Stock STL EQUINOR
Add to a list
To use this feature you must be a member
Log inSign up

Financials Equinor LIQUIDNET SYSTEMS

Equities

STL

NO0010096985

Integrated Oil & Gas

Delayed LIQUIDNET SYSTEMS
Other stock markets
 		5-day change 1st Jan Change
- NOK -.--% Intraday chart for Equinor -.--% -.--%
28/06 S&P 500 Edges Down on Week, Still Logs Strong Gain for First Half of 2024 MT
27/06 Sector Update: Energy Stocks Edge Higher in Late Afternoon Trading MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 65,679 55,304 86,445 1,13,762 93,611 83,095 - -
Enterprise Value (EV) 1 82,108 74,797 87,312 1,00,474 86,542 87,446 91,659 94,937
P/E ratio 36.2 x -10.1 x 10.2 x 3.98 x 8.06 x 8.46 x 8.19 x 8.71 x
Yield 5.27% 2.41% 2.65% 8.08% 10.7% 9.23% 5.72% 5.5%
Capitalization / Revenue 1.02 x 1.21 x 0.95 x 0.75 x 0.87 x 0.82 x 0.87 x 0.9 x
EV / Revenue 1.28 x 1.63 x 0.96 x 0.67 x 0.81 x 0.86 x 0.96 x 1.03 x
EV / EBITDA 3.65 x 6.33 x 1.92 x 1.18 x 1.86 x 2.2 x 2.32 x 2.5 x
EV / FCF 23.2 x 39.2 x 4.2 x 3.81 x 6.13 x 10.3 x 14.6 x 22.3 x
FCF Yield 4.32% 2.55% 23.8% 26.3% 16.3% 9.67% 6.85% 4.49%
Price to Book 1.6 x 1.63 x 2.23 x 2.11 x 1.98 x 1.78 x 1.67 x 1.56 x
Nbr of stocks (in thousands) 32,99,021 32,53,801 32,27,308 31,68,394 29,53,894 29,13,299 - -
Reference price 2 19.91 17.00 26.79 35.91 31.69 28.52 28.52 28.52
Announcement Date 06/02/20 10/02/21 09/02/22 07/02/23 07/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 64,357 45,818 90,924 1,50,806 1,07,174 1,01,390 95,486 92,282
EBITDA 1 22,503 11,812 45,382 85,202 46,404 39,791 39,480 37,972
EBIT 1 13,484 3,938 33,486 74,940 36,220 30,135 29,538 27,885
Operating Margin 20.95% 8.59% 36.83% 49.69% 33.8% 29.72% 30.93% 30.22%
Earnings before Tax (EBT) 1 9,292 -4,259 31,583 78,604 37,884 29,927 29,471 26,868
Net income 1 1,843 -5,510 8,563 28,746 11,885 9,550 9,199 8,402
Net margin 2.86% -12.03% 9.42% 19.06% 11.09% 9.42% 9.63% 9.11%
EPS 2 0.5500 -1.690 2.630 9.030 3.930 3.371 3.484 3.276
Free Cash Flow 1 3,545 1,910 20,776 26,378 14,126 8,454 6,283 4,261
FCF margin 5.51% 4.17% 22.85% 17.49% 13.18% 8.34% 6.58% 4.62%
FCF Conversion (EBITDA) 15.75% 16.17% 45.78% 30.96% 30.44% 21.25% 15.91% 11.22%
FCF Conversion (Net income) 192.35% - 242.63% 91.76% 118.86% 88.52% 68.3% 50.71%
Dividend per Share 2 1.050 0.4100 0.7100 2.900 3.400 2.633 1.631 1.570
Announcement Date 06/02/20 10/02/21 09/02/22 07/02/23 07/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 32,608 36,393 36,459 43,633 34,321 29,224 22,872 26,024 29,054 25,135 24,285 24,744 26,346 18,309 -
EBITDA 1 18,355 20,409 19,873 28,243 17,768 14,717 9,294 10,822 11,569 9,976 9,578 9,254 9,606 10,333 9,802
EBIT 1 14,989 17,991 17,590 24,301 15,059 11,973 7,543 8,024 8,681 7,533 7,150 6,893 7,846 7,797 7,367
Operating Margin 45.97% 49.44% 48.25% 55.69% 43.88% 40.97% 32.98% 30.83% 29.88% 29.97% 29.44% 27.86% 29.78% 42.59% -
Earnings before Tax (EBT) 1 13,135 17,223 19,756 27,156 14,469 13,707 7,374 7,466 9,337 7,998 6,190 6,286 7,205 - -
Net income 1 3,368 4,710 6,760 9,384 7,895 4,962 1,830 2,497 2,603 2,668 2,196 2,120 2,415 2,605 2,056
Net margin 10.33% 12.94% 18.54% 21.51% 23% 16.98% 8% 9.59% 8.96% 10.61% 9.04% 8.57% 9.17% 14.23% -
EPS 2 1.040 1.460 2.110 2.970 2.510 1.590 0.6000 0.8400 0.8800 0.9100 0.7658 0.7582 0.8990 1.017 0.9145
Dividend per Share 2 0.2000 0.4000 0.7000 0.9000 0.9000 0.9000 0.9000 0.9000 0.7000 0.7000 0.7000 0.7000 0.4693 0.3850 0.3700
Announcement Date 09/02/22 04/05/22 27/07/22 27/10/22 07/02/23 04/05/23 26/07/23 27/10/23 07/02/24 25/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 16,429 19,493 867 - - 4,351 8,564 11,842
Net Cash position 1 - - - 13,288 7,069 - - -
Leverage (Debt/EBITDA) 0.7301 x 1.65 x 0.0191 x - - 0.1093 x 0.2169 x 0.3119 x
Free Cash Flow 1 3,545 1,910 20,776 26,378 14,126 8,454 6,283 4,261
ROE (net income / shareholders' equity) 11.7% 2.46% 27.4% 61.8% 23.2% 19.7% 19.2% 17.9%
ROA (Net income/ Total Assets) 4.27% 0.77% 7.35% 18.8% 7.88% 6.96% 6.5% 6.19%
Assets 1 43,115 -7,15,584 1,16,426 1,52,571 1,50,800 1,37,292 1,41,613 1,35,767
Book Value Per Share 2 12.40 10.40 12.00 17.00 16.00 16.00 17.10 18.30
Cash Flow per Share 2 4.130 3.170 8.860 11.00 8.160 6.840 7.070 7.080
Capex 1 10,204 8,476 8,040 8,758 10,575 12,684 14,069 14,539
Capex / Sales 15.86% 18.5% 8.84% 5.81% 9.87% 12.51% 14.73% 15.75%
Announcement Date 06/02/20 10/02/21 09/02/22 07/02/23 07/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Equinor

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
24
Last Close Price
28.52 USD
Average target price
28.1 USD
Spread / Average Target
-1.49%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Oil & Gas

1st Jan change Capi.
ARAMCO Stock Aramco
-16.06% 1,78600Cr
EXXON MOBIL CORPORATION Stock Exxon Mobil Corporation
+15.14% 45TCr
PETROCHINA COMPANY LIMITED Stock PetroChina Company Limited
+53.10% 24TCr
SHELL PLC Stock Shell plc
+10.21% 23TCr
TOTALENERGIES SE Stock TotalEnergies SE
+1.19% 15TCr
PETROBRAS Stock Petrobras
+2.18% 9.09TCr
GAZPROM Stock Gazprom
-.--% 5.44TCr
ENI S.P.A Stock Eni S.p.A
-6.48% 4.88TCr
SUNCOR ENERGY INC. Stock Suncor Energy Inc.
+22.85% 4.87TCr
Integrated Oil & Gas
  1. Stock Market
  2. Equities
  3. EQNR Stock
  4. STL Stock
  5. Financials Equinor