Market cap
$99,386 Mln
Revenue (TTM)
$120,539 Mln
P/E Ratio
8.7
P/B Ratio
2.2
Div. Yield
3.7 %
| Equinor ASA - ADR | Exxon Mobil (XOM) | BP. - ADR | Marathon Petroleum Corp (MPC) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
99,386 | 674,296 | 115,132 | 102,738 | 96,363 |
Revenue ($ Mln) |
120,539 | 388,232 | 238,117 | 175,168 | 169,635 |
Net Profit ($ Mln) |
11,801.37 | 40,622.00 | 9,018.23 | 14,631.00 | 12,576.00 |
Net Margin (%) |
9.79 | 10.46 | 3.79 | 8.35 | 7.41 |
RoE (%) |
26.69 | 15.10 | 12.68 | 65.14 | 39.73 |
Price to Earnings |
8.71 | 17.01 | 21.80 | 7.48 | 8.33 |
Price-To-Book |
2.24 | 2.60 | 1.89 | 4.61 | 3.09 |
Income Statement ($ Mln)
| Equinor ASA - ADR | Exxon Mobil (XOM) | BP. - ADR | Marathon Petroleum Corp (MPC) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
120,538.51 | 388,232.00 | 238,117.05 | 175,168.00 | 169,635.00 |
|
Cost of Revenue
|
70,598.42 | 289,462.00 | 180,979.71 | 147,809.00 | 148,671.00 |
|
Gross Profit
|
28,495.07 | 70,233.00 | 33,529.00 | 10,002.00 | 6,486.00 |
|
Operating Expenses
|
10,391.63 | 50,529.00 | 25,025.40 | 6,337.00 | 5,224.00 |
|
Operating Profit (EBIT)
|
39,548.45 | 48,241.00 | 32,111.94 | 21,022.00 | 15,740.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
39,884.82 | 55,658.00 | 22,291.73 | 20,530.00 | 15,792.00 |
|
Provision for Tax
|
28,087.45 | 13,674.00 | 11,734.99 | 4,284.00 | 3,128.00 |
|
Profit after Tax (Net Income)
|
11,801.37 | 40,622.00 | 9,018.23 | 14,631.00 | 12,576.00 |
|
Minority Interest
|
5.00 | -1,362.00 | -1,527.00 | -1,615.00 | -88.00 |
|
Consolidated Profit
|
0.00 | 6,501.00 | -3,422.00 | 1,534.00 | 2,903.00 |
Liabilities ($ Mln)
| Equinor ASA - ADR | Exxon Mobil (XOM) | BP. - ADR | Marathon Petroleum Corp (MPC) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
44,914.00 | 265,789.00 | 62,173.00 | 23,209.00 | 34,331.00 |
|
Minority Interest
|
5.00 | -1,362.00 | -1,527.00 | -1,615.00 | -88.00 |
|
Non-Current Liabilities
|
59,172.00 | 108,188.00 | 119,072.00 | 43,607.00 | 29,677.00 |
|
Current Liabilities
|
43,049.00 | 90,209.00 | 105,056.00 | 29,055.00 | 20,775.00 |
|
Total Liabilities
|
131,728.36 | 448,980.00 | 278,526.00 | 85,560.00 | 73,680.00 |
Assets ($ Mln)
| Equinor ASA - ADR | Exxon Mobil (XOM) | BP. - ADR | Marathon Petroleum Corp (MPC) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
96,585.00 | 363,292.00 | 168,249.00 | 60,512.00 | 58,034.00 |
|
Current Assets
|
50,633.00 | 107,625.00 | 135,472.00 | 42,002.00 | 27,921.00 |
|
Total Assets
|
131,728.36 | 448,980.00 | 278,526.00 | 85,560.00 | 73,680.00 |
|
Total Debt*
|
29,662.00 | 34,250.00 | 69,616.00 | 34,454.00 | 18,530.00 |
|
Net Current Assets
|
7,584.00 | 17,416.00 | 30,416.00 | 12,947.00 | 7,146.00 |
Cashflow ($ Mln)
| Equinor ASA - ADR | Exxon Mobil (XOM) | BP. - ADR | Marathon Petroleum Corp (MPC) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
19,971.00 | 51,970.00 | 24,493.00 | 8,253.00 | 4,962.00 |
|
Cash Flow from Investing Activities
|
-9,596.00 | -26,543.00 | -11,504.00 | -6,267.00 | -1,965.00 |
|
Cash from Financing Activities
|
-11,526.00 | -38,465.00 | -15,880.00 | -1,524.00 | -3,669.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Equinor ASA - ADR | Exxon Mobil (XOM) | BP. - ADR | Marathon Petroleum Corp (MPC) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
6.92 | 9.48 | 0.04 | 8.24 | 8.86 |
|
ROE (%)
|
26.69 | 15.10 | 12.68 | 65.14 | 39.73 |
|
ROA (%)
|
6.73 | 7.43 | 2.34 | 12.53 | 12.53 |
|
EBIT Margin (%)
|
34.45 | 13.51 | 12.40 | 12.47 | 9.98 |
|
Net Margin (%)
|
9.79 | 10.46 | 3.79 | 8.35 | 7.41 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Equinor ASA - ADR | Exxon Mobil (XOM) | BP. - ADR | Marathon Petroleum Corp (MPC) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
12.58 | 19.48 | 26.86 | 31.45 | 28.62 |
|
EBIT Growth (%)
|
46.08 | 19.48 | 113.15 | 215.50 | 480.19 |
|
Net Profit Growth (%)
|
106.10 | 35.62 | 494.09 | 407.49 | 735.61 |
|
EPS Growth (%)
|
131.93 | 42.93 | 495.73 | 446.07 | 750.27 |
|
Book Value Growth (%)
|
22.32 | 6.71 | 6.91 | 47.38 | 29.65 |
Valuation Ratios
| Equinor ASA - ADR | Exxon Mobil (XOM) | BP. - ADR | Marathon Petroleum Corp (MPC) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
11.76 | 17.68 | 1,621.76 | 12.02 | 11.87 |
|
Price / Book Value
|
2.24 | 2.60 | 1.89 | 4.61 | 3.09 |
|
Dividend Yield (%)
|
3.67 | 2.43 | 4.65 | 1.04 | 1.93 |
|
EV/EBITDA
|
2.16 | 8.58 | 3.43 | 5.31 | 6.06 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Equinor ASA - ADR | Exxon Mobil (XOM) | BP. - ADR | Marathon Petroleum Corp (MPC) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.47 | 0.11 | 0.79 | 1.42 | 0.51 |
|
Short term debt to equity ratio
|
0.13 | 0.02 | 0.14 | 0.03 | 0.03 |
|
Current Ratio
|
1.18 | 1.19 | 1.29 | 1.45 | 1.34 |
|
Quick Ratio
|
1.08 | 0.92 | 0.99 | 1.09 | 1.04 |
|
Interest Coverage
|
25.37 | 71.90 | 5.69 | 14.72 | 14.88 |
Operating Efficiency Ratios
| Equinor ASA - ADR | Exxon Mobil (XOM) | BP. - ADR | Marathon Petroleum Corp (MPC) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.46 | 17.14 | 17.16 | 9.95 | 7.80 |
|
Asset Turnover
|
0.69 | 0.71 | 0.62 | 1.50 | 1.69 |
|
Receivable days
|
48.64 | 49.75 | 51.90 | 29.54 | 28.74 |
|
Inventory Days
|
17.31 | 35.87 | 53.60 | 29.32 | 13.21 |
|
Payable days
|
38.89 | 69.87 | 111.91 | 40.01 | 27.85 |
|
Cash Conversion Cycle
|
27.06 | 15.75 | -6.41 | 18.85 | 14.10 |