Financhill
Sell
36

VALE Quote, Financials, Valuation and Earnings

Last price:
$8.94
Seasonality move :
4.94%
Day range:
$8.86 - $9.07
52-week range:
$8.38 - $14.47
Dividend yield:
11.21%
P/E ratio:
4.13x
P/S ratio:
0.93x
P/B ratio:
1.00x
Volume:
59.1M
Avg. volume:
33.5M
1-year change:
-36.42%
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.8B $5.8B $2.9B $3.2B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2B -$3.1B -$2.1B -$832M --
Change in Inventories $467M $423M $941M $403M --
Cash From Operations $6.5B $1.9B $1.9B $4.8B --
 
Capital Expenditures $1.3B $1.8B $1.8B $2.1B --
Cash Acquisitions -$56M $100M -$338M -$505M --
Cash From Investing -$1.9B -$376M -$1.9B -$2.2B --
 
Dividends Paid (Ex Special Dividend) -$23M -- -- -$2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $630M $500M -- --
Long-Term Debt Repaid -$368M -$467M -$102M -$119M --
Repurchase of Common Stock -- -$701M -$966M -$44M --
Other Financing Activities $168M -$21M -$2M -$33M --
Cash From Financing -$238M -$562M -$570M -$2.2B --
 
Beginning Cash (CF) $8.8B $10.9B $5.2B $4B --
Foreign Exchange Rate Adjustment $299M -$78M $76M $19M --
Additions / Reductions $4.4B $942M -$522M $326M --
Ending Cash (CF) $13.5B $11.7B $4.7B $3.6B --
 
Levered Free Cash Flow $5.3B $129M $125M $2.7B --
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7B $29.5B $19.8B $11.2B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.5B $1B -$325M $197M --
Change in Inventories -$183M -$503M $45M -$214M --
Cash From Operations $14.3B $25.7B $11.5B $13.2B --
 
Capital Expenditures $4.2B $5B $5.4B $5.9B --
Cash Acquisitions -$131M -$455M -$338M -$572M --
Cash From Investing -$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 $6.8B $930M $1.3B $2B --
Long-Term Debt Repaid -$6.3B -$2.1B -$2.5B -$891M --
Repurchase of Common Stock -- -$5.5B -$6B -$2.7B --
Other Financing Activities $157M -$30M -$12M -$171M --
Cash From Financing -$2.7B -$20.3B -$13.9B -$7.3B --
 
Beginning Cash (CF) $40.1B $50.9B $33.1B $18.4B --
Foreign Exchange Rate Adjustment -$825M -$551M $138M $69M --
Additions / Reductions $7B -$1.2B -$7.1B -$493M --
Ending Cash (CF) $46.2B $49.1B $26.2B $17.3B --
 
Levered Free Cash Flow $10.1B $20.6B $6B $7.2B --

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock