan '20
Dec '20
Dec '21
Dec '22
LTM

Revenues

78,555.0

62,911.0

45,753.0

88,744.0

149,004.0

111,846.0

Impairment of Oil, Gas & Mineral Properties

357.0

777.0

2,506.0

171.0

342.0

103.0

Other Revenues, Total

1.0

—

12.0

—

—

—

Total Revenues

78,556.0

62,911.0

45,765.0

88,744.0

149,004.0

111,846.0

Total Revenues % Chg.

28.8%

-19.9%

-27.3%

93.9%

67.9%

-24.1%

Cost of Goods Sold, Total

48,044.0

39,192.0

29,817.0

43,758.0

63,414.0

57,958.0

Gross Profit

30,512.0

23,719.0

15,948.0

44,986.0

85,590.0

53,888.0

Selling General & Admin Expenses, Total

758.0

809.0

706.0

912.0

975.0

1,081.0

Exploration / Drilling Costs, Total

1,048.0

1,077.0

977.0

833.0

863.0

687.0

Depreciation & Amortization

9,854.0

9,888.0

8,842.0

10,435.0

9,727.0

9,982.0

Impairment of Oil, Gas & Mineral Properties

357.0

777.0

2,506.0

171.0

342.0

103.0

Other Operating Expenses

461.0

456.0

412.0

453.0

449.0

449.0

Other Operating Expenses, Total

12,478.0

13,007.0

13,443.0

12,804.0

12,356.0

12,302.0

Operating Income

18,034.0

10,712.0

2,505.0

32,182.0

73,234.0

41,586.0

Interest Expense, Total

-578.0

-993.0

-979.0

-655.0

-824.0

-1,187.0

Interest And Investment Income

354.0

502.0

299.0

103.0

1,106.0

2,154.0

Net Interest Expenses

-224.0

-491.0

-680.0

-552.0

282.0

967.0

Income (Loss) On Equity Invest.

291.0

164.0

53.0

259.0

620.0

425.0

Currency Exchange Gains (Loss)

-166.0

224.0

-646.0

47.0

2,088.0

-1,000.0

Other Non Operating Income (Expenses)

-251.0

529.0

446.0

-267.0

-1,304.0

-682.0

EBT, Excl. Unusual Items

17,684.0

11,138.0

1,678.0

31,669.0

74,920.0

41,296.0

Impairment of Goodwill

—

-164.0

-42.0

-1.0

-3.0

-3.0

Gain (Loss) On Sale Of Investments

-72.0

243.0

456.0

-68.0

-307.0

79.0

Gain (Loss) On Sale Of Assets

656.0

1,227.0

—

1,267.0

655.0

655.0

Asset Writedown

605.0

-3,152.0

-6,351.0

-1,283.0

3,339.0

989.0

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

18,873.0

9,292.0

-4,259.0

31,584.0

78,604.0

43,016.0

Income Tax Expense

11,335.0

7,441.0

1,237.0

23,007.0

49,861.0

25,823.0

Earnings From Continuing Operations

7,538.0

1,851.0

-5,496.0

8,577.0

28,743.0

17,193.0

Minority Interest

-3.0

-8.0

-14.0

-14.0

3.0

-16.0

Net Income

7,535.0

1,843.0

-5,510.0

8,563.0

28,746.0

17,177.0

Net Income to Common Incl Extra Items

7,535.0

1,843.0

-5,510.0

8,563.0

28,746.0

17,177.0

Net Income to Common Excl. Extra Items

7,535.0

1,843.0

-5,510.0

8,563.0

28,746.0

17,177.0

Total Shares Outstanding

3,328.3

3,305.0

3,246.2

3,232.1

3,121.9

2,971.0

Weighted Avg. Shares Outstanding

3,326.0

3,326.0

3,269.0

3,245.0

3,174.0

3,066.0

Weighted Avg. Shares Outstanding Dil

3,335.0

3,334.0

3,269.0

3,254.0

3,183.0

3,073.5

EPS

2.3

0.6

-1.7

2.6

9.1

5.6

EPS Diluted

2.3

0.6

-1.7

2.6

9.0

5.6

EBITDA

28,245.0

24,529.0

13,853.0

41,858.0

82,334.0

50,702.0