Exxon Mobil Corporation (XOM)

Basic

  • Market Cap

    $457.49B

  • EV

    $477.41B

  • Shares Out

    3,986.5M

  • Revenue

    $367.98B

  • Employees

    62,000

Margins

  • Gross

    34.38%

  • EBITDA

    22.76%

  • Operating

    17.96%

  • Pre-Tax

    19.76%

  • Net

    14.06%

  • FCF

    12.59%

Returns (5Yr Avg)

  • ROA

    4.77%

  • ROE

    9.7%

  • ROCE

    9.22%

  • ROIC

    6.22%

Valuation (TTM)

  • P/E

    9.15

  • P/B

    2.31

  • EV/Sales

    1.3

  • EV/EBITDA

    4.98

  • EV/FCF

    13.49

  • EV/Gross Profit

    3.77

Valuation (NTM)

  • Price Target

    $122.78

  • P/E

    13.05

  • EV/Sales

    1.37

  • EV/EBITDA

    6.48

  • EV/FCF

    13.58

Per Share

  • Rev

    $89.25

  • Earnings (Dil)

    $12.54

  • FCF

    $11.24

  • Book Value

    $49.72

Growth (CAGR)

  • Rev 3Yr

    19.8%

  • Rev 5Yr

    7.07%

  • Rev 10Yr

    -0.72%

  • Dil EPS 3Yr

    95.49%

  • Dil EPS 5Yr

    20.65%

  • Dil EPS 10Yr

    4.67%

  • Rev Fwd 2Yr

    -8.8%

  • EBITDA Fwd 2Yr

    -16.44%

  • EPS Fwd 2Yr

    -20.57%

  • EPS LT Growth Est

    2%

Dividends

  • Yield

    3.17%

  • Payout

    28.78%

  • DPS

    $3.61

  • DPS Growth 3Yr

    1.23%

  • DPS Growth 5Yr

    2.89%

  • DPS Growth 10Yr

    4.43%

  • DPS Growth Fwd 2Yr

    4.26%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Revenues

279,332.0

255,583.0

178,574.0

276,692.0

398,675.0

364,115.0

Other Revenues, Total

1,728.0

3,914.0

1,210.0

2,289.0

3,542.0

3,862.0

Total Revenues

281,060.0

259,497.0

179,784.0

278,981.0

402,217.0

367,977.0

Total Revenues % Chg.

18.5%

-7.7%

-30.7%

55.2%

44.2%

3.7%

Cost of Goods Sold, Total

190,752.0

178,431.0

122,627.0

188,936.0

268,502.0

241,471.0

Gross Profit

90,308.0

81,066.0

57,157.0

90,045.0

133,715.0

126,506.0

Selling General & Admin Expenses, Total

12,300.0

12,168.0

10,431.0

9,849.0

10,107.0

10,110.0

Exploration / Drilling Costs, Total

1,466.0

1,269.0

1,285.0

1,054.0

1,025.0

840.0

Depreciation & Amortization

18,045.0

18,898.0

20,998.0

19,407.0

19,540.0

17,667.0

Other Operating Expenses

35,230.0

33,186.0

28,425.0

32,955.0

31,455.0

31,817.0

Other Operating Expenses, Total

67,041.0

65,521.0

61,139.0

63,265.0

62,127.0

60,434.0

Operating Income

23,267.0

15,545.0

-3,982.0

26,780.0

71,588.0

66,072.0

Interest Expense, Total

-766.0

-830.0

-1,158.0

-947.0

-798.0

-824.0

Net Interest Expenses

-766.0

-830.0

-1,158.0

-947.0

-798.0

-824.0

Income (Loss) On Equity Invest.

7,355.0

5,441.0

1,732.0

6,657.0

11,463.0

9,000.0

Currency Exchange Gains (Loss)

-196.0

-14.0

2.0

Other Non Operating Income (Expenses)

EBT, Excl. Unusual Items

29,660.0

20,156.0

-3,422.0

32,492.0

82,253.0

74,248.0

Restructuring Charges

-450.0

-58.0

Impairment of Goodwill

-611.0

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

1,993.0

Asset Writedown

-700.0

-100.0

-24,400.0

-1,200.0

-4,500.0

-1,525.0

EBT, Incl. Unusual Items

30,953.0

20,056.0

-28,883.0

31,234.0

77,753.0

72,723.0

Income Tax Expense

9,532.0

5,282.0

-5,632.0

7,636.0

20,176.0

19,474.0

Earnings From Continuing Operations

21,421.0

14,774.0

-23,251.0

23,598.0

57,577.0

53,249.0

Minority Interest

-581.0

-434.0

811.0

-558.0

-1,837.0

-1,529.0

Net Income

20,840.0

14,340.0

-22,440.0

23,040.0

55,740.0

51,720.0

Net Income to Common Incl Extra Items

20,840.0

14,340.0

-22,440.0

23,040.0

55,740.0

51,720.0

Net Income to Common Excl. Extra Items

20,840.0

14,340.0

-22,440.0

23,040.0

55,740.0

51,720.0

Total Shares Outstanding

4,237.0

4,234.0

4,233.0

4,239.0

4,082.0

4,003.2

Weighted Avg. Shares Outstanding

4,270.0

4,270.0

4,271.0

4,275.0

4,205.0

4,123.0

Weighted Avg. Shares Outstanding Dil

4,270.0

4,270.0

4,271.0

4,275.0

4,205.0

4,123.0

EPS

4.9

3.4

-5.3

5.4

13.3

12.5

EPS Diluted

4.9

3.4

-5.3

5.4

13.3

12.5

EBITDA

41,312.0

34,443.0

17,016.0

46,187.0

91,128.0

83,739.0