Stock SHEL SHELL PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shell plc Nyse

Equities

SHEL

US7802593050

Integrated Oil & Gas

Real-time Estimate Cboe BZX
Other stock markets
 08:52:22 14/05/2024 pm IST 		5-day change 1st Jan Change
73.58 USD -0.80% Intraday chart for Shell plc +0.90% +11.90%
05:10pm European Equities Traded in the US as American Depositary Receipts Nudge Higher in Tuesday Trading MT
02:30pm Shell investigates smoke near Gbaran oil facility in Nigeria RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,31,675 1,36,639 1,67,669 1,97,029 2,13,551 2,35,596 - -
Enterprise Value (EV) 1 3,10,045 2,12,025 2,20,224 2,41,866 2,57,092 2,72,814 2,68,146 2,64,166
P/E ratio 15.2 x -6.38 x 8.54 x 4.93 x 11.5 x 8.96 x 8.64 x 8.31 x
Yield 6.34% 3.68% 4.07% 3.52% 3.95% 3.76% 3.99% 4.2%
Capitalization / Revenue 0.67 x 0.76 x 0.64 x 0.52 x 0.67 x 0.74 x 0.79 x 0.78 x
EV / Revenue 0.9 x 1.17 x 0.84 x 0.63 x 0.81 x 0.86 x 0.9 x 0.87 x
EV / EBITDA 5.15 x 7.88 x 4 x 2.87 x 3.75 x 4.18 x 4.25 x 4.22 x
EV / FCF 16.1 x 10.2 x 5.46 x 5.28 x 7.05 x 9.71 x 10.4 x 10.3 x
FCF Yield 6.2% 9.82% 18.3% 18.9% 14.2% 10.3% 9.65% 9.75%
Price to Book 1.29 x 0.89 x 0.98 x 1.03 x 1.14 x 1.23 x 1.13 x 1.04 x
Nbr of stocks (in thousands) 78,42,982 77,72,923 76,40,301 70,03,503 65,24,109 63,90,617 - -
Reference price 2 29.64 17.75 21.94 28.13 32.73 36.87 36.87 36.87
Announcement Date 30/01/20 04/02/21 03/02/22 02/02/23 01/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,44,877 1,80,543 2,61,504 3,81,314 3,16,620 3,16,606 2,98,782 3,02,863
EBITDA 1 60,148 26,915 55,004 84,289 68,538 65,314 63,092 62,604
EBIT 1 31,447 10,758 32,734 62,621 37,248 41,439 39,530 39,131
Operating Margin 9.12% 5.96% 12.52% 16.42% 11.76% 13.09% 13.23% 12.92%
Earnings before Tax (EBT) 1 25,486 -26,966 29,829 64,814 32,628 39,382 38,534 38,624
Net income 1 15,843 -21,680 20,101 42,309 19,360 26,515 26,078 25,717
Net margin 4.59% -12.01% 7.69% 11.1% 6.11% 8.37% 8.73% 8.49%
EPS 2 1.950 -2.780 2.570 5.710 2.850 4.115 4.269 4.435
Free Cash Flow 1 19,208 20,828 40,345 45,814 36,460 28,103 25,878 25,746
FCF margin 5.57% 11.54% 15.43% 12.01% 11.52% 8.88% 8.66% 8.5%
FCF Conversion (EBITDA) 31.93% 77.38% 73.35% 54.35% 53.2% 43.03% 41.02% 41.13%
FCF Conversion (Net income) 121.24% - 200.71% 108.28% 188.33% 105.99% 99.23% 100.12%
Dividend per Share 2 1.880 0.6530 0.8935 0.9900 1.294 1.387 1.473 1.549
Announcement Date 30/01/20 04/02/21 03/02/22 02/02/23 01/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 85,280 84,204 1,00,059 95,749 1,01,303 86,959 74,578 76,350 78,732 72,478 94,200 91,207 79,620 79,774 70,546
EBITDA 1 16,349 19,028 23,150 21,512 20,600 21,432 14,435 16,336 16,335 18,711 16,042 15,342 14,768 15,688 15,585
EBIT 11,199 14,445 18,108 14,879 14,591 15,500 6,563 10,425 5,114 13,057 - - - - -
Operating Margin 13.13% 17.15% 18.1% 15.54% 14.4% 17.82% 8.8% 13.65% 6.5% 18.02% - - - - -
Earnings before Tax (EBT) 1 16,269 10,776 26,160 11,435 16,443 14,354 5,348 11,291 1,635 11,044 8,285 8,055 6,285 8,740 9,648
Net income 1 11,461 7,116 18,040 6,743 10,409 8,709 3,134 7,044 474 7,358 5,943 5,984 5,903 6,397 6,532
Net margin 13.44% 8.45% 18.03% 7.04% 10.28% 10.02% 4.2% 9.23% 0.6% 10.15% 6.31% 6.56% 7.41% 8.02% 9.26%
EPS 2 1.480 0.9300 2.400 0.9200 1.460 1.250 0.4600 1.050 0.0700 1.130 0.9068 0.9082 1.039 1.092 1.049
Dividend per Share 2 0.2400 0.2500 0.2500 0.2500 0.2500 0.2875 0.3310 0.3310 0.3440 0.3440 0.3600 0.3600 0.3600 0.3681 0.3852
Announcement Date 03/02/22 05/05/22 28/07/22 27/10/22 02/02/23 04/05/23 27/07/23 02/11/23 01/02/24 02/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 78,370 75,386 52,555 44,837 43,541 37,218 32,549 28,570
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.303 x 2.801 x 0.9555 x 0.5319 x 0.6353 x 0.5698 x 0.5159 x 0.4564 x
Free Cash Flow 1 19,208 20,828 40,345 45,814 36,460 28,103 25,878 25,746
ROE (net income / shareholders' equity) 8.55% 2.84% 11.8% 23.3% 15% 13.8% 13% 12.8%
ROA (Net income/ Total Assets) 4.1% 1.24% 4.92% 9.41% 6.7% 6.03% 6.01% 6.04%
Assets 1 3,86,658 -17,52,769 4,08,557 4,49,621 2,88,955 4,39,907 4,33,872 4,25,527
Book Value Per Share 2 23.00 19.90 22.40 27.20 28.60 30.10 32.70 35.60
Cash Flow per Share 2 5.200 4.370 5.780 9.230 7.970 8.620 8.530 9.570
Capex 1 22,971 16,585 19,000 22,600 22,993 23,170 23,701 24,045
Capex / Sales 6.66% 9.19% 7.27% 5.93% 7.26% 7.32% 7.93% 7.94%
Announcement Date 30/01/20 04/02/21 03/02/22 02/02/23 01/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Shell plc

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
36.87 USD
Average target price
39.83 USD
Spread / Average Target
+8.05%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Oil & Gas

1st Jan change Capi.
ARAMCO Stock Aramco
-9.70% 1,93400Cr
EXXON MOBIL CORPORATION Stock Exxon Mobil Corporation
+17.03% 46TCr
PETROCHINA COMPANY LIMITED Stock PetroChina Company Limited
+46.12% 24TCr
PETROBRAS Stock Petrobras
+9.88% 11TCr
EQUINOR ASA Stock Equinor ASA
-4.07% 8.33TCr
ENI S.P.A Stock Eni S.p.A
-0.89% 5.25TCr
GAZPROM Stock Gazprom
-.--% 5.11TCr
SUNCOR ENERGY INC. Stock Suncor Energy Inc.
+27.26% 5.09TCr
CENOVUS ENERGY INC. Stock Cenovus Energy Inc.
+25.45% 3.79TCr
Integrated Oil & Gas
  1. Stock Market
  2. Equities
  3. SHEL Stock
  4. SHEL Stock
  5. Financials Shell plc
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW