Top Exxon Mobil Corporation Competitors and Alternatives | Bullfincher

+

Ticker

XOM

CVX

Headquarter

Irving ,TX

US

San Ramon ,CA

US

CEO

Mr. Darren W. Woods

Mr. Michael K. Wirth

Industry

Oil & Gas Integrated

Oil & Gas Integrated

Stock Price

Stock Price

Market Cap

$477.57B

$279.72B

Employees

Years

2021
2022
2023

2021
2022
2023

Employees

63.00K
62.30K
61.50K

42.60K
43.85K
45.60K

Y/Y

12.5%

1.11%

1.28%

10.77%

2.94%

4%

Income Statement

Revenue

Years

2021
2022
2023

2021
2022
2023

Revenue

$278.98B
$402.22B
$334.70B

$155.61B
$235.72B
$196.91B

Y/Y

55.18%

44.17%

16.79%

64.71%

51.48%

16.46%

Revenue by Products / Services

Revenue by Geography

Research and Development

Years

2021
2022
2023

2021
2022
2023

Research and Development

$843.00M
$824.00M
$879.00M

-
-
-

Y/Y

17.03%

2.25%

6.67%

0%

0%

0%

Operating Income

Years

2021
2022
2023

2021
2022
2023

Operating Income

$26.78B
$71.59B
$50.64B

$16.18B
$39.95B
$26.23B

Y/Y

772.53%

167.32%

29.26%

365.38%

146.91%

34.35%

Tax Rate (%)

Years

2021
2022
2023

2021
2022
2023

Tax Rate (%)

24.00%
26.00%
29.00%

28.00%
28.00%
28.00%

Y/Y

225.38%

6.13%

12.64%

8.31%

2.98%

2.44%

Net Income

Years

2021
2022
2023

2021
2022
2023

Net Income

$23.04B
$55.74B
$36.01B

$15.63B
$35.47B
$21.37B

Y/Y

202.67%

141.93%

35.4%

381.89%

126.98%

39.75%

Assets & Liabilities | Cash Flow

Total Assets

Years

2021
2022
2023

2021
2022
2023

Total Assets

$338.92B
$369.07B
$376.32B

$239.54B
$257.71B
$261.63B

Y/Y

1.86%

8.89%

1.96%

0.11%

7.59%

1.52%

Total Liabilities

Years

2021
2022
2023

2021
2022
2023

Total Liabilities

$163.24B
$166.59B
$163.78B

$99.60B
$97.47B
$99.70B

Y/Y

3.19%

2.05%

1.69%

6.98%

2.14%

2.29%

Capital Expenditures (Capex)

Years

2021
2022
2023

2021
2022
2023

Capital Expenditures (Capex)

-$12.08B
-$18.41B
-$21.92B

-$8.10B
-$11.97B
-$15.83B

Y/Y

30.12%

52.43%

19.08%

8.99%

47.83%

32.19%

Profitability

Operating Income Margin (%)

Years

2021
2022
2023

2021
2022
2023

Operating Income Margin (%)

9.60%
17.80%
15.13%

10.40%
16.95%
23.42%

Y/Y

534.39%

85.42%

15%

261.24%

62.98%

38.17%

Net Income Margin (%)

Years

2021
2022
2023

2021
2022
2023

Net Income Margin (%)

8.26%
13.86%
10.76%

10.04%
15.05%
10.85%

Y/Y

166.19%

67.8%

22.37%

270.46%

49.9%

27.91%

EBITDA

2020	-7016000000.00
2021	52788000000.00
2022	102591000000.00
2023	74273000000.00

2020	10996000000.00
2021	40276000000.00
2022	66045000000.00
2023	45635000000.00

Years

2021
2022
2023

2021
2022
2023

EBITDA

$52.79B
$102.59B
$74.27B

$40.28B
$66.05B
$45.64B

Y/Y

852.39%

94.35%

27.6%

266.28%

63.98%

30.9%

Free Cash Flow (FCF)

2020	-2614000000.00
2021	36053000000.00
2022	58390000000.00
2023	33450000000.00

2020	1677000000.00
2021	21087000000.00
2022	37628000000.00
2023	19780000000.00

Years

2021
2022
2023

2021
2022
2023

Free Cash Flow (FCF)

$36.05B
$58.39B
$33.45B

$21.09B
$37.63B
$19.78B

Y/Y

1479.23%

61.96%

42.71%

1157.42%

78.44%

47.43%

Ratios

Return on Equity (ROE)

Years

2021
2022
2023

2021
2022
2023

Return on Equity (ROE)

13.67%
28.58%
17.58%

9.34%
18.49%
13.28%

Y/Y

195.73%

109.07%

38.49%

373.1%

97.97%

28.18%

Return on Assets (ROA)

Years

2021
2022
2023

2021
2022
2023

Return on Assets (ROA)

6.80%
15.10%
9.57%

6.52%
13.76%
8.17%

Y/Y

200.89%

122.06%

36.62%

382.25%

111.04%

40.63%

Debt to Equity

Years

2021
2022
2023

2021
2022
2023

Debt to Equity

28.30%
21.12%
23.30%

18.74%
12.16%
16.20%

Y/Y

34.25%

25.37%

10.32%

31.41%

35.11%

33.22%

Valuation

Enterprise Value

Years

2021
2022
2023

2021
2022
2023

Enterprise value

$302.49B
$475.36B
$430.76B

$250.57B
$352.26B
$298.47B

Y/Y

26.39%

57.15%

9.38%

27.43%

40.58%

15.27%

Enterprise value to Revenue

Years

2021
2022
2023

2021
2022
2023

Enterprise value to Revenue

1.08
1.18
1.29

1.61
1.49
1.52

Y/Y

18.55%

9%

8.89%

22.64%

7.2%

1.43%

Enterprise value to EBITDA

Years

2021
2022
2023

2021
2022
2023

Enterprise value to EBITDA

5.73
4.63
5.80

6.22
5.33
6.54

Y/Y

116.8%

19.14%

25.17%

65.21%

14.27%

22.63%