加载中...

Valero Energy Corporation (VLO) 财务分析 | 估值·财报 | 100Baggers.club

Valero Energy Corporation

VLO

Valero Energy Corporation manufactures, markets, and sells transportation fuels and petrochemical products in the United States, Canada, the United Kingdom, Ireland, and internationally. The company operates through three segments: Refining, Renewable Diesel, and Ethanol. It produces conventional, premium, and reformulated gasolines; gasoline meeting the specifications of the California Air Resources Board (CARB); diesel fuels, and low-sulfur and ultra-low-sulfur diesel fuels; CARB diesel; other distillates; jet fuels; blendstocks; and asphalts, petrochemicals, lubricants, and other refined petroleum products, as well as sells lube oils and natural gas liquids. As of December 31, 2021, the company owned 15 petroleum refineries with a combined throughput capacity of approximately 3.2 million barrels per day; and 12 ethanol plants with a combined ethanol production capacity of approximately 1.6 billion gallons per year. It sells its refined products through wholesale rack and bulk markets; and through approximately 7,000 outlets under the Valero, Beacon, Diamond Shamrock, Shamrock, Ultramar, and Texaco brands. The company also produces and sells ethanol, dry distiller grains, syrup, and inedible corn oil primarily to animal feed customers. In addition, it owns and operates crude oil and refined petroleum products pipelines, terminals, tanks, marine docks, truck rack bays, and other logistics assets; and owns and operates a plant that processes animal fats, used cooking oils, and inedible distillers corn oils into renewable diesel. The company was formerly known as Valero Refining and Marketing Company and changed its name to Valero Energy Corporation in August 1997. Valero Energy Corporation was founded in 1980 and is headquartered in San Antonio, Texas.

加载图表中...

加载图表中...

📊 估值

关键估值指标

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)

📈 成长

营收、盈利和每股成长指标

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

💰 盈利

利润率和净资产收益率

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

💵 现金质量

现金流质量和转换指标

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

🛡️ 财务韧性

债务、流动性和财务健康度

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

⚙️ 运营与资本效率

资产利用率、营运资本、ROIC和资本效率

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

🎁 股东回报

股息、股票回购、稀释和内部人交易活动

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

利润瀑布图分析

加载图表中...

P

盈利能力指标

Gross Profit Margini毛利率

19.50%

毛利润 = $7.15B

营业收入 = $36.65B

Operating Profit Margini营业利润率

14.18%

营业利润 = $5.20B

营业收入 = $36.65B

EBITDA MarginiEBITDA利润率

16.51%

EBITDA = $6.05B

营业收入 = $36.65B

EBIT MarginiEBIT利润率

14.54%

EBIT = $5.17B

营业收入 = $36.65B

Net Profit Margini净利率

10.15%

净利润 = $3.72B

营业收入 = $36.65B

Pretax Profit Margini税前利润率

14.10%

税前利润 = $5.17B

营业收入 = $36.65B

E

运营效率指标

Interest Coveragei利息保障倍数

18.25x

EBIT (TTM) = $10.19B

利息费用 (TTM) = $0.56B

2.5x

4.3x

6.4x

10.6x

18.3x

SG&A / Revenuei销管费率

0.64%

销售及管理费用 = $0.23B

营业收入 = $36.65B

R&D / Revenuei研发占比

0.00%

研发费用 = $0.00B

营业收入 = $36.65B

R

回报率指标 (TTM)

ROAi总资产回报率

11.62%

净利润 = $7.21B

平均总资产 = $62.05B

ROEi净资产收益率

29.39%

净利润 = $7.21B

平均股东权益 = $24.54B

ROICi投入资本回报率

26.71%

NOPAT (TTM) = $7.74B

平均投入资本 = $28.97B

(NOPAT = 营业利润 × (1 - 有效税率))

(平均投入资本 = (本期IC + 去年同期IC) / 2)

Revenue Growthi营收增长率

22.62%

当期营收 = $36.65B

去年同期营收 = $29.89B

-13.3%

-2.1%

+3.2%

+7.0%

+22.6%

Operating Cash Flow/Sharei每股经营现金流

$37.10

经营现金流 = $10.91B

流通股数 = 0.29B

$13.63

$15.66

$19.23

$21.02

$37.10

综合分析

利润表项目	同比增长	当季数据	趋势
营业收入	+22.6%	$36.65B	↑
毛利	+485.4%	$7.15B, 19.50%	↑
营业利润	+421.2%	$5.20B, 14.18%	↑
EBITDA	+219.0%	$6.05B, 16.51%	↑
税前利润	+448.5%	$5.17B, 14.10%	↑
净利润	+421.0%	$3.72B, 10.15%	↑
稀释每股收益	+453.5%	12.62	↑

加载图表中...

L

流动性指标

Current Ratioi流动比率

1.64

正常

流动资产 = $30.67B

流动负债 = $18.74B

Quick Ratioi速动比率

1.23

健康

速动资产 = $23.05B

流动负债 = $18.74B

Cash Ratioi现金比率

0.42

正常

现金及等价物 = $7.87B

流动负债 = $18.74B

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

L

杠杆指标

Debt to Equityi债务权益比

0.45

健康

总债务 = $11.35B

总权益 = $25.00B

Liabilities to Assetsi资产负债率 (总负债)

56.3%

正常

总负债 = $36.40B

总资产 = $64.66B

Equity Multiplieri权益乘数

2.59

正常

总资产 = $64.66B

总权益 = $25.00B

E

效率指标

Asset Turnoveri总资产周转率

2.14

健康

营收 (TTM) = $132.93B

平均总资产 = $62.05B

Inventory Turnoveri存货周转率

15.53

健康

营业成本 (TTM) = $117.88B

平均存货 = $7.59B

Receivables Turnoveri应收账款周转率

9.72

健康

营收 (TTM) = $132.93B

平均应收账款 = $13.67B

S

偿债能力

Interest Coveragei利息保障倍数

18.25

健康

EBIT (TTM) = $10.19B

利息费用 (TTM) = $0.56B

Net Debt to EBITDAi净债务/EBITDA

0.26

健康

净债务 = $3.48B

EBITDA (TTM) = $13.26B

Debt Service Coveragei偿债覆盖率

8.46

健康

经营现金流 (TTM) = $10.91B

债务偿付 = $1.29B

V

价值指标

Goodwill %i商誉占比

0.0%

健康

商誉 = $0.00B

总资产 = $64.66B

Working Capital Ratioi营运资本比率

0.18

正常

营运资本 = $11.93B

总资产 = $64.66B

现金流瀑布图

加载图表中...

流入

流出

小计

起止点

C

现金流指标

经营现金流 TTMi

$10.91B

自由现金流 TTMi

$10.10B

FCF = OCF - CapEx

经营现金流 (TTM) = $10.91B

资本支出 (TTM) = $-0.81B

自由现金流收益率i

11.02%

关注

FCF (TTM) = $10.10B

市值 = $91.64B

经营现金流/销售比i

8.21%

关注

经营现金流 (TTM) = $10.91B

营业收入 (TTM) = $132.93B

Q

质量与覆盖指标

收益质量i

1.51x

健康

经营现金流 (TTM) = $10.91B

净利润 (TTM) = $7.21B

现金流/债务比i

0.96x

健康

经营现金流 (TTM) = $10.91B

总负债 = $11.35B

短期覆盖率i

0.58x

正常

经营现金流 (TTM) = $10.91B

流动负债 = $18.74B

资本支出覆盖率i

13.43x

健康

经营现金流 (TTM) = $10.91B

资本支出 (TTM) = $0.81B

E

效率指标

⚡ 比率按USD计算，去除汇率影响

自由/经营现金流比i

92.56%

健康

自由现金流 (TTM) = $10.10B

经营现金流 (TTM) = $10.91B

资本支出/营收比i

0.61%

健康

资本支出 (TTM) = $0.81B

营业收入 (TTM) = $132.93B

净债务/EBITDAi

0.26

健康

净债务 = $3.48B

EBITDA (TTM) = $13.26B

G

增长指标

经营现金流增长率i

496.15%

健康

当期OCF (TTM) = $5.58B

上期OCF = $0.94B

股东盈余i

$9.63B

健康

净利润 (TTM) = $7.21B

+ 折旧摊销 (TTM) = $3.23B

- 资本支出 (TTM) = $-0.81B