Exxon Mobil Corporation (XOM)

Basic

  • Market Cap

    $415.5B

  • EV

    $431.64B

  • Shares Out

    3,996.77M

  • Revenue

    $350.39B

  • Employees

    62,000

Margins

  • Gross

    33.87%

  • EBITDA

    17.85%

  • Operating

    15.05%

  • Pre-Tax

    17.41%

  • Net

    11.74%

  • FCF

    10.8%

Returns (5Yr Avg)

  • ROA

    4.77%

  • ROE

    9.7%

  • ROCE

    9.22%

  • ROIC

    6.22%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $126.91

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $85.82

  • Earnings (Dil)

    $10.07

  • FCF

    $9.27

  • Book Value

    $50.39

Growth (CAGR)

  • Rev 3Yr

    21.39%

  • Rev 5Yr

    4.86%

  • Rev 10Yr

    -1.15%

  • Dil EPS 3Yr

    134.87%

  • Dil EPS 5Yr

    13.13%

  • Dil EPS 10Yr

    2.78%

  • Rev Fwd 2Yr

    -7.11%

  • EBITDA Fwd 2Yr

    -15.92%

  • EPS Fwd 2Yr

    -18.33%

  • EPS LT Growth Est

    -7.5%

Dividends

  • Yield

    —

  • Payout

    36.13%

  • DPS

    $3.64

  • DPS Growth 3Yr

    1.51%

  • DPS Growth 5Yr

    2.74%

  • DPS Growth 10Yr

    4.25%

  • DPS Growth Fwd 2Yr

    4.5%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

279,332.0

255,583.0

178,574.0

276,692.0

398,675.0

346,173.0

Other Revenues, Total

1,728.0

3,914.0

1,210.0

2,289.0

3,542.0

4,218.0

Total Revenues

281,060.0

259,497.0

179,784.0

278,981.0

402,217.0

350,391.0

Total Revenues % Chg.

18.5%

-7.7%

-30.7%

55.2%

44.2%

-10.2%

Cost of Goods Sold, Total

190,752.0

178,431.0

122,627.0

188,936.0

268,502.0

231,729.0

Gross Profit

90,308.0

81,066.0

57,157.0

90,045.0

133,715.0

118,662.0

Selling General & Admin Expenses, Total

12,300.0

12,168.0

10,431.0

9,849.0

10,107.0

10,287.0

Exploration / Drilling Costs, Total

1,466.0

1,269.0

1,285.0

1,054.0

1,025.0

960.0

Depreciation & Amortization

18,045.0

18,898.0

20,998.0

19,407.0

19,540.0

21,737.0

Other Operating Expenses

35,230.0

33,186.0

28,425.0

32,955.0

31,455.0

32,942.0

Other Operating Expenses, Total

67,041.0

65,521.0

61,139.0

63,265.0

62,127.0

65,926.0

Operating Income

23,267.0

15,545.0

-3,982.0

26,780.0

71,588.0

52,736.0

Interest Expense, Total

-766.0

-830.0

-1,158.0

-947.0

-798.0

-784.0

Net Interest Expenses

-766.0

-830.0

-1,158.0

-947.0

-798.0

-784.0

Income (Loss) On Equity Invest.

7,355.0

5,441.0

1,732.0

6,657.0

11,463.0

5,825.0

Currency Exchange Gains (Loss)

-196.0

—

-14.0

2.0

—

-549.0

Other Non Operating Income (Expenses)

—

—

—

—

—

—

EBT, Excl. Unusual Items

29,660.0

20,156.0

-3,422.0

32,492.0

82,253.0

57,228.0

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

-828.0

Other Unusual Items

—

—

—

—

—

4,600.0

EBT, Incl. Unusual Items

30,953.0

20,056.0

-28,883.0

31,234.0

77,753.0

61,000.0

Income Tax Expense

9,532.0

5,282.0

-5,632.0

7,636.0

20,176.0

18,603.0

Earnings From Continuing Operations

21,421.0

14,774.0

-23,251.0

23,598.0

57,577.0

42,397.0

Minority Interest

-581.0

-434.0

811.0

-558.0

-1,837.0

-1,267.0

Net Income

20,840.0

14,340.0

-22,440.0

23,040.0

55,740.0

41,130.0

Net Income to Common Incl Extra Items

20,840.0

14,340.0

-22,440.0

23,040.0

55,740.0

41,130.0

Net Income to Common Excl. Extra Items

20,840.0

14,340.0

-22,440.0

23,040.0

55,740.0

41,130.0

Total Shares Outstanding

4,237.0

4,234.0

4,233.0

4,239.0

4,082.0

3,962.9

Weighted Avg. Shares Outstanding

4,270.0

4,270.0

4,271.0

4,275.0

4,205.0

4,082.8

Weighted Avg. Shares Outstanding Dil

4,270.0

4,270.0

4,271.0

4,275.0

4,205.0

4,082.8

EPS

4.9

3.4

-5.3

5.4

13.3

10.1

EPS Diluted

4.9

3.4

-5.3

5.4

13.3

10.1

EBITDA

41,312.0

34,443.0

17,016.0

46,187.0

91,128.0

62,529.0