Financhill
Sell
32

VALE Quote, Financials, Valuation and Earnings

Last price:
$9.27
Seasonality move :
-3.17%
Day range:
$9.23 - $9.44
52-week range:
$8.06 - $13.14
Dividend yield:
4.05%
P/E ratio:
6.43x
P/S ratio:
1.04x
P/B ratio:
1.18x
Volume:
36.4M
Avg. volume:
38.5M
1-year change:
-22.88%
Market cap:
$39.6B
Revenue:
$38.1B
EPS (TTM):
$1.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $39.5B $54.5B $43.8B $41.8B $38.1B
Revenue Growth (YoY) 8.2% 37.82% -19.56% -4.69% -8.92%
 
Cost of Revenues $17.6B $21.7B $24B $24.1B $24.3B
Gross Profit $22B $32.8B $19.8B $17.7B $13.8B
Gross Profit Margin 55.59% 60.13% 45.19% 42.35% 36.24%
 
R&D Expenses $415M $549M $660M $723M $790M
Selling, General & Admin $442M $439M $474M $506M $566M
Other Inc / (Exp) -$9.4B $241M $1.9B -$3.2B -$2.9B
Operating Expenses $2.4B $1.9B $2B $1.8B $2.7B
Operating Income $19.6B $30.8B $17.8B $15.9B $11.1B
 
Net Interest Expenses $3.2B $1.5B -- $1.5B $1.6B
EBT. Incl. Unusual Items $7B $29.5B $19.8B $11.2B $6.7B
Earnings of Discontinued Ops. -$1.7B -$2.4B $2.1B -- --
Income Tax Expense $735M $4.7B $3B $3B $721M
Net Income to Company $7B $29.5B $19.8B $11.2B $6.7B
 
Minority Interest in Earnings $350M -$23M -$82M -$122M $191M
Net Income to Common Excl Extra Items $4.9B $22.4B $18.8B $8B $6.2B
 
Basic EPS (Cont. Ops) $0.95 $4.47 $4.05 $1.83 $1.44
Diluted EPS (Cont. Ops) $0.95 $4.47 $4.05 $1.83 $1.44
Weighted Average Basic Share $5.1B $5B $4.6B $4.4B $4.3B
Weighted Average Diluted Share $5.1B $5B $4.6B $4.4B $4.3B
 
EBITDA $12.6B $34.1B $23.9B $15.6B $11.1B
EBIT $9.3B $31.1B $20.7B $12.5B $8B
 
Revenue (Reported) $39.5B $54.5B $43.8B $41.8B $38.1B
Operating Income (Reported) $19.6B $30.8B $17.8B $15.9B $11.1B
Operating Income (Adjusted) $9.3B $31.1B $20.7B $12.5B $8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.3B $13.1B $11.9B $13.1B $10.1B
Revenue Growth (YoY) 59.86% -8.33% -8.88% 9.32% -22.45%
 
Cost of Revenues $4.3B $6.5B $7.2B $6.9B $6.3B
Gross Profit $10B $6.6B $4.8B $6.2B $3.9B
Gross Profit Margin 70.22% 50.45% 40.08% 47.21% 38.09%
 
R&D Expenses $125M $177M $218M $231M $253M
Selling, General & Admin $116M $119M $139M $136M $183M
Other Inc / (Exp) -$5.4B -$242M -$884M -$1.8B -$3.1B
Operating Expenses $804M $654M $627M $325M $1B
Operating Income $9.2B $6B $4.2B $5.8B $2.8B
 
Net Interest Expenses $980M -- $367M $844M $616M
EBT. Incl. Unusual Items $2.8B $5.8B $2.9B $3.2B -$901M
Earnings of Discontinued Ops. -- $89M -- -- --
Income Tax Expense $445M $353M -$835M $709M -$29M
Net Income to Company $2.8B $5.8B $2.9B $3.2B --
 
Minority Interest in Earnings $95M -$69M -$19M -$24M $178M
Net Income to Common Excl Extra Items $739M $5.4B $3.7B $2.4B -$694M
 
Basic EPS (Cont. Ops) $0.14 $1.11 $0.83 $0.56 -$0.16
Diluted EPS (Cont. Ops) $0.14 $1.11 $0.83 $0.56 -$0.16
Weighted Average Basic Share $5.1B $4.9B $4.5B $4.3B $4.3B
Weighted Average Diluted Share $5.1B $4.9B $4.5B $4.3B $4.3B
 
EBITDA $4.5B $6.4B $4.2B $4.5B $409M
EBIT $3.7B $5.6B $3.3B $3.6B -$393M
 
Revenue (Reported) $14.3B $13.1B $11.9B $13.1B $10.1B
Operating Income (Reported) $9.2B $6B $4.2B $5.8B $2.8B
Operating Income (Adjusted) $3.7B $5.6B $3.3B $3.6B -$393M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $39.5B $54.5B $43.8B $41.8B $38.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.6B $21.7B $24B $24.1B $24.3B
Gross Profit $22B $32.8B $19.8B $17.7B $13.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $415M $549M $660M $723M $790M
Selling, General & Admin $442M $439M $474M $517M $576M
Other Inc / (Exp) -$9.4B $227M $2B -$2.8B -$2.4B
Operating Expenses $2.4B $1.9B $2B $2B $2.8B
Operating Income $19.6B $30.9B $17.8B $15.7B $10.9B
 
Net Interest Expenses $3.2B $1.5B -- $1.7B $1.8B
EBT. Incl. Unusual Items $7B $29.5B $19.8B $11.2B $6.7B
Earnings of Discontinued Ops. -- -$2.4B $2.1B -- --
Income Tax Expense $735M $4.7B $3B $3B $721M
Net Income to Company $7B $29.5B $19.8B $11.2B --
 
Minority Interest in Earnings $350M -$23M -$82M -$122M $191M
Net Income to Common Excl Extra Items $4.9B $22.4B $18.8B $8B $6.2B
 
Basic EPS (Cont. Ops) $0.95 $4.44 $4.06 $1.83 $1.44
Diluted EPS (Cont. Ops) $0.95 $4.44 $4.06 $1.83 $1.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $12.6B $34.2B $24.3B $15.6B $9.9B
EBIT $9.3B $31.2B $21.1B $12.5B $8.3B
 
Revenue (Reported) $39.5B $54.5B $43.8B $41.8B $38.1B
Operating Income (Reported) $19.6B $30.9B $17.8B $15.7B $10.9B
Operating Income (Adjusted) $9.3B $31.2B $21.1B $12.5B $8.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $54.5B $43.8B $41.8B $38.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.7B $24B $24.1B $24.3B --
Gross Profit $32.8B $19.8B $17.7B $13.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $549M $660M $723M $790M --
Selling, General & Admin $439M $474M $517M $576M --
Other Inc / (Exp) $227M $2B -$2.8B -$2.4B --
Operating Expenses $1.9B $2B $2B $2.8B --
Operating Income $30.9B $17.8B $15.7B $10.9B --
 
Net Interest Expenses $1.6B $782M $1.7B $1.8B --
EBT. Incl. Unusual Items $29.5B $19.8B $11.2B $6.7B --
Earnings of Discontinued Ops. -$2.4B $2.1B -- -- --
Income Tax Expense $4.7B $3B $3B $721M --
Net Income to Company $29.5B $19.8B $11.2B -- --
 
Minority Interest in Earnings -$23M -$82M -$122M $191M --
Net Income to Common Excl Extra Items $22.4B $18.8B $8B $6.2B --
 
Basic EPS (Cont. Ops) $4.44 $4.06 $1.83 $1.44 --
Diluted EPS (Cont. Ops) $4.44 $4.06 $1.83 $1.44 --
Weighted Average Basic Share $20.2B $18.3B $17.5B $17.1B --
Weighted Average Diluted Share $20.2B $18.6B $17.5B $17.1B --
 
EBITDA $34.2B $24.3B $15.6B $9.9B --
EBIT $31.2B $21.1B $12.5B $8.3B --
 
Revenue (Reported) $54.5B $43.8B $41.8B $38.1B --
Operating Income (Reported) $30.9B $17.8B $15.7B $10.9B --
Operating Income (Adjusted) $31.2B $21.1B $12.5B $8.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.5B $11.7B $4.7B $3.6B $5B
Short Term Investments $771M $184M $61M $51M $53M
Accounts Receivable, Net $5B $3.9B $4.3B $4.2B $2.4B
Inventory $4.1B $4.4B $4.5B $4.7B $4.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $253M $215M $314M $444M $359M
Total Current Assets $24.4B $22.4B $15.5B $18.7B $13.5B
 
Property Plant And Equipment $41.1B $41.9B $44.9B $48.4B $40B
Long-Term Investments $2.8B $1.8B $1.8B $1.9B $4.6B
Goodwill $3.3B $3.2B $3.2B $3.3B $3B
Other Intangibles $6B $5.8B $7B $8.4B $7.5B
Other Long-Term Assets $2B $2B $2.3B $2.1B $2B
Total Assets $92B $89.4B $86.9B $94.2B $80.2B
 
Accounts Payable $3.4B $3.5B $4.5B $5.3B $4.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.6B $1B $307M $824M $1B
Current Portion Of Capital Lease Obligations -- $174M $182M $197M $147M
Other Current Liabilities $3.1B $2.9B $2.7B $3.1B $2.2B
Total Current Liabilities $14.6B $15.2B $13.9B $14.7B $13.1B
 
Long-Term Debt $18.2B $14.6B $13.6B $14.5B $15.9B
Capital Leases -- -- -- -- --
Total Liabilities $57.2B $54.1B $49.5B $53.2B $45.6B
 
Common Stock $61.6B $61.6B $61.6B $61.6B $61.6B
Other Common Equity Adj $6.1B $14.9B $20.2B $21.2B $19.1B
Common Equity $35.7B $34.5B $35.9B $39.5B $33.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$923M $834M $1.5B $1.5B $1.1B
Total Equity $34.8B $35.3B $37.4B $41B $34.5B
 
Total Liabilities and Equity $92B $89.4B $86.9B $94.2B $80.2B
Cash and Short Terms $14.3B $11.9B $4.8B $3.7B $5B
Total Debt $19.8B $15.6B $13.9B $15.3B $17B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $13.5B $11.7B $4.7B $3.6B $5B
Short Term Investments $771M $184M $61M $51M $53M
Accounts Receivable, Net $5B $3.9B $4.3B $4.2B $2.4B
Inventory $4.1B $4.4B $4.5B $4.7B $4.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $253M $215M $314M $444M $359M
Total Current Assets $24.4B $22.4B $15.5B $18.7B $13.5B
 
Property Plant And Equipment $41.1B $41.9B $44.9B $48.4B $40B
Long-Term Investments $2.8B $1.8B $1.8B $1.9B $4.6B
Goodwill $3.3B $3.2B $3.2B $3.3B $3B
Other Intangibles $6B $5.8B $7B $8.4B $7.5B
Other Long-Term Assets $2B $2B $2.3B $2.1B $2B
Total Assets $92B $89.4B $86.9B $94.2B $80.2B
 
Accounts Payable $3.4B $3.5B $4.5B $5.3B $4.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.6B $1B $307M $824M $1B
Current Portion Of Capital Lease Obligations -- $174M $182M $197M $147M
Other Current Liabilities $3.1B $2.9B $2.7B $3.1B $2.2B
Total Current Liabilities $14.6B $15.2B $13.9B $14.7B $13.1B
 
Long-Term Debt $18.2B $14.6B $13.6B $14.5B $15.9B
Capital Leases -- -- -- -- --
Total Liabilities $57.2B $54.1B $49.5B $53.2B $45.6B
 
Common Stock $61.6B $61.6B $61.6B $61.6B $61.6B
Other Common Equity Adj $6.1B $14.9B $20.2B $21.2B $19.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$923M $834M $1.5B $1.5B $1.1B
Total Equity $34.8B $35.3B $37.4B $41B $34.5B
 
Total Liabilities and Equity $92B $89.4B $86.9B $94.2B $80.2B
Cash and Short Terms $14.3B $11.9B $4.8B $3.7B $5B
Total Debt $19.8B $15.6B $13.9B $15.3B $17B
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 $6.7B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.5B $1B -$325M $197M $1.7B
Change in Inventories -$183M -$503M $45M -$214M -$549M
Cash From Operations $14.3B $25.7B $11.5B $13.2B $9.4B
 
Capital Expenditures $4.2B $5B $5.4B $5.9B $6.4B
Cash Acquisitions -$131M $249M $239M -$692M $1.9B
Cash From Investing -$4.7B -$6.6B -$4.7B -$6.3B -$5.4B
 
Dividends Paid (Ex Special Dividend) -$3.4B -$13.5B -$6.6B -$5.5B -$3.9B
Special Dividend Paid
Long-Term Debt Issued $6.8B $930M $1.3B $2B $4.9B
Long-Term Debt Repaid -$6.3B -$2.1B -$2.5B -$891M -$2.8B
Repurchase of Common Stock -- -$5.5B -$6B -$2.7B -$409M
Other Financing Activities $157M -$30M -$12M -$171M --
Cash From Financing -$2.7B -$20.3B -$13.9B -$7.3B -$2.3B
 
Beginning Cash (CF) $7.4B $13.5B $11.7B $4.7B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7B -$1.2B -$7.1B -$493M $1.7B
Ending Cash (CF) $13.5B $11.7B $4.7B $3.6B $5B
 
Levered Free Cash Flow $10.1B $20.6B $6B $7.2B $2.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.6B $6.6B $2.3B -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.4B $877M $1.7B -- --
Change in Inventories -$191M -$304M -$363M -- --
Cash From Operations $7B $2.6B $3.6B -- --
 
Capital Expenditures $980M $1.1B $1.1B -- --
Cash Acquisitions -$597M $437M -$74M -- --
Cash From Investing -$2.3B -$670M -$1.3B -- --
 
Dividends Paid (Ex Special Dividend) -$3.9B -$3.5B -$1.8B -- --
Special Dividend Paid $150.5K -- -- -- --
Long-Term Debt Issued $290M $425M $300M -- --
Long-Term Debt Repaid -$1.3B -$436M -$86M -- --
Repurchase of Common Stock -- -$1.8B -$763M -- --
Other Financing Activities -$3M -$3M -$3M -- --
Cash From Financing -$4.9B -$5.3B -$2.3B -- --
 
Beginning Cash (CF) $13.5B $11.7B $4.7B -- --
Foreign Exchange Rate Adjustment -$395M $707M $32M -- --
Additions / Reductions -$209M -$3.4B -$63M -- --
Ending Cash (CF) $12.9B $9.1B $4.7B -- --
 
Levered Free Cash Flow $6B $1.5B $2.5B -- --
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 $1.4B -$405M -$625M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.6B $6.6B $2.3B -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.4B $877M $1.7B -- --
Change in Inventories -$191M -$304M -$363M -- --
Cash From Operations $7B $2.6B $3.6B -- --
 
Capital Expenditures $980M $1.1B $1.1B -- --
Cash Acquisitions -$597M $437M -$74M -- --
Cash From Investing -$2.3B -$670M -$1.3B -- --
 
Dividends Paid (Ex Special Dividend) -$3.9B -$3.5B -$1.8B -- --
Special Dividend Paid $150.5K -- -- -- --
Long-Term Debt Issued $290M $425M $300M -- --
Long-Term Debt Repaid -$1.3B -$436M -$86M -- --
Repurchase of Common Stock -- -$1.8B -$763M -- --
Other Financing Activities -$3M -$3M -$3M -- --
Cash From Financing -$4.9B -$5.3B -$2.3B -- --
 
Beginning Cash (CF) $13.5B $11.7B $4.7B -- --
Foreign Exchange Rate Adjustment -$395M $707M $32M -- --
Additions / Reductions -$209M -$3.4B -$63M -- --
Ending Cash (CF) $12.9B $9.1B $4.7B -- --
 
Levered Free Cash Flow $6B $1.5B $2.5B -- --

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

GET BETTER TRADE IDEAS

Popular

Is Energy Transfer a Good Dividend Stock to Buy Now?
Is Energy Transfer a Good Dividend Stock to Buy Now?

Energy Transfer (NYSE:ET) offers an impressive yield, to say the…

Did the Market Bottom Already?
Did the Market Bottom Already?

The past few weeks have been among the most volatile…

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
47
RGC alert for Apr 15

Regencell Bioscience Holdings [RGC] is down 11.8% over the past day.

Sell
50
SLP alert for Apr 15

Simulations Plus [SLP] is up 4.69% over the past day.

Sell
46
ZLAB alert for Apr 15

Zai Lab [ZLAB] is up 6.77% over the past day.

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

Show me the best stock