Shell plc (SHEL) Financial Ratios Annual - Discounting Cash Flows
Shell plc
SHEL (NYSE)
Period Ending: LTM
(Last Twelve Months)
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
Price Ratios
Price to Earnings Ratio 16.35 12.13 11.49 4.88 8.48 -6.23 15.09 10.57 21.4 49.7 74.1 14.58 14.52 8.33 7.67 10.05 14.32 5.88 8.29 8.98 8.43 9.41 13.87 15.84 12.89 14.15 20.9 413.3
Price to Sales Ratio 0.737 0.686 0.702 0.542 0.652 0.743 0.693 0.636 0.91 0.973 0.542 0.521 0.527 0.474 0.504 0.535 0.629 0.337 0.73 0.716 0.696 0.515 0.859 0.924 1.03 1.21 1.7 1.54
Price to Book Ratio 1.24 1.09 1.19 1.08 0.991 0.863 1.28 1.24 1.43 1.22 0.882 1.28 1.32 1.27 1.4 1.37 1.31 1.21 2.1 2.16 2.35 2.03 2.27 2.4 2.35 3.15 3.19 2.63
Price to Free Cash Flow Ratio 6.62 5.56 7.13 4.51 6.53 7.65 12.45 8.21 18.76 -151.5 39.05 16.64 805.7 16.33 22.64 493.4 -35.65 -80.52 29.49 29.84 16.62 21.99 18.31 36.83 19.15 14.82 49.15 77.35
Price to Operating Cash Flow Ratio 4.36 3.57 4.1 3.02 3.78 3.93 5.67 4.65 7.79 11.03 4.82 4.87 5.88 4.8 6.45 7.4 8.34 4.66 7.78 7.47 7.42 8.11 7.98 9.46 8.26 9.81 16.22 9.82
Price Earnings to Growth Ratio -1.08 -1.15 -0.227 0.04 -0.044 0.026 -0.501 0.135 0.124 0.571 -0.852 -1.72 -0.374 -0.568 0.148 0.165 -0.274 -0.403 0.319 1.89 0.022 -0.713 -0.27 0.052 -0.87 0.308 0.009 0
EV to EBITDA 2.69 2.15 2.08 1.53 2.45 -1,041 3.07 2.78 4.11 5.5 3.63 2.74 3.1 2.31 2.35 2.34 3.15 1.4 2.57 2.39 2.2 2.56 3.08 3.19 2.66 2.72 17.31 25.35
Liquidity Ratios
Current Ratio 1.32 1.35 1.4 1.37 1.35 1.25 1.16 1.25 1.2 1.17 1.32 1.16 1.11 1.18 1.17 1.12 1.14 1.1 1.22 1.2 1.15 1.23 0.801 0.755 0.911 1.08 0.908 0.726
Quick Ratio 1.08 1.1 1.13 1.1 1.08 0.984 0.862 0.981 0.88 0.878 1.09 0.929 0.786 0.866 0.884 0.831 0.814 0.921 0.889 0.895 0.919 0.939 0.568 0.549 0.721 0.891 0.677 0.534
Cash Ratio 0.371 0.412 0.406 0.332 0.387 0.432 0.227 0.344 0.255 0.259 0.448 0.251 0.104 0.191 0.11 0.134 0.115 0.144 0.102 0.117 0.138 0.175 0.036 0.028 0.199 0.268 0.121 0.087
Debt Ratio 0.197 0.199 0.201 0.189 0.22 0.285 0.238 0.192 0.21 0.225 0.172 0.129 0.124 0.108 0.108 0.137 0.12 0.082 0.067 0.067 0.059 0.078 0.12 0.128 0.052 0.061 0.114 0.125
Debt to Equity Ratio 0.428 0.433 0.437 0.44 0.518 0.695 0.517 0.387 0.441 0.495 0.358 0.265 0.245 0.216 0.219 0.3 0.257 0.183 0.146 0.149 0.142 0.17 0.264 0.308 0.098 0.13 0.23 0.251
Long Term Debt to Capitalization 0.17 0.189 0.207 0.213 0.251 0.301 0.23 0.213 0.234 0.271 0.225 0.157 0.167 0.13 0.152 0.188 0.184 0.098 0.091 0.084 0.077 0.093 0.107 0.096 0.03 0.067 0.097 0.099
Total Debt to Capitalization 0.3 0.302 0.304 0.306 0.341 0.41 0.341 0.279 0.306 0.331 0.264 0.209 0.197 0.178 0.18 0.23 0.204 0.155 0.127 0.13 0.124 0.145 0.209 0.235 0.089 0.115 0.187 0.201
Interest Coverage Ratio 5.68 6.17 6.64 21.17 7.61 -5.59 6.43 8.33 3.83 0.739 -1.73 11.02 16.36 21.34 31.11 36.49 36.16 36.96 0 0 0 37.97 0 0 0 0 0 0
Cash Flow to Debt Ratio 0.662 0.709 0.664 0.816 0.506 0.316 0.437 0.691 0.416 0.223 0.511 0.989 0.916 1.22 0.989 0.617 0.613 1.42 1.84 1.94 2.23 1.47 1.08 0.827 2.91 2.47 0.855 1.07
Margins
Gross Profit Margin 15.15% 16.16% 14.91% 20.66% 13.71% -7.2% 10.66% 11.55% 9.46% 7.53% 5.85% 9.4% 10.67% 12.1% 12.86% 18.65% 19.9% 15.97% 16.61% 17.52% 17.64% 34.09% 16.97% 17.17% 20.24% 20.66% 22.33% 18.16%
Operating Profit Margin 9.73% 10.55% 9.71% 17.66% 10.49% -12.67% 8.75% 8.03% 5.07% 1.01% -1.23% 4.72% 5.95% 8.03% 9.08% 9.61% 6.87% 9.52% 11.45% 11.82% 12.17% 8.46% 10.81% 11% 14.79% 16.43% 14.46% 3.31%
Pretax Profit Margin 9.9% 10.52% 10.3% 17% 11.41% -14.94% 7.39% 9.17% 5.94% 2.4% 0.773% 6.79% 7.44% 10.76% 11.84% 9.35% 7.37% 11.09% 14.22% 14% 14.53% 9.28% 10.99% 10.62% 14.72% 16.12% 13.78% 2.57%
Net Profit Margin 4.81% 5.66% 6.11% 11.1% 7.69% -11.93% 4.59% 6.01% 4.25% 1.96% 0.732% 3.57% 3.63% 5.69% 6.58% 5.32% 4.39% 5.73% 8.81% 7.98% 8.25% 5.47% 6.19% 5.84% 8.03% 8.53% 8.15% 0.374%
Operating Cash Flow Margin 18.02% 19.23% 17.12% 17.94% 17.25% 18.89% 12.23% 13.67% 11.68% 8.83% 11.25% 10.7% 8.96% 9.88% 7.82% 7.23% 7.54% 7.23% 9.38% 9.59% 9.37% 6.35% 10.77% 9.77% 12.52% 12.31% 10.5% 15.72%
Free Cash Flow Margin 11.12% 12.34% 9.85% 12.01% 9.98% 9.7% 5.57% 7.74% 4.85% -0.643% 1.39% 3.13% 0.065% 2.9% 2.23% 0.108% -1.76% -0.419% 2.48% 2.4% 4.18% 2.34% 4.69% 2.51% 5.4% 8.15% 3.46% 2%
Return
Return on Assets 3.47% 4.15% 4.77% 9.55% 4.97% -5.68% 3.92% 5.85% 3.19% 1.11% 0.57% 4.26% 4.58% 7.59% 8.96% 6.24% 4.28% 9.3% 11.63% 10.81% 11.53% 9.89% 7.43% 6.34% 9.73% 10.38% 7.54% 0.318%
Return on Equity 7.4% 9.03% 10.37% 22.21% 11.69% -13.86% 8.5% 11.76% 6.68% 2.45% 1.19% 8.75% 9.09% 15.22% 18.24% 13.6% 9.18% 20.64% 25.28% 24.06% 27.84% 21.54% 16.38% 15.18% 18.2% 22.28% 15.28% 0.637%
Return on Capital Employed 9.33% 10.25% 9.89% 20.94% 8.89% -7.49% 9.29% 9.7% 4.73% 0.701% -1.21% 7.45% 10.17% 14.8% 17.61% 16.37% 9.45% 24.68% 23.28% 23.77% 27.75% 21.28% 19.19% 18.65% 25.62% 30.7% 18.94% 3.93%
Return on Invested Capital 5.32% 6.53% 6.8% 15.83% 6.98% -6.67% 6.34% 7.1% 3.74% 0.634% -1.48% 4.23% 5.19% 8.53% 10.35% 10.09% 6% 14.06% 15.55% 14.86% 18.12% 13.99% 11.1% 10.6% 15.77% 19.03% 12.12% 0.833%
Turnover Ratios
Receivables Turnover Ratio 5.83 9.1 8.68 9.64 7.48 8.22 11.33 14.1 9.93 9.07 11.67 13.34 11.54 8.85 0 0 0 0 6.47 8.04 0 121.5 0 0 0 0 0 0
Payables Turnover Ratio 3.92 8.01 7.79 7.1 6.61 8.54 10.45 11.32 8.32 7.7 10.48 11.87 9.61 9.67 5.01 4.02 3.4 4.53 8.16 9.92 3.66 11.94 6.34 5.07 5.71 4.45 4.52 4.83
Inventory Turnover Ratio 10.38 10.18 10.35 9.49 8.93 9.95 12.8 16.27 10.96 9.92 15.77 19.37 13.43 13.34 14.14 10.48 8.33 19.91 9.42 11.33 12.77 14.52 13.2 12.17 17.01 15.01 10.58 12.83
Fixed Asset Turnover Ratio 1.53 1.54 1.63 1.92 1.34 0.861 1.45 1.74 1.35 0.989 1.45 2.19 2.35 2.71 3.09 2.65 2.17 4.09 3.5 3.16 3.5 3.85 2.3 2.12 2.63 3.15 1.86 1.54
Asset Turnover Ratio 0.722 0.734 0.779 0.861 0.647 0.476 0.853 0.973 0.75 0.568 0.779 1.19 1.26 1.33 1.36 1.17 0.976 1.62 1.32 1.36 1.4 1.81 1.2 1.09 1.21 1.22 0.925 0.851
Per Share Items ()
Revenue Per Share 44.62 45.13 46.61 51.9 33.69 23.16 42.8 46.89 37.11 29.82 41.92 66.72 71.73 74.61 75.68 61.66 46.57 74.42 56.8 49.72 45.96 57.5 30.03 24.8 23.09 25.47 17.99 16
Operating Cash Flow Per Share 8.04 8.68 7.98 9.31 5.81 4.37 5.23 6.41 4.34 2.63 4.72 7.14 6.43 7.37 5.92 4.46 3.51 5.38 5.33 4.77 4.31 3.65 3.23 2.42 2.89 3.14 1.89 2.52
Free Cash Flow Per Share 4.96 5.57 4.59 6.24 3.36 2.25 2.38 3.63 1.8 -0.192 0.582 2.09 0.047 2.17 1.69 0.067 -0.821 -0.312 1.41 1.19 1.92 1.35 1.41 0.622 1.25 2.07 0.623 0.319
Cash & Short Term Investments 5.65 6.21 5.71 5.48 4.76 4.08 2.24 3.23 2.47 2.44 5.02 3.42 1.54 2.96 1.82 0.502 -0.047 1.46 0.654 0.791 1.39 1.56 0.291 0.232 1.14 1.95 0.692 0.467
Earnings Per Share 2.15 2.55 2.85 5.76 2.59 -2.76 1.97 2.82 1.58 0.584 0.307 2.38 2.6 4.25 4.98 3.28 2.04 4.27 5 3.97 3.79 3.15 1.86 1.45 1.85 2.17 1.47 0.06
EBITDA Per Share 15.72 17.24 18.76 22.22 11.69 -0.026 12.82 12.88 10.14 6.99 7.42 14.06 13.96 16.65 18.01 16.94 11.12 19.65 17.02 15.62 14.78 11.92 9.25 8.02 8.92 11.06 1.86 1.05
Dividend Per Share 1.51 1.38 1.24 1.01 0.806 0.952 1.89 1.89 1.32 1.24 1.48 1.5 1.14 1.18 1.11 1.63 1.75 1.55 1.44 1.27 1.58 1.23 0 0 0 0 0 0
Enterprise Value Per Share 42.3 37.02 39.05 34.04 28.67 26.97 39.4 35.86 41.72 38.39 26.95 38.57 43.26 38.44 42.31 39.71 35.05 27.42 43.7 37.29 32.52 30.52 28.5 25.62 23.75 30.06 32.15 26.59
Book Value Per Share 28.98 28.3 27.47 25.92 22.16 19.92 23.14 23.98 23.63 23.83 25.77 27.25 28.62 27.91 27.29 24.14 22.28 20.67 19.79 16.49 13.62 14.61 11.35 9.53 10.18 9.75 9.59 9.39
Price Per Share 35.81 30.98 32.74 28.11 21.95 17.2 29.67 29.81 33.77 29.02 22.73 34.78 37.78 35.37 38.15 32.98 29.28 25.1 41.46 35.62 31.97 29.61 25.79 22.92 23.89 30.74 30.64 24.7
Dividend Ratios
Dividend Payout Ratio 63.9% 53.86% 43.35% 17.5% 31.11% -34.48% 95.93% 67.12% 83.82% 211.5% 483.2% 62.74% 43.97% 27.79% 22.24% 49.58% 85.61% 36.21% 28.73% 32% 41.71% 39% 0% 0% 0% 0% 0% 0%
Annual Dividend Yield 4.22% 4.44% 3.77% 3.59% 3.67% 5.54% 6.36% 6.35% 3.92% 4.26% 6.52% 4.3% 3.03% 3.34% 2.9% 4.93% 5.98% 6.16% 3.47% 3.56% 4.95% 4.15% 0% 0% 0% 0% 0% 0%
Effective Tax Rate 49.86% 44.79% 39.82% 33.85% 30.84% 20.15% 35.52% 32.89% 25.9% 14.79% -7.47% 47.86% 50.8% 46.63% 43.97% 42.07% 39.5% 47.9% 36.88% 41.04% 40.39% 38.72% 43.16% 44.05% 43.69% 46.9% 39.23% 79.54%
Short Term Coverage Ratio 4.45 7.88 10.1 14.81 11.06 2.67 4.17 5.83 3.33 2.47 5.96 6.73 5.1 6.15 5.48 2.75 5.15 3.49 5.82 5.05 5.38 3.75 1.97 1.26 4.25 5.47 1.6 1.89
Capital Expenditure Coverage Ratio 2.61 2.79 2.36 3.03 2.37 2.06 1.84 2.31 1.71 0.932 1.14 1.41 1.01 1.42 1.4 1.02 0.81 0.945 1.36 1.33 1.81 1.58 1.77 1.35 1.76 2.96 1.49 1.15
EBIT Per Revenue 0.097 0.105 0.097 0.177 0.105 -0.127 0.087 0.08 0.051 0.01 -0.012 0.047 0.06 0.08 0.091 0.096 0.069 0.095 0.115 0.118 0.122 0.085 0.108 0.11 0.148 0.164 0.145 0.033
EBITDA Per Revenue 0.176 0.191 0.196 0.214 0.173 -0.001 0.15 0.137 0.137 0.117 0.089 0.105 0.097 0.112 0.119 0.141 0.119 0.13 0.15 0.157 0.161 0.152 0.157 0.162 0.193 0.217 0.206 0.131
Days of Sales Outstanding 62.65 40.09 42.03 37.85 48.78 44.41 32.2 25.88 36.74 40.26 31.29 27.36 31.62 41.23 0 0 0 0 56.39 45.4 0 3.01 0 0 0 0 0 0
Days of Inventory Outstanding 35.18 35.87 35.25 38.48 40.85 36.69 28.51 22.44 33.32 36.8 23.15 18.85 27.17 27.36 25.81 34.82 43.81 18.33 38.76 32.22 28.57 25.14 27.65 29.99 21.46 24.32 34.51 28.45
Days of Payables Outstanding 93.16 45.58 46.86 51.43 55.22 42.74 34.94 32.25 43.85 47.43 34.82 30.74 37.96 37.73 72.91 90.82 107.3 80.64 44.72 36.79 99.71 30.56 57.57 71.95 63.92 82.09 80.76 75.57
Cash Conversion Cycle 4.67 30.38 30.42 24.89 34.42 38.36 25.78 16.07 26.21 29.63 19.62 15.47 20.83 30.86 -47.1 -56 -63.53 -62.31 50.42 40.83 -71.14 -2.42 -29.92 -41.97 -42.45 -57.77 -46.25 -47.12
Cash Conversion Ratio 3.75 3.4 2.8 1.62 2.24 -1.58 2.66 2.27 2.75 4.51 15.37 2.99 2.47 1.74 1.19 1.36 1.72 1.26 1.07 1.2 1.14 1.16 1.74 1.67 1.56 1.44 1.29 42.08
Free Cash Flow to Earnings 2.31 2.18 1.61 1.08 1.3 -0.814 1.21 1.29 1.14 -0.328 1.9 0.876 0.018 0.51 0.339 0.02 -0.402 -0.073 0.281 0.301 0.507 0.428 0.758 0.43 0.673 0.955 0.425 5.34
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us