|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 269,30 NOK | +3,86% |
|
-0,37% | +13,63% |
| 18/02 | Europese aandelen verhandeld in de VS als American Depositary Receipts hoger op woensdag | MT |
| 18/02 | Equinor boorde droog bij 'Vikingskipet' | FW |
Voorlopige winst- en verliesrekening: Equinor ASA
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 45.818 | 90.924 | 150.806 | 107.174 | 103.774 | 106.462 | 99.223 | 97.659 |
| Variatie | - | 98,45% | 65,86% | -28,93% | -3,17% | 2,59% | -6,8% | -1,58% |
| EBITDA 1 | 11.812 | 45.382 | 85.202 | 46.404 | 40.762 | 37.670 | 33.718 | 33.878 |
| Variatie | - | 284,2% | 87,74% | -45,54% | -12,16% | -7,59% | -10,49% | 0,47% |
| Bedrijfsresultaat (EBIT) 1 | 3.938 | 33.486 | 74.940 | 36.220 | 29.798 | 27.591 | 23.451 | 23.385 |
| Variatie | - | 750,33% | 123,8% | -51,67% | -17,73% | -7,41% | -15,01% | -0,28% |
| Betaalde rente 1 | -836 | -2.080 | -207 | 2.114 | 58 | -265 | -380,7 | -653,3 |
| Resultaat voor belastingen (EBT) 1 | -4.259 | 31.583 | 78.604 | 37.884 | 30.986 | 25.088 | 23.096 | 23.210 |
| Variatie | - | 841,56% | 148,88% | -51,8% | -18,21% | -19,03% | -7,94% | 0,49% |
| Nettowinst (verlies) 1 | -5.510 | 8.563 | 28.746 | 11.885 | 8.806 | 5.043 | 6.368 | 6.857 |
| Variatie | - | 255,41% | 235,7% | -58,66% | -25,91% | -42,73% | 26,27% | 7,68% |
| Datum van publicatie | 10-02-21 | 09-02-22 | 07-02-23 | 07-02-24 | 05-02-25 | 04-02-26 | - | - |
1USD in Miljoen
Geschatte gegevens
Balansprognose: Equinor ASA
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 19.493 | 867 | -13.288 | -7.069 | 6.639 | 11.888 | 15.501 | 14.500 |
| Variatie | - | -95,55% | -1.632,64% | 46,8% | 193,92% | 79,06% | 55,65% | -6,46% |
| Datum van publicatie | 10-02-21 | 09-02-22 | 07-02-23 | 07-02-24 | 05-02-25 | 04-02-26 | - | - |
1USD in Miljoen
Geschatte gegevens
Verwachte kasstroom: Equinor ASA
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 8.476 | 8.040 | 8.758 | 10.575 | 12.177 | 13.994 | 12.968 | 10.899 |
| Variatie | - | -5,14% | 8,93% | 20,75% | 15,15% | 14,92% | -1,06% | -15,96% |
| Vrije kasstroom (FCF) 1 | 1.910 | 20.776 | 26.378 | 14.126 | 7.933 | 5.977 | 3.737 | 6.608 |
| Variatie | - | 987,75% | 26,96% | -46,45% | -43,84% | -24,66% | -36,94% | 76,83% |
| Datum van publicatie | 10-02-21 | 09-02-22 | 07-02-23 | 07-02-24 | 05-02-25 | 04-02-26 | - | - |
1USD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Equinor ASA
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 25,78% | 49,91% | 56,5% | 43,3% | 39,28% | 35,38% | 33,98% | 34,69% |
| EBIT-marge (%) | 8,59% | 36,83% | 49,69% | 33,8% | 28,71% | 25,92% | 23,63% | 23,95% |
| EBT-marge (%) | -9,3% | 34,74% | 52,12% | 35,35% | 29,86% | 23,57% | 23,28% | 23,77% |
| Nettomarge (%) | -12,03% | 9,42% | 19,06% | 11,09% | 8,49% | 4,74% | 6,42% | 7,02% |
| FCF-marge (%) | 4,17% | 22,85% | 17,49% | 13,18% | 7,64% | 5,61% | 3,77% | 6,77% |
| Vrije kasstroom/nettoresultaat (%) | -34,66% | 242,63% | 91,76% | 118,86% | 90,09% | 118,52% | 58,68% | 96,37% |
Winstgevendheid | ||||||||
| ROA | 0,77% | 7,35% | 18,84% | 7,88% | 6,41% | 3,84% | 5,52% | 5,74% |
| ROE | 2,46% | 27,44% | 61,82% | 23,2% | 19,39% | 15,51% | 15,34% | 15,8% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 1,65x | 0,02x | - | - | 0,16x | 0,32x | 0,46x | 0,43x |
| Schuld/vrije kasstroom | 10,21x | 0,04x | - | - | 0,84x | 1,99x | 4,15x | 2,19x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 18,5% | 8,84% | 5,81% | 9,87% | 11,73% | 13,14% | 13,07% | 11,16% |
| CAPEX / EBITDA (%) | 71,76% | 17,72% | 10,28% | 22,79% | 29,87% | 37,15% | 38,46% | 32,17% |
| CAPEX / FCF (%) | 443,77% | 38,7% | 33,2% | 74,86% | 153,5% | 234,13% | 347,03% | 164,93% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 3,169 | 8,856 | 11,04 | 8,16 | 7,114 | 7,678 | 6,191 | 6,982 |
| Variatie | - | 179,41% | 24,69% | -26,1% | -12,83% | 7,94% | -17,48% | 12,78% |
| Dividend per aandeel 1 | 0,41 | 0,71 | 2,9 | 3,4 | 2,47 | 1,5 | 1,576 | 1,661 |
| Variatie | - | 73,17% | 308,45% | 17,24% | -27,35% | -39,27% | 5,56% | 5,4% |
| Nettoactief per aandeel 1 | 10,43 | 12,02 | 17,01 | 16,02 | 15,01 | 15,59 | 16,56 | 17,45 |
| Variatie | - | 15,21% | 41,54% | -5,85% | -6,3% | 3,86% | 4,96% | 5,36% |
| WPA 1 | -1,69 | 2,63 | 9,03 | 3,93 | 3,11 | 1,94 | 2,472 | 2,8 |
| Variatie | - | 255,62% | 243,35% | -56,48% | -20,87% | -37,62% | 12,11% | 13,31% |
| Aantal aandelen (in duizend) | 3.253.801 | 3.227.308 | 3.168.793 | 2.953.894 | 2.728.126 | 2.491.778 | 2.491.778 | 2.491.778 |
| Datum van publicatie | 10-02-21 | 09-02-22 | 07-02-23 | 07-02-24 | 05-02-25 | 04-02-26 | - | - |
1USD
Geschatte gegevens
| 2025 | 2026 * | |
|---|---|---|
| k/w-verhouding | 12,2x | 11,5x |
| PBR-ratio | 1,51x | 1,71x |
| EV/omzet | 0,67x | 0,87x |
| Dividendrendement | 6,35% | 5,56% |
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
ESG MSCI
AA
Verkoop
Koop
Gemiddeld advies
Verminderen
Aantal analisten
25
Laatste slotkoers
28,34USD
Gemiddelde koersdoel
24,94USD
Spread / Gemiddelde doel
-12,03%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers EQNR
- Financiën Equinor ASA
Kies jouw editie
Alle financiële informatie op nationaal niveau
