Financhill
Buy
89

SHEL Quote, Financials, Valuation and Earnings

Last price:
$68.75
Seasonality move :
4.62%
Day range:
$67.71 - $68.80
52-week range:
$60.15 - $74.61
Dividend yield:
4.04%
P/E ratio:
13.70x
P/S ratio:
0.78x
P/B ratio:
1.16x
Volume:
3.6M
Avg. volume:
4.3M
1-year change:
4.55%
Market cap:
$206.1B
Revenue:
$284.3B
EPS (TTM):
$5.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $180.5B $261.5B $381.3B $316.6B $284.3B
Revenue Growth (YoY) -47.65% 44.84% 45.82% -16.97% -10.2%
 
Cost of Revenues $193.5B $225.7B $302.5B $269.4B $234.2B
Gross Profit -$13B $35.8B $78.8B $47.2B $50.1B
Gross Profit Margin -7.2% 13.71% 20.66% 14.91% 17.63%
 
R&D Expenses $907M $815M $1.1B $1.3B $1.1B
Selling, General & Admin $9.9B $11.3B $12.9B $13.4B $12.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.5B $13.6B $15.7B $16.5B $15.9B
Operating Income -$25.5B $22.3B $63.1B $30.7B $34.2B
 
Net Interest Expenses $3.1B $3.1B $2.2B $1.6B $1.8B
EBT. Incl. Unusual Items -$27B $29.8B $64.8B $32.6B $29.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.4B $9.2B $21.9B $13B $13.4B
Net Income to Company -$27B $29.8B $64.8B $32.6B $29.9B
 
Minority Interest in Earnings -$146M -$529M -$565M -$277M -$427M
Net Income to Common Excl Extra Items -$21.7B $20.1B $42.3B $19.4B $16.1B
 
Basic EPS (Cont. Ops) -$5.56 $5.18 $11.52 $5.76 $5.10
Diluted EPS (Cont. Ops) -$5.56 $5.14 $11.42 $5.70 $5.06
Weighted Average Basic Share $3.9B $3.9B $3.7B $3.4B $3.1B
Weighted Average Diluted Share $3.9B $3.9B $3.7B $3.4B $3.2B
 
EBITDA $29.5B $60.4B $86.6B $68.5B $57.4B
EBIT -$22.9B $33.4B $68.1B $37.3B $34.7B
 
Revenue (Reported) $180.5B $261.5B $381.3B $316.6B $284.3B
Operating Income (Reported) -$25.5B $22.3B $63.1B $30.7B $34.2B
Operating Income (Adjusted) -$22.9B $33.4B $68.1B $37.3B $34.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $44B $85.3B $101.3B $78.7B $66.3B
Revenue Growth (YoY) -47.64% 93.87% 18.79% -22.28% -15.81%
 
Cost of Revenues $44.8B $69.5B $74.6B $75.7B $55.3B
Gross Profit -$797M $15.7B $26.7B $3B $11B
Gross Profit Margin -1.81% 18.46% 26.38% 3.82% 16.6%
 
R&D Expenses $199M $304M $403M $470M $331M
Selling, General & Admin $2.8B $2.9B $3.5B $3.6B $3.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.5B $3.5B $4.5B $4.6B $4.4B
Operating Income -$4.3B $12.3B $22.2B -$1.5B $6.6B
 
Net Interest Expenses $594M $1.1B -- $327M $534M
EBT. Incl. Unusual Items -$4.1B $16.3B $16.4B $1.6B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$168M $4.7B $6B $1.1B $3.2B
Net Income to Company -$4.1B $16.3B $16.4B $1.6B $4.2B
 
Minority Interest in Earnings -$58M -$144M -$60M -$62M -$113M
Net Income to Common Excl Extra Items -$4B $11.5B $10.4B $472M $928M
 
Basic EPS (Cont. Ops) -$1.04 $2.98 $2.94 $0.14 $0.30
Diluted EPS (Cont. Ops) -$1.04 $2.96 $2.92 $0.14 $0.30
Weighted Average Basic Share $3.9B $3.9B $3.5B $3.3B $3.1B
Weighted Average Diluted Share $3.9B $3.9B $3.6B $3.3B $3.1B
 
EBITDA $6.3B $26.4B $23.2B $16.9B $11.2B
EBIT -$3.2B $17.2B $16.7B $2.8B $5.4B
 
Revenue (Reported) $44B $85.3B $101.3B $78.7B $66.3B
Operating Income (Reported) -$4.3B $12.3B $22.2B -$1.5B $6.6B
Operating Income (Adjusted) -$3.2B $17.2B $16.7B $2.8B $5.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $180.5B $261.5B $381.3B $316.6B $284.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $193.5B $223.3B $303.4B $271.6B $236.1B
Gross Profit -$13B $38.2B $77.9B $45B $48.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $907M $816M $1.1B $1.3B $1.1B
Selling, General & Admin $9.9B $11.3B $12.9B $13.4B $12.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $12.5B $13.6B $15.7B $16.5B $16B
Operating Income -$25.5B $24.6B $62.2B $28.6B $32.2B
 
Net Interest Expenses $3.1B $3.1B $2.2B $1.6B $1.8B
EBT. Incl. Unusual Items -$27B $29.8B $64.8B $32.6B $29.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.4B $9.2B $21.9B $13B $13.4B
Net Income to Company -$27B $29.8B $64.8B $32.6B $29.9B
 
Minority Interest in Earnings -$146M -$529M -$565M -$278M -$428M
Net Income to Common Excl Extra Items -$21.7B $20.1B $42.3B $19.4B $16.1B
 
Basic EPS (Cont. Ops) -$5.59 $5.20 $11.52 $5.70 $5.06
Diluted EPS (Cont. Ops) -$5.59 $5.16 $11.42 $5.66 $5.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $29.6B $60.4B $91.4B $69.1B $57.6B
EBIT -$22.9B $33.4B $68.3B $37.3B $34.7B
 
Revenue (Reported) $180.5B $261.5B $381.3B $316.6B $284.3B
Operating Income (Reported) -$25.5B $24.6B $62.2B $28.6B $32.2B
Operating Income (Adjusted) -$22.9B $33.4B $68.3B $37.3B $34.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $261.5B $381.3B $316.6B $284.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $223.3B $303.4B $271.6B $236.1B --
Gross Profit $38.2B $77.9B $45B $48.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $816M $1.1B $1.3B $1.1B --
Selling, General & Admin $11.3B $12.9B $13.4B $12.4B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $13.6B $15.7B $16.5B $16B --
Operating Income $24.6B $62.2B $28.6B $32.2B --
 
Net Interest Expenses $3.1B $2.4B $1.6B $1.8B --
EBT. Incl. Unusual Items $29.8B $64.8B $32.6B $29.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.2B $21.9B $13B $13.4B --
Net Income to Company $29.8B $64.8B $32.6B $29.9B --
 
Minority Interest in Earnings -$529M -$565M -$278M -$428M --
Net Income to Common Excl Extra Items $20.1B $42.3B $19.4B $16.1B --
 
Basic EPS (Cont. Ops) $5.20 $11.52 $5.70 $5.06 --
Diluted EPS (Cont. Ops) $5.16 $11.42 $5.66 $5.02 --
Weighted Average Basic Share $15.5B $14.7B $13.5B $12.9B --
Weighted Average Diluted Share $15.6B $14.8B $13.6B $13B --
 
EBITDA $60.4B $91.4B $69.1B $57.6B --
EBIT $33.4B $68.3B $37.3B $34.7B --
 
Revenue (Reported) $261.5B $381.3B $316.6B $284.3B --
Operating Income (Reported) $24.6B $62.2B $28.6B $32.2B --
Operating Income (Adjusted) $33.4B $68.3B $37.3B $34.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $31.8B $36.9B $40.1B $38.8B $39.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.8B $34.7B $39.3B $36.3B $45.9B
Inventory $19.5B $25.3B $31.9B $26B $23.4B
Prepaid Expenses $3.7B $9B $14.5B $6.2B --
Other Current Assets -- -- -- -- --
Total Current Assets $92B $128.8B $165.9B $134.1B $127.9B
 
Property Plant And Equipment $209.7B $194.9B $198.6B $194.8B $185.2B
Long-Term Investments -- -- -- -- --
Goodwill $14B $14.9B $16B $16.7B $16B
Other Intangibles $8.7B $9.8B $9.7B $10.3B $9.5B
Other Long-Term Assets $1M -- -- -- -$2M
Total Assets $379.3B $404.4B $443B $406.3B $387.6B
 
Accounts Payable $22.7B $34.1B $42.6B $34.6B $60.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.1B $4.1B $4.4B $4.6B --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $73.7B $95.5B $121.3B $95.5B $95B
 
Long-Term Debt $66.8B $57.5B $51.5B $48.5B --
Capital Leases -- -- -- -- --
Total Liabilities $220.7B $229.1B $250.4B $217.9B $207.4B
 
Common Stock $651M $641M $584M $544M $510M
Other Common Equity Adj -- -- -- -- --
Common Equity $155.3B $172B $190.5B $186.6B $178.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.2B $3.4B $2.1B $1.8B $1.9B
Total Equity $158.5B $175.3B $192.6B $188.4B $180.2B
 
Total Liabilities and Equity $379.3B $404.4B $443B $406.3B $387.6B
Cash and Short Terms $31.8B $36.9B $40.1B $38.8B $39.1B
Total Debt $79.6B $61.6B $56.2B $53.8B $77.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $31.8B $36.9B $40.1B $38.8B $39.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.8B $34.7B $39.3B $36.3B $45.9B
Inventory $19.5B $25.3B $31.9B $26B $23.4B
Prepaid Expenses $3.7B $9B $14.5B $6.2B --
Other Current Assets -- -- -- -- --
Total Current Assets $92B $128.8B $165.9B $134.1B $127.9B
 
Property Plant And Equipment $209.7B $194.9B $198.6B $194.8B $185.2B
Long-Term Investments -- -- -- -- --
Goodwill $14B $14.9B $16B $16.7B $16B
Other Intangibles $8.7B $9.8B $9.7B $10.3B $9.5B
Other Long-Term Assets $1M -- -- -- -$2M
Total Assets $379.3B $404.4B $443B $406.3B $387.6B
 
Accounts Payable $22.7B $34.1B $42.6B $34.6B $60.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.1B $4.1B $4.4B $4.6B --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $73.7B $95.5B $121.3B $95.5B $95B
 
Long-Term Debt $66.8B $57.5B $51.5B $48.5B --
Capital Leases -- -- -- -- --
Total Liabilities $220.7B $229.1B $250.4B $217.9B $207.4B
 
Common Stock $651M $641M $584M $544M $510M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.2B $3.4B $2.1B $1.8B $1.9B
Total Equity $158.5B $175.3B $192.6B $188.4B $180.2B
 
Total Liabilities and Equity $379.3B $404.4B $443B $406.3B $387.6B
Cash and Short Terms $31.8B $36.9B $40.1B $38.8B $39.1B
Total Debt $79.6B $61.6B $56.2B $53.8B $77.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$27B $29.8B $64.8B $32.6B $29.9B
Depreciation & Amoritzation $52.4B $26.9B $18.5B $31.3B $22.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9.6B -$20.6B -$9B $12.4B $6.6B
Change in Inventories $4.5B -$7.3B -$8.4B $6.3B $1.3B
Cash From Operations $34.1B $45.1B $68.4B $54.2B $54.7B
 
Capital Expenditures $16.6B $19B $22.6B $23B $19.6B
Cash Acquisitions $216M $105M -$1.5B -$728M -$814M
Cash From Investing -$13.3B -$4.8B -$22.4B -$17.7B -$15.2B
 
Dividends Paid (Ex Special Dividend) -$7.4B -$6.3B -$7.4B -$8.4B -$8.7B
Special Dividend Paid
Long-Term Debt Issued $23B $1.8B $269M $1B $363M
Long-Term Debt Repaid -$17.4B -$21.5B -$8.5B -$10.7B -$9.7B
Repurchase of Common Stock -$2.1B -$3.2B -$19B -$15.5B -$14.7B
Other Financing Activities $1.1B -$1.1B -$3.8B $701M -$608M
Cash From Financing -$7.2B -$34.7B -$42B -$38.2B -$38.4B
 
Beginning Cash (CF) $18.1B $31.8B $37B $40.2B $38.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.6B $5.7B $4B -$1.8B $1.1B
Ending Cash (CF) $31.8B $37B $40.2B $38.8B $39.1B
 
Levered Free Cash Flow $17.5B $26.1B $45.8B $31.2B $35.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.1B $16.3B $16.4B $1.6B $4.2B
Depreciation & Amoritzation $9.6B $9.2B $6.5B $14.2B $5.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$108M -$6.8B $5.2B -$704M $751M
Change in Inventories -$1.8B -$860M $2.9B $4.1B $130M
Cash From Operations $6.3B $8.2B $22.4B $12.6B $13.2B
 
Capital Expenditures $5.2B $6.2B $6.4B $7B $6.5B
Cash Acquisitions -$433M -$7M -$740M -$60M -$115M
Cash From Investing -$5.4B $2.6B -$6.9B -$5.7B -$4.4B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.8B -$1.8B -$2.2B -$2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $1.6B $30M $65M -$14M
Long-Term Debt Repaid -$4.9B -$7.9B -$2.2B -$4.1B -$2.7B
Repurchase of Common Stock -$184M -$2B -$5B -$4.7B -$3.9B
Other Financing Activities $495M -$389M -$1.6B $699M -$841M
Cash From Financing -$5.3B -$11.8B -$12.1B -$11.7B -$10.9B
 
Beginning Cash (CF) $35.7B $38.1B $36B $43B $42.3B
Foreign Exchange Rate Adjustment $567M -$86M $860M $528M -$985M
Additions / Reductions -$4.5B -$1B $3.4B -$4.8B -$2.2B
Ending Cash (CF) $31.8B $37B $40.2B $38.8B $39.1B
 
Levered Free Cash Flow $1.1B $1.9B $16B $5.6B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$27B $29.8B $64.8B $32.6B $29.9B
Depreciation & Amoritzation $52.4B $26.9B $18.5B $31.3B $22.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9.6B -$20.6B -$9B $12.4B $6.6B
Change in Inventories $4.5B -$7.3B -$8.4B $6.3B $1.3B
Cash From Operations $34.1B $45.1B $68.4B $54.2B $54.7B
 
Capital Expenditures $16.6B $19B $22.6B $23B $19.6B
Cash Acquisitions $216M $105M -$1.5B -$728M -$814M
Cash From Investing -$13.3B -$4.8B -$22.4B -$17.7B -$15.2B
 
Dividends Paid (Ex Special Dividend) -$7.4B -$6.3B -$7.4B -$8.4B -$8.7B
Special Dividend Paid
Long-Term Debt Issued $23B $1.8B $269M $1B $363M
Long-Term Debt Repaid -$17.4B -$21.5B -$8.5B -$10.7B -$9.7B
Repurchase of Common Stock -$2.1B -$3.2B -$19B -$15.5B -$14.7B
Other Financing Activities $1.1B -$1.1B -$3.8B $701M -$608M
Cash From Financing -$7.2B -$34.7B -$42B -$38.2B -$38.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.6B $5.7B $4B -$1.8B $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $17.5B $26.1B $45.8B $31.2B $35.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $29.8B $64.8B $32.6B $29.9B --
Depreciation & Amoritzation $26.9B $18.5B $31.3B $22.7B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$20.6B -$9B $12.4B $6.6B --
Change in Inventories -$7.3B -$8.4B $6.3B $1.3B --
Cash From Operations $45.1B $68.4B $54.2B $54.7B --
 
Capital Expenditures $19B $22.6B $23B $19.6B --
Cash Acquisitions $105M -$1.5B -$728M -$814M --
Cash From Investing -$4.8B -$22.4B -$17.7B -$15.2B --
 
Dividends Paid (Ex Special Dividend) -$6.3B -$7.4B -$8.4B -$8.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $269M $1B $363M --
Long-Term Debt Repaid -$21.5B -$8.5B -$10.7B -$9.7B --
Repurchase of Common Stock -$3.2B -$19B -$15.5B -$14.7B --
Other Financing Activities -$1.1B -$3.8B $701M -$608M --
Cash From Financing -$34.7B -$42B -$38.2B -$38.4B --
 
Beginning Cash (CF) $135B $150.3B $170.4B $159.1B --
Foreign Exchange Rate Adjustment -$539M -$736M $306M -$761M --
Additions / Reductions $5.7B $4B -$1.8B $1.1B --
Ending Cash (CF) $140.1B $153.6B $169B $159.5B --
 
Levered Free Cash Flow $26.1B $45.8B $31.2B $35.1B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock