Stockhub

Editing Shell plc

Warning: You are not logged in. Your IP address will be publicly visible if you make any edits. If you log in or create an account, your edits will be attributed to your username, along with other benefits.

The edit can be undone. Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.

Latest revision Your text
Line 298: Line 298:
| -    12,587.00
| -    12,587.00
| -      8,275.00
| -      8,275.00
|-
! colspan="7" |Other information
|-
|Growth
| -
|27.3%
| -11.2%
| -47.7%
|44.8%
|45.8%
|-
|Purchases % of revenue
|73.2%
|75.8%
|73.4%
|64.9%
|66.9%
|67.8%
|-
|P&M Expenses % of revenue
|8.7%
|6.9%
|7.7%
|13.3%
|9.1%
|6.7%
|-
|SD&A Expenses % of revenue
|3.4%
|2.9%
|3.0%
|5.5%
|4.3%
|3.4%
|-
|R&D Expenses % of revenue
|0.3%
|0.3%
|0.3%
|0.5%
|0.3%
|0.3%
|-
|Exploration Expenses % of revenue
|0.6%
|0.3%
|0.7%
|1.0%
|0.5%
|0.4%
|-
|Depreciation % of revenue
|8.6%
|5.7%
|8.3%
|29.0%
|10.3%
|4.9%
|-
|CapEx % of revenue
|6.8%
|5.9%
|6.7%
|9.2%
|7.3%
|5.9%
|-
|Assets % of revenue
|31.3%
|25.1%
|26.9%
|50.2%
|49.2%
|43.5%
|-
|Cash % of revenue
|6.7%
|6.9%
|5.2%
|17.6%
|14.1%
|10.6%
|-
|Liabilities % of revenue
|25.5%
|20.5%
|23.1%
|41.0%
|36.1%
|31.4%
|}
|}


Line 393: Line 303:
|+Model Assumptions
|+Model Assumptions
!
!
!'''2017'''
!'''2018'''
!'''2019'''
!'''2020'''
!'''2021'''
!'''2022'''
!'''2023'''
!'''2023'''
!'''2024'''
!'''2024'''
Line 405: Line 321:
!'''Explanations'''
!'''Explanations'''
|-
|-
|Growth
|'''Growth'''
| -
|27.3%
| -11.2%
| -47.7%
|44.8%
|45.8%
|4.2%
|4.2%
|4.2%
|4.2%
Line 418: Line 340:
|'''1'''
|'''1'''
|-
|-
| Purchases % of revenue  
| '''Purchases % of revenue'''
|73.2%
|75.8%
|73.4%
|64.9%
|66.9%
|67.8%
|66.7%
|66.7%
|65.6%
|65.6%
Line 431: Line 359:
|'''2'''
|'''2'''
|-
|-
| P&M Expenses % of revenue  
| '''P&M Expenses % of revenue'''
|8.7%
|6.9%
|7.7%
|13.3%
|9.1%
|6.7%
|6.3%
|6.3%
|5.9%
|5.9%
Line 444: Line 378:
|'''3'''
|'''3'''
|-
|-
| SD&A Expenses % of revenue  
| '''SD&A Expenses % of revenue'''
|3.4%
|2.9%
|3.0%
|5.5%
|4.3%
|3.4%
|3.8%
|3.8%
|3.8%
|3.8%
Line 457: Line 397:
|'''4'''
|'''4'''
|-
|-
| R&D Expenses % of revenue  
| '''R&D Expenses % of revenue'''
|0.3%
|0.3%
|0.3%
|0.5%
|0.3%
|0.3%
|0.3%
|0.3%
|0.3%
|0.3%
Line 470: Line 416:
|'''5'''
|'''5'''
|-
|-
| Exploration Expenses % of revenue  
| '''Exploration Expenses % of revenue'''
|0.6%
|0.3%
|0.7%
|1.0%
|0.5%
|0.4%
|0.4%
|0.4%
|0.4%
|0.4%
Line 483: Line 435:
|'''6'''
|'''6'''
|-
|-
| Depreciation % of revenue  
| '''Depreciation % of revenue'''
|8.6%
|5.7%
|8.3%
|29.0%
|10.3%
|4.9%
|4.1%
|4.1%
|3.4%
|3.4%
Line 496: Line 454:
|'''7'''
|'''7'''
|-
|-
| CapEx % of revenue  
| '''CapEx % of revenue'''
|6.8%
|5.9%
|6.7%
|9.2%
|7.3%
|5.9%
|6.5%
|6.5%
|6.5%
|6.5%
Line 509: Line 473:
|'''8'''
|'''8'''
|-
|-
| Assets % of revenue  
| '''Assets % of revenue'''
|31.3%
|25.1%
|26.9%
|50.2%
|49.2%
|43.5%
|45.5%
|45.5%
|47.5%
|47.5%
Line 522: Line 492:
|'''9'''
|'''9'''
|-
|-
| Cash % of revenue  
| '''Cash % of revenue'''
|6.7%
|6.9%
|5.2%
|17.6%
|14.1%
|10.6%
|11.2%
|11.2%
|11.8%
|11.8%
Line 535: Line 511:
|'''10'''
|'''10'''
|-
|-
| Liabilities % of revenue  
| '''Liabilities % of revenue'''
|25.5%
|20.5%
|23.1%
|41.0%
|36.1%
|31.4%
|32.4%
|32.4%
|33.4%
|33.4%
Please note that all contributions to Stockhub may be edited, altered, or removed by other contributors. If you do not want your writing to be edited mercilessly, then do not submit it here.
You are also promising us that you wrote this yourself, or copied it from a public domain or similar free resource (see Stockhub:Copyrights for details). Do not submit copyrighted work without permission!
Cancel Editing help (opens in new window)

Templates used on this page:

Retrieved from ‘https://stockhub.co/research/Shell_plc’