Shell plc (RDS-B) Peer Comparison

$51.01

$-0.08 (-0.16%)

As on 28-Jan-2022 16:00EDT

Market cap

$195,502 Mln

Revenue (TTM)

$261,504 Mln

P/E Ratio

43

P/B Ratio

1.2

Div. Yield

3.2 %

Edit

	Shell plc (RDS-B)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Market cap ($ Mln)	195,502	11,664	9,504	8,953	2,145
Revenue ($ Mln)	261,504	5,617	3,311	5,508	2,366
Net Profit ($ Mln)	20,101.00	1,083.74	860.35	1,000.07	886.67
Net Margin (%)	7.69	19.29	25.99	18.16	51.40
RoE (%)	12.28	13.16	19.06	15.85	131.54
Price to Earnings	42.98	10.87	11.14	6.40	8.90
Price-To-Book	1.20	1.39	2.00	1.10	3.26

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement ($ Mln)

	Shell plc (RDS-B)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Operating Revenue	261,504.00	5,791.78	3,580.44	2,597.92	1,579.93
Cost of Revenue	225,656.00	3,535.89	1,981.60	1,279.80	909.84
Gross Profit	35,848.00	2,255.90	1,598.84	1,318.11	670.09
Operating Expenses	13,566.00	2,232.04	222.64	1,108.99	83.45
Operating Profit (EBIT)	22,282.00	23.86	1,376.20	209.12	809.44
Other Income	--	-70.18	0.60	-2.60	-590.65
Profit before Tax	29,829.00	-228.19	402.04	46.17	187.99
Provision for Tax	9,199.00	-74.08	-9.74	9.94	-0.97
Profit after Tax (Net Income)	20,101.00	-186.90	411.78	36.23	319.60
Minority Interest	--	308.93	--	--	188.67
Consolidated Profit	--	-186.90	411.78	36.23	319.60

Liabilities ($ Mln)

	Shell plc (RDS-B)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Shareholder's Funds	171,965.00	6,066.09	2,085.66	2,063.13	1,032.90
Minority Interest	--	308.93	--	--	188.67
Non-Current Liabilities	133,507.00	5,762.32	3,590.46	2,281.52	580.02
Current Liabilities	95,547.00	2,068.12	984.39	889.33	1,225.20
Total Liabilities	404,380.00	13,896.53	6,660.51	5,233.98	3,026.79

Assets ($ Mln)

	Shell plc (RDS-B)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Non-Current Assets	275,614.00	13,210.41	5,929.58	4,620.79	1,411.35
Current Assets	128,766.00	686.12	730.93	613.19	1,615.44
Total Assets	401,019.00	13,896.53	6,660.51	5,233.98	2,838.11
Total Debt*	89,086.00	5,545.91	2,925.79	2,087.68	407.14
Net Current Assets	--	-1,382.00	-415.80	-276.14	390.25

Cashflow ($ Mln)

	Shell plc (RDS-B)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Cash From Operating Activities	45,105.00	1,660.12	792.95	1,159.77	914.14
Cash Flow from Investing Activities	--	-710.78	-417.88	-667.24	-920.77
Cash from Financing Activities	-34,664.00	-949.33	-161.11	-159.83	161.19
Net Cash Inflow / Outflow	--	--	213.96	332.71	154.56

Ratios

Profitability Ratios

	Shell plc (RDS-B)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
ROCE (%)	7.67	-1.60	8.40	0.86	20.69
ROE (%)	12.28	-3.07	22.12	1.78	32.80
ROA (%)	5.13	-1.38	6.44	0.71	12.33
EBIT Margin (%)	--	--	--	--	--
Net Margin (%)	7.69	-3.27	11.50	1.40	32.31
Cash Profit Margin (%)	--	--	--	--	--

Growth Ratios

	Shell plc (RDS-B)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Revenue Growth (%)	0.45	0.88	1.01	1.31	0.46
EBIT Growth (%)	--	--	--	--	--
Net Profit Growth (%)	192.72	85.26	157.85	104.74	108.66
EPS Growth (%)	1.93	0.85	1.57	1.04	1.08
Book Value Growth (%)	--	--	--	--	--

Valuation Ratios

	Shell plc (RDS-B)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Price / Earnings	8.42	-31.85	10.84	100.92	8.28
Price / Book Value	0.98	0.98	2.14	1.77	2.56
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	3.70	21.33	7.22	5.52	5.83
Market Cap ($ Cr)	--	--	--	--	--

Solvency Ratios

	Shell plc (RDS-B)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Debt to Equity	0.52	0.91	1.40	1.01	0.39
Short term debt to equity ratio	0.05	0.08	0.10	0.00	0.01
Current Ratio	1.35	0.33	0.74	0.69	1.32
Quick Ratio	1.08	-1.32	0.78	0.66	1.29
Interest Coverage	--	-0.25	2.77	1.29	--

Operating Efficiency Ratios

	Shell plc (RDS-B)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Debtors to sales (%)	--	11.58	14.00	9.52	23.87
Asset Turnover	0.67	0.43	0.56	0.51	0.61
Receivable days	41.82	35.45	38.45	28.80	67.48
Inventory Days	36.19	317.18	-3.25	7.89	12.62
Payable days	84.86	2.66	28.65	12.57	1.08
Cash Conversion Cycle	-6.84	349.97	6.56	24.12	79.02

Annual
Quarterly