Company logo

VALE - Vale S.A.

NYSE -> Basic Materials -> Other Industrial Metals & Mining
Rio De Janeiro, Brazil
Type: Equity

VALE price evolution
VALE
(in millions $) 31 Jan 2024 30 Oct 2023 30 Jul 2023 13 Apr 2023
Current assets
Cash $20992.69 $26144.42 $25130.04
Short term investments $4316.57 $4448.37 $3436.59
Net receivables $24672 $23550 $21535 $29289.57
Inventory $22679 $25609 $25026 $23479.85
Total current assets $90529 $73474 $74923 $81336.06
Long term investments $387364.44 $394909.34 $373875.55
Property, plant & equipment $234302 $239112 $234533 $235416.7
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $455984 $445621 $441036 $455211.6
Current liabilities
Accounts payable $26927 $28767 $26154 $24546
Deferred revenue
Short long term debt $5087.87 $4740.69 $4657.2
Total current liabilities $70948 $68322 $65329 $72770.78
Long term debt $62464 $65401 $62770 $78308.09
Total noncurrent liabilities
Total debt
Total liabilities $265019 $255449 $254048 $267315.15
Shareholders' equity
Retained earnings $104886 $103069 $97423 $92783
Other shareholder equity $26518 $27324 $27126 $27859
Total shareholder equity $197948.31 $201695.4 $187896.45
(in millions $) 31 Jan 2024 31 Jan 2023 14 Apr 2022 30 Dec 2020
Current assets
Cash $25130.04 $55968.98 $70086
Short term investments $3436.59 $1532.62 $4006
Net receivables $24672 $29176 $22453.41 $29599
Inventory $22679 $23386 $20577.59 $21103
Total current assets $90529 $81009 $100532.6 $126805
Long term investments $373875.55 $319961.08 $14749
Property, plant & equipment $234302 $234472 $197130.21 $213836
Goodwill & intangible assets
Total noncurrent assets $67604
Total investments
Total assets $455984 $453387 $420493.68 $478130
Current liabilities
Accounts payable $26927 $25364 $19393 $17496
Deferred revenue
Short long term debt $4657.2 $7507.98 $10648
Total current liabilities $70948 $72478 $71450.36 $75838
Long term debt $62464 $63778 $75206.7 $98102
Total noncurrent liabilities $42592
Total debt $20940.04
Total liabilities $265019 $266275 $258430.47 $297144
Shareholders' equity
Retained earnings $104886 $107053 $87621 $36598
Other shareholder equity $26518 $28436 $56671 $78339
Total shareholder equity $187896.45 $162063.22 $185785
(in millions $) 31 Jan 2024 30 Oct 2023 30 Jul 2023 13 Apr 2023
Revenue
Total revenue $64505 $47758 $58381.08
Cost of revenue $36089.38
Gross Profit $30420 $18402 $22291.69
Operating activities
Research & development $1111.74
Selling, general & administrative $734.34
Total operating expenses $2339 $2578 $38754.75
Operating income $19626.33
Income from continuing operations
EBIT $19899.53
Income tax expense $3479 $8742 -$5329.93
Interest expense -$6889 -$1418
Net income
Net income $11982 $4573 $18294.08
Income (for common shares) $18294.08
(in millions $) 31 Jan 2024 31 Jan 2023 31 Jan 2022 30 Dec 2020
Revenue
Total revenue $208066 $226508 $208529
Cost of revenue $98700
Gross Profit $88050 $102313 $109829
Operating activities
Research & development $2293
Selling, general & administrative $2857
Total operating expenses $10679 $11470 $110600
Operating income $97929
Income from continuing operations
EBIT $97929
Income tax expense $15000 $15185 $3025
Interest expense -$11549 $4468 -$12748
Net income
Net income $39940 $95924 $26713
Income (for common shares) $26713
(in millions $) 31 Jan 2024 30 Oct 2023 30 Jul 2023 13 Apr 2023
Net income $18294.08
Operating activities
Depreciation $17845.51
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $51493.65
Investing activities
Capital expenditures -$10291.09
Investments
Total cash flows from investing -$31425 -$20430 -$12158 -$10524.85
Financing activities
Dividends paid -$27967 -$17726 -$9449
Sale and purchase of stock
Net borrowings $54398.66
Total cash flows from financing -$37002 -$25993 -$15495 -$6868.37
Effect of exchange rate -$4715 -$720 -$1255
Change in cash and equivalents -$7237 -$4847 -$698 $25130.04
(in millions $) 31 Jan 2024 31 Jan 2023 14 Apr 2022 30 Dec 2020
Net income $105520.68 $26713
Operating activities
Depreciation $14263.74 $17017
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $157089.24 $75208
Investing activities
Capital expenditures -$23661.64 -$22726
Investments -$1904
Total cash flows from investing -$31425 -$24176 -$31075.59 -$24234
Financing activities
Dividends paid -$27967 -$34157 -$18637
Sale and purchase of stock
Net borrowings $25213.07 -$313
Total cash flows from financing -$37002 -$71005 -$95361.17 -$18041
Effect of exchange rate -$4715 -$3718 $7605
Change in cash and equivalents -$7237 -$40698 -$11062.16 $40459
Fundamentals
Market cap $52.16B
Enterprise value N/A
Shares outstanding 4.28B
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q 2.82%
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity N/A
Net debt/EBITDA N/A
Current ratio 1.28
Quick ratio 0.96