STOHF Dividend: Equinor ASA Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
营收	107,066	102,502	106,848	149,004	88,744	45,753
营收同比增长 (YoY)	2%	-4%	-28%	68%	94%	-27%
营收成本	54,968	50,040	48,175	53,806	35,160	20,986
毛利润	52,098	52,462	58,673	95,198	53,584	24,767
销售、一般及管理费用	1,171	1,255	1,218	986	780	706
研发	906	1,185	734	1,146	1,004	3,483
营业费用	22,126	21,514	21,583	19,435	18,741	21,186
其他非经营性收入 (费用)	-2	-525	-539	-448	-452	-412
税前利润	27,506	30,986	37,884	78,604	31,583	-4,259
所得税费用	21,762	22,157	25,980	49,861	23,007	1,237
净利润	5,726	8,806	11,885	28,746	8,563	-5,510
净利润增长	-39%	-26%	-59%	236%	-254.99%	-398%
稀释后流通股数	2,535	2,827	3,024.17	3,183.38	3,254	3,269
股份同比变动 (YoY)	-8%	-7%	-5%	-2%	0%	-2%
每股收益 (摊薄)	2.25	3.11	3.93	9.03	2.63	-1.68
每股收益增长率	-34%	-21%	-56%	243%	-256%	-405.99%
自由现金流	6,792	7,933	14,126	26,525	20,776	1,910
每股自由现金流	2.67	2.8	4.67	8.33	6.38	0.58
毛利率	48.65%	51.18%	54.91%	63.88%	60.38%	54.13%
营业利润率	27.99%	30.19%	34.71%	50.84%	39.26%	7.82%
净利率	5.34%	8.59%	11.12%	19.29%	9.64%	-12.04%
自由现金流利润率	6.34%	7.73%	13.22%	17.8%	23.41%	4.17%
EBITDA	41,886	40,713	46,464	84,642	45,253	13,110
EBITDA 利润率	39.12%	39.71%	43.48%	56.8%	50.99%	28.65%
EBITDA 中的折旧与摊销	11,914	9,765	9,374	8,879	10,410	9,529
EBIT	29,972	30,948	37,090	75,763	34,843	3,581
EBIT 利润率	27.99%	30.19%	34.71%	50.84%	39.26%	7.82%
有效税率	79.11%	71.5%	68.57%	63.43%	72.84%	-29.04%

Follow-Up Questions











