Equinor ASA

Chart & Performance

D1W1MN

P/E

5.13

P/S

0.57

EPS

4.35

Div Yield, %

17.89%

Shrs. gr., 5y

-1.87%

Rev. gr., 5y

6.35%

Revenues

106.85b

-28.29%

Net income

11.89b

-58.66%

CFO

24.70b

-29.70%

Dividend

Aug 19, 20240.7 USD/sh

Earnings

Feb 05, 2025

Profile

Equinor ASA, an energy company, engages in the exploration, production, transportation, refining, and marketing of petroleum and petroleum-derived products, and other forms of energy in Norway and internationally. It operates through Exploration & Production Norway; Exploration & Production International; Exploration & Production USA; Marketing, Midstream & Processing; Renewables; and Other segments. The company also transports, processes, manufactures, markets, and trades in oil and gas commodities, such as crude and condensate products, gas liquids, natural gas, and liquefied natural gas; markets and trades in electricity and emission rights; operates refineries, terminals and processing, and power plants; and develops low carbon solutions for oil and gas. In addition, it develops wind, and carbon capture and storage projects, as well as offers other renewable energy. As of December 31, 2021, the company had proved oil and gas reserves of 5,356 million barrels of oil equivalent. Equinor ASA has collaboration agreements with Vårgrønn; and RWE Renewables and Hydro REIN. The company was formerly known as Statoil ASA and changed its name to Equinor ASA in May 2018. Equinor ASA was incorporated in 1972 and is headquartered in Stavanger, Norway.

URL

https://www.equinor.com/

IPO date

Jun 18, 2001

Employees

21,936

Domiciled in

Incorporated in

Valuation

Order:

Title USD in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title USD in thousands, except ratios and share amounts	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12	2014‑12
Income
Revenues	106,848,000 -28.29%	149,004,000 67.90%	88,744,000 93.96%
Cost of revenue	59,120,000	60,505,000	47,170,000
Unusual Expense (Income)
NOPBT	47,728,000	88,499,000	41,574,000
NOPBT Margin	44.67%	59.39%	46.85%
Operating Taxes	25,980,000	49,861,000	23,007,000
Tax Rate	54.43%	56.34%	55.34%
NOPAT	21,748,000	38,638,000	18,567,000
Net income	11,885,000 -58.66%	28,746,000 235.70%	8,563,000 -255.80%
Dividends	(10,906,000)	(5,380,000)	(1,797,000)
Dividend yield	1.12%	0.48%	0.23%
Proceeds from repurchase of equity	(5,589,000)	(3,315,000)	(321,000)
BB yield	0.57%	0.30%	0.04%
Debt
Debt current	7,275,000	5,617,000	6,386,000
Long-term debt	28,091,000	30,219,000	33,415,000
Deferred revenue			25,069,000
Other long-term liabilities	21,495,000	21,679,000	(2,000)
Net debt	(9,448,000)	(15,110,000)	490,000
Cash flow
Cash from operating activities	24,701,000	35,136,000	28,816,000
CAPEX	(10,575,000)	(8,758,000)	(8,040,000)
Cash from investing activities	(12,409,000)	(15,863,000)	(16,211,000)
Cash from financing activities	(18,142,000)	(15,414,000)	(4,836,000)
FCF	13,437,000	44,214,000	22,165,000
Balance
Cash	38,865,000	45,455,000	33,279,000
Long term investments	5,949,000	5,491,000	6,032,000
Excess cash	39,471,600	43,495,800	34,873,800
Stockholders' equity	48,500,000	50,948,000	32,616,000
Invested Capital	62,319,400	46,685,200	54,595,000
ROIC	39.90%	76.30%	29.13%
ROCE	41.45%	86.61%	41.06%
EV
Common stock shares outstanding	3,027,000	3,183,000	3,254,000
Price	322.15 -8.43%	351.80 49.13%	235.90 62.75%
Market cap	975,148,050 -12.92%	1,119,779,400 45.88%	767,618,600 62.00%
EV	965,710,050	1,104,670,400	768,122,600
EBITDA	58,900,000	94,890,000	53,293,000
EV/EBITDA	16.40	11.64	14.41
Interest	1,122,000	1,379,000	769,000
Interest/NOPBT	2.35%	1.56%	1.85%