Financhill
Sell
31

VALE Quote, Financials, Valuation and Earnings

Last price:
$8.94
Seasonality move :
1.69%
Day range:
$8.89 - $8.97
52-week range:
$8.69 - $16.08
Dividend yield:
11.21%
P/E ratio:
4.13x
P/S ratio:
0.93x
P/B ratio:
1.00x
Volume:
6.9M
Avg. volume:
28.4M
1-year change:
-43.2%
Market cap:
$38.2B
Revenue:
$41.8B
EPS (TTM):
$2.16
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $36.5B $39.5B $54.5B $43.8B $41.8B
Revenue Growth (YoY) -0.07% 8.2% 37.82% -19.56% -4.69%
 
Cost of Revenues $19.3B $17.6B $21.7B $24B $24.1B
Gross Profit $17.2B $22B $32.8B $19.8B $17.7B
Gross Profit Margin 47.16% 55.59% 60.13% 45.19% 42.35%
 
R&D Expenses $413M $415M $549M $660M $723M
Selling, General & Admin $418M $442M $439M $474M $506M
Other Inc / (Exp) -$11B -$9.4B $241M $2B -$3.2B
Operating Expenses $2.2B $2.4B $1.9B $2B $1.8B
Operating Income $15B $19.6B $30.8B $17.8B $15.9B
 
Net Interest Expenses $4.2B $3.2B $1.5B -- $1.5B
EBT. Incl. Unusual Items -$156M $7B $29.5B $19.8B $11.2B
Earnings of Discontinued Ops. -$2.6B -$1.7B -$2.4B $2.1B --
Income Tax Expense -$595M $735M $4.7B $3B $3B
Net Income to Company -$156M $7B $29.5B $19.8B $11.2B
 
Minority Interest in Earnings $497M $350M -$23M -$82M -$122M
Net Income to Common Excl Extra Items -$1.7B $4.9B $22.4B $18.8B $8B
 
Basic EPS (Cont. Ops) -$0.33 $0.95 $4.47 $4.05 $1.83
Diluted EPS (Cont. Ops) -$0.33 $0.95 $4.47 $4.05 $1.83
Weighted Average Basic Share $5.1B $5.1B $5B $4.6B $4.4B
Weighted Average Diluted Share $5.1B $5.1B $5B $4.6B $4.4B
 
EBITDA $5.8B $12.6B $34.1B $23.9B $15.6B
EBIT $2.3B $9.3B $31.1B $20.7B $12.5B
 
Revenue (Reported) $36.5B $39.5B $54.5B $43.8B $41.8B
Operating Income (Reported) $15B $19.6B $30.8B $17.8B $15.9B
Operating Income (Adjusted) $2.3B $9.3B $31.1B $20.7B $12.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.8B $12.3B $9.9B $10.6B $9.6B
Revenue Growth (YoY) 5.33% 14.57% -19.47% 6.99% -10.07%
 
Cost of Revenues $4.8B $5.5B $6.3B $6.3B $6.3B
Gross Profit $5.9B $6.9B $3.6B $4.3B $3.3B
Gross Profit Margin 55.25% 55.62% 36.54% 40.61% 34.25%
 
R&D Expenses $105M $135M $170M $188M $192M
Selling, General & Admin $118M $103M $110M $138M $125M
Other Inc / (Exp) -$658M -$125M $1.7B -$442M $218M
Operating Expenses $507M $422M $397M $581M $575M
Operating Income $5.4B $6.4B $3.2B $3.7B $2.7B
 
Net Interest Expenses $1.2B $344M -- $307M $188M
EBT. Incl. Unusual Items $3.6B $6B $5.2B $3B $2.7B
Earnings of Discontinued Ops. -- -$1.5B -- -- --
Income Tax Expense $794M $461M $804M $127M $336M
Net Income to Company $3.6B $6B $5.2B $3B --
 
Minority Interest in Earnings $101M -$72M $11M -$21M $21M
Net Income to Common Excl Extra Items $2.9B $3.9B $4.5B $2.8B $2.4B
 
Basic EPS (Cont. Ops) $0.57 $0.76 $0.98 $0.66 $0.56
Diluted EPS (Cont. Ops) $0.57 $0.76 $0.98 $0.66 $0.56
Weighted Average Basic Share $5.1B $5.1B $4.5B $4.3B $4.3B
Weighted Average Diluted Share $5.1B $5.1B $4.6B $4.3B $4.3B
 
EBITDA $5.1B $6.8B $6.2B $4.1B $3.7B
EBIT $4.4B $6.1B $5.4B $3.3B $3B
 
Revenue (Reported) $10.8B $12.3B $9.9B $10.6B $9.6B
Operating Income (Reported) $5.4B $6.4B $3.2B $3.7B $2.7B
Operating Income (Adjusted) $4.4B $6.1B $5.4B $3.3B $3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $34.2B $55.7B $45B $40.7B $41B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.1B $19.5B $23.4B $24.4B $24.9B
Gross Profit $17.1B $36.2B $21.6B $16.3B $16.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $418M $497M $619M $710M $768M
Selling, General & Admin $438M $436M $454M $520M $529M
Other Inc / (Exp) -$7.9B -$5B $2.6B -$1.9B -$1.1B
Operating Expenses $2.4B $2.1B $2B $2.3B $2.1B
Operating Income $14.8B $34.1B $19.6B $14B $14B
 
Net Interest Expenses $3.5B $2.6B -- $1.3B $2.1B
EBT. Incl. Unusual Items $3.4B $26.6B $22.6B $10.9B $10.7B
Earnings of Discontinued Ops. -- -$2.5B $2.1B -- --
Income Tax Expense -$1.1B $4.8B $4.2B $1.5B $1.5B
Net Income to Company $3.4B $26.6B $22.6B $10.9B --
 
Minority Interest in Earnings $689M $141M -$132M -$117M -$11M
Net Income to Common Excl Extra Items $2.6B $17.8B $20.5B $9.3B $9.3B
 
Basic EPS (Cont. Ops) $0.51 $3.47 $4.34 $2.10 $2.16
Diluted EPS (Cont. Ops) $0.51 $3.47 $4.34 $2.10 $2.16
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $8.6B $32.3B $26.5B $15.3B $14B
EBIT $5.4B $29.3B $23.4B $12.2B $12.4B
 
Revenue (Reported) $34.2B $55.7B $45B $40.7B $41B
Operating Income (Reported) $14.8B $34.1B $19.6B $14B $14B
Operating Income (Adjusted) $5.4B $29.3B $23.4B $12.2B $12.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $25.2B $41.4B $31.9B $28.7B $27.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.3B $15.2B $16.9B $17.2B $18B
Gross Profit $11.9B $26.2B $15B $11.5B $9.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $290M $372M $442M $492M $537M
Selling, General & Admin $326M $320M $335M $381M $393M
Other Inc / (Exp) -$4B $469M $2.8B -$986M $692M
Operating Expenses $1.6B $1.3B $1.4B $1.7B $1.8B
Operating Income $10.4B $24.9B $13.6B $9.9B $8.1B
 
Net Interest Expenses $2.2B $1.6B $415M $889M $1.2B
EBT. Incl. Unusual Items $4.2B $23.8B $16.9B $8B $7.6B
Earnings of Discontinued Ops. -- -$2.5B $2.1B -- --
Income Tax Expense $290M $4.3B $3.8B $2.3B $750M
Net Income to Company $4.2B $23.8B $16.9B $8B --
 
Minority Interest in Earnings $255M $46M -$63M -$98M $13M
Net Income to Common Excl Extra Items $4.1B $17B $15.1B $5.6B $6.9B
 
Basic EPS (Cont. Ops) $0.81 $3.33 $3.23 $1.27 $1.60
Diluted EPS (Cont. Ops) $0.81 $3.33 $3.23 $1.27 $1.60
Weighted Average Basic Share $15.4B $15.3B $13.8B $13.2B $12.8B
Weighted Average Diluted Share $15.4B $15.3B $14.1B $13.2B $12.8B
 
EBITDA $8.1B $27.8B $20.1B $11.1B $9.5B
EBIT $5.7B $25.6B $17.8B $8.9B $8.7B
 
Revenue (Reported) $25.2B $41.4B $31.9B $28.7B $27.9B
Operating Income (Reported) $10.4B $24.9B $13.6B $9.9B $8.1B
Operating Income (Adjusted) $5.7B $25.6B $17.8B $8.9B $8.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7.4B $13.5B $11.7B $4.7B $3.6B
Short Term Investments $826M $771M $184M $61M $51M
Accounts Receivable, Net $2.5B $5B $3.9B $4.3B $4.2B
Inventory $4.3B $4.1B $4.4B $4.5B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $534M $253M $215M $314M $444M
Total Current Assets $17B $24.4B $22.4B $15.5B $18.7B
 
Property Plant And Equipment $46.6B $41.1B $41.9B $44.9B $48.4B
Long-Term Investments $3.5B $2.8B $1.8B $1.8B $1.9B
Goodwill $3.6B $3.3B $3.2B $3.2B $3.3B
Other Intangibles $4.9B $6B $5.8B $7B $8.4B
Other Long-Term Assets $3.9B $2B $2B $2.3B $2.1B
Total Assets $91.7B $92B $89.4B $86.9B $94.2B
 
Accounts Payable $4.1B $3.4B $3.5B $4.5B $5.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.4B $1.6B $1B $307M $824M
Current Portion Of Capital Lease Obligations -- -- $174M $182M $197M
Other Current Liabilities $2.4B $3.1B $2.9B $2.7B $3.1B
Total Current Liabilities $13.8B $14.6B $15.2B $13.9B $14.7B
 
Long-Term Debt $16.9B $18.2B $14.6B $13.6B $14.5B
Capital Leases -- -- -- -- --
Total Liabilities $52.7B $57.2B $54.1B $49.5B $53.2B
 
Common Stock $61.6B $61.6B $61.6B $61.6B $61.6B
Other Common Equity Adj $6.1B $6.1B $14.9B $20.2B $21.2B
Common Equity $40.1B $35.7B $34.5B $35.9B $39.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.1B -$923M $834M $1.5B $1.5B
Total Equity $39B $34.8B $35.3B $37.4B $41B
 
Total Liabilities and Equity $91.7B $92B $89.4B $86.9B $94.2B
Cash and Short Terms $8.2B $14.3B $11.9B $4.8B $3.7B
Total Debt $19.4B $19.8B $15.6B $13.9B $15.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $8.8B $10.9B $5.2B $4B $4.6B
Short Term Investments $125M $1.7B $42M $60M $53M
Accounts Receivable, Net $3B $873M $2.2B $3.3B $3B
Inventory $4.3B $5.1B $5.3B $5.1B $4.9B
Prepaid Expenses $117M -- -- -- --
Other Current Assets $303M $405M $270M $403M $267M
Total Current Assets $17.5B $20B $13.9B $14.7B $13.8B
 
Property Plant And Equipment $38B $41.1B $42.2B $47.8B $46.1B
Long-Term Investments $2.7B $2.1B $1.8B $2B $4.2B
Goodwill $3.1B $3.2B $3.1B $3.2B $3.3B
Other Intangibles $3.5B $5.7B $6.2B $7.3B $8.2B
Other Long-Term Assets $2.8B $2B $2.3B $2.6B $2B
Total Assets $80B $86.9B $80.6B $89B $88.9B
 
Accounts Payable $3.1B $4.1B $4.7B $5.6B $5.4B
Accrued Expenses -- $730M $724M $746M --
Current Portion Of Long-Term Debt $1.8B $1.5B $290M $779M $842M
Current Portion Of Capital Lease Obligations -- -- $157M $197M $157M
Other Current Liabilities $2.1B $3.3B $2.3B $2B $2.3B
Total Current Liabilities $10.7B $16.1B $13B $13.6B $15.2B
 
Long-Term Debt $17.5B $16.4B $13B $14.2B $15B
Capital Leases -- -- -- -- --
Total Liabilities $46.8B $52.8B $45.9B $49.5B $49.2B
 
Common Stock -- $61.6B $61.6B $61.6B $61.6B
Other Common Equity Adj -- $2.1B $6B $16.4B $17.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$1.3B $767M $1.5B $1.5B $1.4B
Total Equity $33.2B $34.1B $34.7B $39.5B $39.7B
 
Total Liabilities and Equity $80B $86.9B $80.6B $89B $88.9B
Cash and Short Terms $9B $12.6B $5.2B $4B $4.6B
Total Debt $19.3B $17.8B $13.3B $15B $15.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$156M $7B $29.5B $19.8B $11.2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$47M -$2.5B $1B -$325M $197M
Change in Inventories $88M -$183M -$503M $45M -$214M
Cash From Operations $12.1B $14.3B $25.7B $11.5B $13.2B
 
Capital Expenditures $3.5B $4.2B $5B $5.4B $5.9B
Cash Acquisitions -$1B -$131M -$455M -$338M -$572M
Cash From Investing -$7B -$4.7B -$6.6B -$4.7B -$6.3B
 
Dividends Paid (Ex Special Dividend) -- -$3.4B -$13.5B -$6.6B -$5.5B
Special Dividend Paid
Long-Term Debt Issued $3.1B $6.8B $930M $1.3B $2B
Long-Term Debt Repaid -$5.6B -$6.3B -$2.1B -$2.5B -$891M
Repurchase of Common Stock -- -- -$5.5B -$6B -$2.7B
Other Financing Activities -$996M $157M -$30M -$12M -$171M
Cash From Financing -$3.5B -$2.7B -$20.3B -$13.9B -$7.3B
 
Beginning Cash (CF) $5.8B $7.4B $13.5B $11.7B $4.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B $7B -$1.2B -$7.1B -$493M
Ending Cash (CF) $7.4B $13.5B $11.7B $4.7B $3.6B
 
Levered Free Cash Flow $8.6B $10.1B $20.6B $6B $7.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.6B $6B $5.2B $3B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$276M $3.9B $3M -$410M --
Change in Inventories -$298M -$588M -$287M -$97M --
Cash From Operations $4.8B $9.1B $3.4B $2.9B --
 
Capital Expenditures $872M $1.2B $1.2B $1.5B --
Cash Acquisitions -- -- -$437M -- --
Cash From Investing -$1B -$801M -$1B -$1.7B --
 
Dividends Paid (Ex Special Dividend) -$3.3B -$7.4B -$3.1B -$1.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B -- $150M $150M --
Long-Term Debt Repaid -$5.3B -$166M -$496M -$60M --
Repurchase of Common Stock -- -$2.8B -$686M -$546M --
Other Financing Activities -$3M -$3M -$3M -- --
Cash From Financing -$6.8B -$10.4B -$4.2B -$2.1B --
 
Beginning Cash (CF) $12.1B $13.6B $7.2B $5B --
Foreign Exchange Rate Adjustment -$205M -$638M -$228M -$49M --
Additions / Reductions -$3.1B -$2.2B -$1.8B -$967M --
Ending Cash (CF) $8.8B $10.9B $5.2B $4B --
 
Levered Free Cash Flow $3.9B $7.9B $2.2B $1.4B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.4B $26.6B $22.6B $10.9B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$895M $2.2B -$1.4B -$1.1B --
Change in Inventories -$261M -$459M -$473M $324M --
Cash From Operations $10.7B $30.3B $11.5B $10.3B --
 
Capital Expenditures $4.2B $4.5B $5.4B $5.6B $2.1B
Cash Acquisitions -$89M -$611M $100M -$405M -$505M
Cash From Investing -$4.2B -$8.2B -$3.2B -$6B --
 
Dividends Paid (Ex Special Dividend) -$3.3B -$13.5B -$6.6B -$3.5B -$2B
Special Dividend Paid
Long-Term Debt Issued $6.8B $300M $1.4B $2.5B --
Long-Term Debt Repaid -$7.9B -$2B -$2.9B -$874M --
Repurchase of Common Stock -- -$4.8B -$5.8B -$3.6B --
Other Financing Activities -$826M $159M -$31M -$140M --
Cash From Financing -$5.2B -$20B -$13.9B -$5.7B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $2.2B -$5.6B -$1.3B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.5B $25.8B $6B $4.7B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.2B $23.8B $16.9B $8B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$577M $4.2B $1.8B $1B --
Change in Inventories -$650M -$926M -$896M -$617M --
Cash From Operations $7.8B $23.8B $9.6B $8.4B --
 
Capital Expenditures $3B $3.3B $3.7B $3.8B --
Cash Acquisitions -$75M -$555M -- -$67M --
Cash From Investing -$2.7B -$6.2B -$2.8B -$4.1B --
 
Dividends Paid (Ex Special Dividend) -$3.3B -$13.5B -$6.6B -$3.5B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.8B $300M $775M $2B --
Long-Term Debt Repaid -$5.9B -$1.7B -$2.4B -$772M --
Repurchase of Common Stock -- -$4.8B -$5.1B -$2.7B --
Other Financing Activities -$11M -$9M -$10M -$138M --
Cash From Financing -$2.4B -$19.7B -$13.3B -$5.1B --
 
Beginning Cash (CF) $31.3B $40B $28B $14.4B --
Foreign Exchange Rate Adjustment -$1.1B -$473M $62M $50M --
Additions / Reductions $2.6B -$2.2B -$6.6B -$819M --
Ending Cash (CF) $32.7B $37.4B $21.4B $13.7B --
 
Levered Free Cash Flow $4.8B $20.5B $5.9B $4.6B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 8.51% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.38% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.53% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock