Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
264.20 NOK | +0.55% |
|
-3.45% | -0.45% |
02-07 | W. Africa Crude-Equinor sells CLOV cargo | RE |
02-07 | EQUINOR : Q4: Energy addition above energy transition | ![]() |
Projected Income Statement: Equinor ASA
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 64,357 | 45,818 | 90,924 | 150,806 | 107,174 | 103,774 | 100,918 | 95,435 |
Change | - | -28.81% | 98.45% | 65.86% | -28.93% | -3.17% | -2.75% | -5.43% |
EBITDA 1 | 22,503 | 11,812 | 45,382 | 85,202 | 46,404 | 40,762 | 40,180 | 37,724 |
Change | - | -47.51% | 284.2% | 87.74% | -45.54% | -12.16% | -1.43% | -6.11% |
EBIT 1 | 13,484 | 3,938 | 33,486 | 74,940 | 36,220 | 29,798 | 30,533 | 27,675 |
Change | - | -70.8% | 750.33% | 123.8% | -51.67% | -17.73% | 2.47% | -9.36% |
Interest Paid 1 | -704 | -836 | -2,080 | -207 | 2,114 | 58 | -625 | -423.5 |
Earnings before Tax (EBT) 1 | 9,292 | -4,259 | 31,583 | 78,604 | 37,884 | 30,986 | 30,607 | 29,037 |
Change | - | - | - | 148.88% | -51.8% | -18.21% | -1.22% | -5.13% |
Net income 1 | 1,843 | -5,510 | 8,563 | 28,746 | 11,885 | 8,806 | 8,448 | 8,286 |
Change | - | - | - | 235.7% | -58.66% | -25.91% | -4.07% | -1.92% |
Announcement Date | 2/6/20 | 2/10/21 | 2/9/22 | 2/7/23 | 2/7/24 | 2/5/25 | - | - |
Forecast Balance Sheet: Equinor ASA
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 16,429 | 19,493 | 867 | -13,288 | -7,069 | 6,639 | 8,779 | 11,658 |
Change | - | 18.65% | -95.55% | -1,632.64% | -153.2% | -6.08% | 134.61% | 32.79% |
Announcement Date | 2/6/20 | 2/10/21 | 2/9/22 | 2/7/23 | 2/7/24 | 2/5/25 | - | - |
Cash Flow Forecast: Equinor ASA
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
CAPEX 1 | 10,204 | 8,476 | 8,040 | 8,758 | 10,575 | 12,177 | 13,052 | 13,367 |
Change | - | -16.93% | -5.14% | 8.93% | 20.75% | 15.15% | 3.4% | 2.41% |
Free Cash Flow (FCF) 1 | 3,545 | 1,910 | 20,776 | 26,378 | 14,126 | 7,933 | 6,702 | 5,175 |
Change | - | -46.12% | 987.75% | 26.96% | -46.45% | -43.84% | -0.46% | -22.78% |
Announcement Date | 2/6/20 | 2/10/21 | 2/9/22 | 2/7/23 | 2/7/24 | 2/5/25 | - | - |
Forecast Financial Ratios: Equinor ASA
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
EBITDA Margin (%) | 34.97% | 25.78% | 49.91% | 56.5% | 43.3% | 39.28% | 39.81% | 39.53% |
EBIT Margin (%) | 20.95% | 8.59% | 36.83% | 49.69% | 33.8% | 28.71% | 30.26% | 29% |
EBT Margin (%) | 14.44% | -9.3% | 34.74% | 52.12% | 35.35% | 29.86% | 30.33% | 30.43% |
Net margin (%) | 2.86% | -12.03% | 9.42% | 19.06% | 11.09% | 8.49% | 8.37% | 8.68% |
FCF margin (%) | 5.51% | 4.17% | 22.85% | 17.49% | 13.18% | 7.64% | 6.64% | 5.42% |
FCF / Net Income (%) | 192.35% | -34.66% | 242.63% | 91.76% | 118.86% | 90.09% | 79.33% | 62.46% |
Profitability | ||||||||
ROA | 4.27% | 0.77% | 7.35% | 18.84% | 7.88% | 6.41% | 6.55% | 6.77% |
ROE | 11.72% | 2.46% | 27.44% | 61.82% | 23.2% | 19.39% | 20.28% | 19.56% |
Financial Health | ||||||||
Leverage (Debt/EBITDA) | 0.73x | 1.65x | 0.02x | - | - | 0.16x | 0.22x | 0.31x |
Debt / Free cash flow | 4.63x | 10.21x | 0.04x | - | - | 0.84x | 1.31x | 2.25x |
Capital Intensity | ||||||||
CAPEX / Current Assets (%) | 15.86% | 18.5% | 8.84% | 5.81% | 9.87% | 11.73% | 12.93% | 14.01% |
CAPEX / EBITDA (%) | 45.35% | 71.76% | 17.72% | 10.28% | 22.79% | 29.87% | 32.48% | 35.43% |
CAPEX / FCF (%) | 287.84% | 443.77% | 38.7% | 33.2% | 74.86% | 153.5% | 194.75% | 258.29% |
Items per share | ||||||||
Cash flow per share 1 | 4.134 | 3.169 | 8.856 | 11.04 | 8.16 | 7.114 | 7.303 | 6.943 |
Change | - | -23.33% | 179.41% | 24.69% | -26.1% | -12.83% | -1.64% | -4.93% |
Dividend per Share 1 | 1.05 | 0.41 | 0.71 | 2.9 | 3.4 | 2.47 | 1.498 | 1.551 |
Change | - | -60.95% | 73.17% | 308.45% | 17.24% | -27.35% | -42.62% | 3.52% |
Book Value Per Share 1 | 12.42 | 10.43 | 12.02 | 17.01 | 16.02 | 15.01 | 16 | 17.59 |
Change | - | -15.97% | 15.21% | 41.54% | -5.85% | -6.3% | 1.47% | 9.92% |
EPS 1 | 0.55 | -1.69 | 2.63 | 9.03 | 3.93 | 3.11 | 3.197 | 3.289 |
Change | - | -407.27% | -255.62% | 243.35% | -56.48% | -20.87% | 1.56% | 2.89% |
Nbr of stocks (in thousands) | 3,299,021 | 3,253,801 | 3,227,308 | 3,168,793 | 2,953,894 | 2,722,115 | 2,722,115 | 2,722,115 |
Announcement Date | 2/6/20 | 2/10/21 | 2/9/22 | 2/7/23 | 2/7/24 | 2/5/25 | - | - |
2024 | 2025 * | |
---|---|---|
P/E ratio | 7.5x | 7.34x |
PBR | 1.55x | 1.47x |
EV / Sales | 0.68x | 0.72x |
Yield | 10.6% | 6.38% |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield

Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- EQNR Stock
- Financials Equinor ASA

MarketScreener is also available in this country: United States.
Switch edition