R6C Report

Royal Dutch Shell plc
Stock Exchange: XETRA
Sector: energy
22.775
Last session price
22.775
Price now
Currency: EUR
Reporting currency: USD
ISIN: GB00B03MLX29
INN:
.

R6C financial statements

* Numbers in millions
Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
Capitalization *
 168 802 164 575 169 874 126 090 197 605 233 586 215 891 195 172 123 308 183 528 183 528
EV *
 176 306 186 359 180 411 141 533 247 731 272 704 242 836 232 896 171 137 235 643 235 643
Stock price €
 26.96 26.16 26.915 19.95 25.225 28.405 26.065 24.22 15.302 22.775 22.775
Number of shares *
 6 261 6 291 6 312 6 320 7 834 8 223 8 283 8 058 8 058 8 058 8 058
EPS
 4,25 2,60 2,36 0,31 0,58 1,58 2,82 1,97 -2,69 2,49 2,49
Revenue *
 467 153 451 235 421 105 264 960 233 591 305 179 388 379 344 877 180 543 261 504 261 504
Net income *
 26 592 16 371 14 874 1 939 4 575 12 977 23 352 15 842 -21 680 20 101 20 101
Operating profit *
 37 499 26 870 19 879 -3 261 2 367 15 481 31 189 22 946 -25 530 22 282 22 282
Total liabilities *
 170 398 176 364 180 330 176 036 222 764 209 285 196 660 213 873 220 730 229 054 229 054
Net debt *
 19 204 34 866 23 933 26 627 73 346 65 353 50 083 78 369 47 829 52 115 52 115
Total assets *
 360 325 357 512 353 116 340 157 411 275 407 097 399 194 404 336 379 266 404 380 404 380
Equity *
 188 494 180 047 171 966 162 876 186 646 194 356 198 646 186 476 155 310 171 965 171 965
Cash and investments *
 18 550 9 696 21 607 31 752 19 130 20 312 26 741 18 055 31 765 36 971 36 971

Over the past 10 years, the maximum capitalization of Royal Dutch Shell plc is 233 586, the minimum is 123 308.
Maximum net income 26 592, Minimum net income -21 680.
The maximum price of R6C shares is 28.405, the minimum price is 15.302.

.

R6C valuation

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
P/E
 6,35 10,05 11,42 65,03 43,19 18,00 9,25 12,32 -5,69 9,13 9,13
P/B
 0,90 0,91 0,99 0,77 1,06 1,20 1,09 1,05 0,79 1,07 1,07
P/S
 0,36 0,36 0,40 0,48 0,85 0,77 0,56 0,57 0,68 0,70 0,70
E/P
 16% 10% 9% 2% 2% 6% 11% 8% -18% 11% 11%
P/FCF
 12,44 557,88 12,88 34,27 -131,65 15,78 7,18 10,16 7,04 7,03 7,03
.

R6C profitability

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
ROE
 14% 9% 9% 1% 2% 7% 12% 9% -14% 12%
ROA
 7% 5% 4% 1% 1% 3% 6% 4% -6% 5%
ROIC
 14% 10% 7% -1% 1% 5% 10% 7% -8% 7%