XNYSCVX
Market cap256bUSD
Dec 20, Last price
142.70USD
1D
1.10%
1Q
-2.05%
Jan 2017
21.24%
Name
Chevron Corp
Chart & Performance
Profile
Chevron Corporation, through its subsidiaries, engages in integrated energy and chemicals operations worldwide. The company operates in two segments, Upstream and Downstream. The Upstream segment is involved in the exploration, development, production, and transportation of crude oil and natural gas; processing, liquefaction, transportation, and regasification associated with liquefied natural gas; transportation of crude oil through pipelines; and transportation, storage, and marketing of natural gas, as well as operates a gas-to-liquids plant. The Downstream segment engages in refining crude oil into petroleum products; marketing crude oil, refined products, and lubricants; manufacturing and marketing of renewable fuels; transporting crude oil and refined products by pipeline, marine vessel, motor equipment, and rail car; and manufacturing and marketing of commodity petrochemicals, plastics for industrial uses, and fuel and lubricant additives. It is also involved in the cash management and debt financing activities; insurance operations; real estate activities; and technology businesses. The company was formerly known as ChevronTexaco Corporation and changed its name to Chevron Corporation in 2005. Chevron Corporation was founded in 1879 and is based in San Ramon, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 200,949,000 -14.75% | 235,717,000 51.48% | 155,606,000 64.71% | |||||||
Cost of revenue | 166,996,000 | 162,003,000 | 107,565,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 33,953,000 | 73,714,000 | 48,041,000 | |||||||
NOPBT Margin | 16.90% | 31.27% | 30.87% | |||||||
Operating Taxes | 8,173,000 | 14,066,000 | 5,950,000 | |||||||
Tax Rate | 24.07% | 19.08% | 12.39% | |||||||
NOPAT | 25,780,000 | 59,648,000 | 42,091,000 | |||||||
Net income | 21,369,000 -39.75% | 35,465,000 126.98% | 15,625,000 -380.97% | |||||||
Dividends | (11,336,000) | (10,968,000) | (10,179,000) | |||||||
Dividend yield | 4.04% | 3.15% | 4.52% | |||||||
Proceeds from repurchase of equity | (14,639,000) | (5,417,000) | ||||||||
BB yield | 5.22% | 1.56% | ||||||||
Debt | ||||||||||
Debt current | 2,067,000 | 1,964,000 | 256,000 | |||||||
Long-term debt | 24,003,000 | 21,375,000 | 31,113,000 | |||||||
Deferred revenue | 24,226,000 | 20,396,000 | 20,778,000 | |||||||
Other long-term liabilities | 4,656,000 | (37,527,000) | (35,443,000) | |||||||
Net debt | (31,004,000) | (39,800,000) | (15,002,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 35,609,000 | 49,602,000 | 29,187,000 | |||||||
CAPEX | (15,829,000) | (11,974,000) | (8,100,000) | |||||||
Cash from investing activities | (15,232,000) | (12,108,000) | (5,900,000) | |||||||
Cash from financing activities | (30,109,000) | (24,978,000) | (23,100,000) | |||||||
FCF | 12,351,000 | 64,244,000 | 50,011,000 | |||||||
Balance | ||||||||||
Cash | 8,498,000 | 17,901,000 | 5,675,000 | |||||||
Long term investments | 48,576,000 | 45,238,000 | 40,696,000 | |||||||
Excess cash | 47,026,550 | 51,353,150 | 38,590,700 | |||||||
Stockholders' equity | 199,629,000 | 222,352,000 | 192,433,000 | |||||||
Invested Capital | 163,721,450 | 151,177,850 | 156,635,300 | |||||||
ROIC | 16.37% | 38.76% | 26.19% | |||||||
ROCE | 14.79% | 33.56% | 22.89% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,880,000 | 1,940,000 | 1,920,000 | |||||||
Price | 149.16 -16.90% | 179.49 52.95% | 117.35 38.96% | |||||||
Market cap | 280,420,800 -19.47% | 348,210,600 54.55% | 225,312,000 42.67% | |||||||
EV | 250,388,800 | 341,944,600 | 239,494,000 | |||||||
EBITDA | 51,279,000 | 90,033,000 | 65,966,000 | |||||||
EV/EBITDA | 4.88 | 3.80 | 3.63 | |||||||
Interest | 469,000 | 516,000 | 712,000 | |||||||
Interest/NOPBT | 1.38% | 0.70% | 1.48% |