Data is not available at this time.
Shell plc is a global energy and petrochemical leader with a diversified portfolio spanning upstream exploration, integrated gas, downstream refining, and chemicals. The company operates across the entire energy value chain, from extracting crude oil and natural gas to marketing refined products like gasoline, diesel, and petrochemicals. Shell’s integrated model allows it to balance volatility in commodity prices while leveraging its trading and logistics capabilities to optimize margins. A key differentiator is its leadership in liquefied natural gas (LNG), where it holds a dominant market position as both a producer and trader. The company also invests in lower-carbon initiatives, including biofuels and hydrogen, positioning itself for the energy transition. Shell’s scale, technological expertise, and global infrastructure provide resilience against cyclical downturns, though it remains exposed to geopolitical risks and regulatory shifts in the energy sector. Its brand strength and customer reach in retail fuels further solidify its competitive edge.
Shell reported EUR 261.5 billion in revenue for FY 2021, with net income of EUR 20.6 billion, reflecting a recovery in energy demand post-pandemic. Operating cash flow stood at EUR 45.1 billion, underscoring robust cash generation capabilities. Capital expenditures totaled EUR 19 billion, aligned with strategic investments in both traditional and emerging energy segments. The company’s diversified revenue streams and cost discipline supported margin resilience despite commodity price fluctuations.
Diluted EPS of EUR 2.65 highlights Shell’s earnings power, driven by integrated operations and trading synergies. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex, enabling deleveraging and shareholder returns. Shell’s focus on high-return projects and portfolio optimization enhances its ability to allocate capital effectively across cycles.
Shell maintains a solid balance sheet with EUR 36.97 billion in cash and equivalents, against total debt of EUR 89.09 billion. The debt level reflects strategic investments and cyclical working capital needs, but strong cash flow generation provides ample liquidity. The company’s financial health is further supported by its ability to fund dividends and share buybacks while managing leverage.
Shell’s growth strategy balances traditional energy investments with lower-carbon initiatives, including LNG expansion and renewables. The company paid a dividend of EUR 21.49 per share in FY 2021, signaling commitment to shareholder returns. Future growth will hinge on execution in energy transition projects and disciplined capital allocation.
Market expectations for Shell reflect its cyclical exposure and transition risks, with a beta of 1.04 indicating sensitivity to broader energy trends. Valuation metrics will likely hinge on oil price trajectories and the company’s ability to pivot toward sustainable energy without sacrificing profitability.
Shell’s integrated model, LNG leadership, and global scale provide strategic advantages in navigating energy market volatility. The outlook remains cautiously optimistic, with focus on balancing short-term cash returns with long-term decarbonization investments. Regulatory pressures and energy transition uncertainties pose challenges, but Shell’s adaptability and financial strength position it to weather industry shifts.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |