Vale S.A. (VALE) Stock Analysis | Financial Data & Charts

Investment Radar

Seven-Dimensional Value Assessment Based on 2025 Q4 Financials

加载雷达图...

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 Profitability

Profit margins and return on equity

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

Profit Waterfall Analysis

加载图表中...

P

Profitability Margins

Gross Profit Margini

36.88%

Gross Profit = $4.08B

Revenue = $11.06B

Operating Profit Margini

26.33%

Operating Income = $2.91B

Revenue = $11.06B

EBITDA Margini

34.94%

EBITDA = $3.86B

Revenue = $11.06B

EBIT Margini

26.33%

EBIT = $-2.15B

Revenue = $11.06B

Net Profit Margini

-35.27%

Net Income = $-3.90B

Revenue = $11.06B

Pretax Profit Margini

-19.42%

EBT = $-2.15B

Revenue = $11.06B

E

Operating Efficiency

Interest Coveragei

7.04x

EBIT (TTM) = $10.75B

Interest Expense (TTM) = $1.53B

7.8x

7.1x

6.7x

7.0x

SG&A / Revenuei

1.66%

SG&A = $0.18B

Revenue = $11.06B

R&D / Revenuei

3.57%

R&D = $0.39B

Revenue = $11.06B

R

Return Metrics (TTM)

ROAi

2.74%

Net Income = $2.29B

Avg Total Assets = $83.57B

ROEi

6.84%

Net Income = $2.29B

Avg Equity = $33.53B

ROICi

10.41%

NOPAT (TTM) = $4.22B

Avg Invested Capital = $40.54B

(NOPAT = Operating Income × (1 - Effective Tax Rate))

(Avg IC = (Current IC + Year-Ago IC) / 2)

Revenue Growthi

15.17%

Current Revenue = $11.06B

Previous Revenue = $9.60B

-26.2%

-4.0%

-11.3%

+8.9%

+15.2%

Operating Cash Flow/Sharei

$2.13

Operating CF = $9.08B

Diluted Shares = 4.27B

$2.17

$1.72

$1.89

$2.13

Comprehensive Analysis

Income Statement Items	YoY Growth	Current Quarter Value	Trend
Revenue	+15.2%	$11.06B	↑
Gross Profit	+11.4%	$4.08B, 36.88%	↑
Operating Income	+194.0%	$2.91B, 26.33%	↑
EBITDA	+12.1%	$3.86B, 34.94%	↑
EBT	-138.4%	$-2.15B, -19.42%	↓
Net Income	-415.9%	$-3.90B, -35.27%	↓
Diluted EPS	-405.6%	-0.91	↓

加载图表中...

L

Liquidity Metrics

Current Ratioi

1.15

Normal

Total Current Assets = $18.37B

Total Current Liabilities = $15.94B

Quick Ratioi

0.78

Attention

Quick Assets = $12.41B

Total Current Liabilities = $15.94B

Cash Ratioi

0.48

Normal

Cash & Equivalents = $7.60B

Total Current Liabilities = $15.94B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

Leverage Metrics

Debt to Equityi

0.58

Normal

Total Debt = $19.39B

Total Equity = $33.63B

Liabilities to Assetsi

60.3%

Attention

Total Liabilities = $52.41B

Total Assets = $86.88B

Equity Multiplieri

2.58

Normal

Total Assets = $86.88B

Total Equity = $33.63B

E

Efficiency Metrics

Asset Turnoveri

0.46

Attention

Revenue (TTM) = $38.39B

Avg Total Assets = $83.57B

Inventory Turnoveri

4.36

Attention

COGS (TTM) = $25.13B

Avg Inventory = $5.76B

Receivables Turnoveri

10.17

Healthy

Revenue (TTM) = $38.39B

Avg Receivables = $3.78B

S

Solvency Metrics

Interest Coveragei

7.04

Healthy

EBIT (TTM) = $10.75B

Interest Expense (TTM) = $1.53B

Net Debt to EBITDAiNet Debt/EBITDA

0.86

Healthy

Net Debt = $11.99B

EBITDA (TTM) = $13.88B

Debt Service Coveragei

13.34

Healthy

Operating CF (TTM) = $9.08B

Debt Service = $0.68B

V

Value Metrics

Goodwill %iGoodwill/Assets

1.5%

Healthy

Goodwill = $1.30B

Total Assets = $86.88B

Working Capital Ratioi

0.03

Attention

Working Capital = $2.43B

Total Assets = $86.88B

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

C

Cash Flow Metrics

Operating Cash Flow TTMi

$9.08B

Free Cash Flow TTMi

$3.02B

FCF = OCF - CapEx

OCF (TTM) = $9.08B

CapEx (TTM) = $-5.99B

FCF Yieldi

4.25%

Attention

FCF (TTM) = $3.02B

Market Cap = $71.08B

OCF/Sales Ratioi

23.66%

Healthy

OCF (TTM) = $9.08B

Revenue (TTM) = $38.39B

Q

Quality & Coverage Metrics

Income Qualityi

3.96x

Healthy

OCF (TTM) = $9.08B

Net Income (TTM) = $2.29B

Cash Flow/Debti

0.47x

Normal

OCF (TTM) = $9.08B

Total Debt = $19.39B

Short Term Coveragei

0.57x

Normal

OCF (TTM) = $9.08B

Current Liabilities = $15.94B

Capex Coveragei

1.52x

Attention

OCF (TTM) = $9.08B

CapEx (TTM) = $5.99B

E

Efficiency Metrics

⚡ Ratios calculated in USD to eliminate exchange rate impact

FCF/OCF Ratioi

33.26%

Attention

FCF (TTM) = $3.02B

OCF (TTM) = $9.08B

Capex/Revenuei

15.60%

Attention

CapEx (TTM) = $5.99B

Revenue (TTM) = $38.39B

Net Debt/EBITDAi

0.86

Healthy

Net Debt = $11.99B

EBITDA (TTM) = $13.88B

G

Growth Metrics

OCF Growthi

-0.55%

Attention

Current OCF (TTM) = $2.90B

Previous OCF = $2.91B

Owner Earningsi

$-0.57B

Attention

Net Income (TTM) = $2.29B

+ D&A (TTM) = $3.13B

- CapEx (TTM) = $-5.99B

加载图表中...

Loading...

Vale S.A.

Investment Radar

🔍 Business Model Analysis (DuPont Model)

Leading Indicators

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

Gross Profit/Share (Quarterly)

OCF/Share (Quarterly)

FCF/Share (Quarterly)

Operating Leverage (YoY)

💰 Profitability

Gross Margin (TTM)

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

OCF Margin (TTM)

FCF Margin (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

FCF/NI Ratio (TTM)

OCF/Capex (TTM)

OCF/SBC (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

EBITDA/Net Debt (TTM)

Interest Coverage (TTM)

Current Ratio (quarterly)

Quick Ratio (quarterly)

Altman Z-Score

⚙️ Ops & Cap Efficiency

ROIC (TTM)

ROCE - Return on Capital Employed (TTM)

Asset Turnover (TTM)

CapEx/Depreciation - Investment Intensity (TTM)

R&D/Gross Profit - R&D Intensity (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Cash Conversion Cycle (TTM)

DSO - Days Sales Outstanding (TTM)

DIO - Days Inventory Outstanding (TTM)

DPO - Days Payables Outstanding (TTM)

Goodwill/Assets (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

Buyback Yield (3 Years)

Dilution Rate (1 Year)

Dilution Rate (3 Years)

SBC Offset Rate (TTM)

Insider Activity Rate (TTM)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)