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. Its integrated model allows it to balance volatility in commodity prices while maintaining a strong presence in liquefied natural gas (LNG), where it is a market leader. Shell’s downstream operations include refining, trading, and retail networks, providing stability against upstream cyclicality. The firm also invests in lower-carbon initiatives, including biofuels and carbon-emission trading, positioning itself for the energy transition. With operations in over 70 countries, Shell leverages its scale, technological expertise, and trading capabilities to maintain competitive margins. Its brand strength and global infrastructure underpin its position as one of the largest integrated energy companies, competing with peers like BP and ExxonMobil.
Shell reported revenue of £261.5 billion for FY 2021, reflecting robust commodity prices and recovering demand post-pandemic. Net income stood at £20.6 billion, with diluted EPS of £2.56, demonstrating strong profitability. Operating cash flow was £45.1 billion, supported by disciplined cost management and operational efficiency. Capital expenditures of £19 billion indicate continued investment in upstream projects and energy transition initiatives.
Shell’s earnings power is underpinned by its diversified operations, with integrated gas and downstream segments providing stable cash flows. The company’s return on capital reflects efficient asset utilization, though upstream margins remain sensitive to oil price fluctuations. Strong operating cash flow coverage of capital expenditures highlights disciplined reinvestment strategies.
Shell maintains a solid balance sheet with £36.97 billion in cash and equivalents, providing liquidity flexibility. Total debt of £89.09 billion is manageable given its cash flow generation and asset base. The company’s leverage is within industry norms, supported by its integrated business model and strong credit profile.
Shell focuses on disciplined growth, balancing upstream investments with lower-carbon energy initiatives. The company paid a dividend of £12.46 per share in FY 2021, reflecting its commitment to shareholder returns. Future growth will likely hinge on LNG expansion, downstream optimization, and strategic decarbonization efforts.
Market expectations for Shell reflect its cyclical exposure to oil prices and long-term energy transition risks. The stock’s beta of 1.04 indicates moderate volatility relative to the broader market. Valuation metrics should account for its integrated model and evolving energy mix.
Shell’s strategic advantages include its global scale, integrated operations, and leadership in LNG. The company is well-positioned to navigate energy transition challenges, though long-term success will depend on its ability to balance traditional and low-carbon investments. Operational efficiency and cost discipline remain key to sustaining profitability in a volatile commodity environment.
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 |