Woodside Energy Group Ltd

OTC
WOPEF
Stock
Yield per half year: -4.76%
Dividend yield: 12.9%
Sector: Energy

Reporting Woodside Energy Group Ltd

Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
18.34 20.55 44.99 22.16 14.45 16.55 47.96 43.6 46.71 28.94 14.49
Выручка, млрд $
5.72 5.05 7.53 7.14 4.71 7.1 16.82 13.99 13.18 13.18 11.16 22.85
Чистая прибыль, млрд $
1.2 1.31 1.93 0.4896 -5.23 1.98 6.5 1.66 3.57 3.57 1.70 -192.65
EV, млрд $
24.89 26.71 22.29 24.72 19.76 17.02 37.55 43.55 35.6 35.6 30.70 12.49
EBIT, млрд $
1.4 1.66 2.23 1.69 0.102 3.33 8.34 3.18 4.7 4.7 3.93 115.13
EBITDA, млрд $
3.25 3.27 4.56 2.98 -5.24 5.21 10.41 7.67 9.47 9.47 5.50 -212.57
OIBDA, млрд $
0.812 5.47 12.26 11.75 12.2 12.2 8.50 71.93
Баланс стоимость, млрд $
14.84 15.05 24.78 23.72 15.68 13.44 36.34 34.4 35.4 35.4 27.05 17.69
FCF, млрд $
-1.62 -1.39 2.15 2.99 0.5596 1.39 5.68 0.854 0.945 0.945 1.89 11.05
Операционный денежный поток, млрд $
2.59 2.4 3.3 3.31 1.85 3.79 8.81 6.15 5.85 5.85 5.29 25.89
Операционная прибыль, млрд $
1.92 2.12 3.28 2.61 -6.71 3.49 8.34 5.74 6.3 6.3 3.43 -198.75
Операционные расходы, млрд $
2.51 1.92 2.59 2.89 8.8 3.61 1.24 0.736 -0.624 -0.624 2.75 -158.90
CAPEX, млрд $
1.62 1.39 1.78 1.21 1.95 2.62 3.14 5.29 4.9 4.9 3.58 20.24


Balance sheet

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.285 0.318 1.73 4.09 3.78 3.39 6.2 1.74 3.92 3.92 3.81 0.73
Short Term Investments $
0.018 0.004 0.0765 0.04 0.2233 0.32 0.677 0.209 0.185 0.185 0.3229 -3.69
Long term investments $
0.03 0.03 0.0415 0.0397 0.0425 0.05 0.0701 0.107 0.385 0.369 0.1962 49.15
Total Receivables $
0.446 0.482 0.487 0.343 0.303 0.368 1.65 1.64 2.68 2.68 1.33 54.65
Total Current Assets $
0.9 1.01 2.41 4.65 4.25 4.28 9.29 5.12 7.56 7.56 6.10 12.21
Чистые активы, млрд $
21.84 22.67 23.07 2.41 4.65 4.25 4.28 41.99 9.29 9.29 12.89 14.85
Активы, млрд $
24.75 25.4 27.09 29.35 24.62 26.47 59.32 55.36 61.26 61.26 45.41 20.00
Short Term Debt $
0.076 0.076 0.127 0.127 1.06 0.191 0.584 0.298 1.18 1.18 0.6626 2.17
Long Term Debt $
6.77 6.4 5.68 8.02 7.1 5.31 4.88 4.88 9.01 9.01 6.24 4.88
Задолженность, млрд $
9.09 9.52 8.77 11.94 11.75 12.25 22.19 20.19 25.11 25.11 18.30 16.40
Чистый долг, млрд $
4.69 4.75 2.47 1.65 2.68 1.92 0.247 4.76 7.7 7.7 3.46 23.50
Долг, млрд $
6.84 6.47 0.127 0.089 0.813 6.68 6.45 6.5 11.62 11.62 6.41 70.22
Interest income $
0.0111 0.0128 0.0468 0.1299 0.0753 0.027 0.155 0.273 0.1320 16.01
Расходы на обслуживание долга $
0.056 0.094 0.216 0.241 0.133 0.131 0.131 0.258 0.335 0.335 0.1976 20.29
Чист. проц. доходы, млрд $
-0.0663 -0.1077 0.0468 0.1299 0.0753 0.027 0.155 0.273 0.273 0.1320 16.01
Goodwill $
4.61 4 4.30 -6.85
Амортизация, млрд $
1.32 1.19 1.45 1.69 1.81 1.69 2.07 4.49 4.76 4.76 2.96 21.33
Себестоимость, млрд $
0.935 0.795 1.17 1.15 1.3 2.3 6.54 7.52 7.5 7.5 5.03 41.98
Товарно материальные запасы $
0.149 0.186 0.155 0.176 0.125 0.202 0.678 0.616 0.684 0.684 0.4610 40.48


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.13 1.24 2.06 0.5196 -5.44 2.05 4.26 0.8687 1.87 1.87 0.7217 -180.77
Цена акции ао 23.7 24.5 23.51 15.02 17.07 24.75 21.59 15.53 15 15 18.79 -2.55
Число акций ао, млн 895.22 867.45 936.15 935 951 971 1524.32 1910.94 1910.73 1910.73 1453.60 14.98
FCF/акцию -1.81 -1.6 2.3 3.17 0.5816 1.43 3.72 0.4469 0.4946 0.4946 1.33 -3.19


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 5.85 6.8 7.8 2.06 -33.36 -33.36 26.11 4.69 10.24 10.24 9.30 -5.1360 -178.96
ROA, % 3.51 4.03 5.04 1.17 -16.36 -16.36 15.15 2.89 6.13 6.13 4.16 -1.7100 -182.17
ROIC, % 14.64 0.62 5.64 6.33 8.49 5.01 -23.36 -23.36 25.13 10.05 7.32 -1.3060 14.94
ROS, % 30.48 29.64 23.65 0.74 0.74 38.64 11.86 27.11 27.11 27.11 6.72 21.09 105.48
ROCE, % 10.45 5.98 4.14 0.3414 13.94 15.82 6.31 8.49 13.01 13.01 24.42 11.51 -1.37
Ebit margin, % 36.59 -140.28 47.76 49.6 22.73 35.69 35.69 35.69 38.29 -5.66
Рентаб EBITDA, % 64.75 60.54 41.74 -111.09 -111.09 61.92 54.81 71.83 71.83 71.83 21.63 29.86 -191.65
Чистая рентаб, % 20.99 26 25.66 6.86 -110.93 -110.93 38.64 11.86 27.11 27.11 6.72 -28.8500 -175.44
Operation Margin, % 41.89 43.56 36.51 -142.41 -142.41 49.6 41.01 47.82 47.82 47.82 13.83 8.77 -180.39
Доходность FCF, % -8.85 -6.76 3.37 -5.47 -9.81 -14.53 13.18 1.96 -2.9340 -181.44


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
13.21 14.56 8.96 42.82 -3.14 -3.27 5.74 23.37 7.81 7.81 36.24 6.10 -219.99
P/BV
0.77 0.99 0.7 0.88 1.05 1.09 1 1.1 0.7717 0.7717 1.01 1.00 -5.97
P/S
2.77 3.79 2.3 2.94 3.48 3.63 2.22 2.77 2.12 2.12 0.68 2.84 -9.44
P/FCF
18.93 11.41 10.02 -171.1 -178.21 7.59 8.22 54.7 49.43 49.43 8.35 -11.6540 -177.38
E/P
0.0498 0.0303 0.0155 -0.2788 0.1198 0.1509 0.0381 0.0355 0.0765 0.0765 0.25 0.0842 -8.58
EV/EBIT
14.06 -4.09 5.63 4.5 13.69 7.57 7.57 7.57 7.79 6.10
EV/EBITDA
6.83 7.68 4.52 7.83 -3.6 -3.73 3.61 5.68 3.76 3.76 3.60 1.14 -200.87
EV/S
6.78 9.24 5.25 5.19 2.68 2.23 3.11 2.7 2.7 2.7 0.75 2.68 0.15
EV/FCF
-19.22 32.36 -21.66 -13.3 -7.91 6.62 51 37.67 37.67 37.67 20.07 25.01 -236.64
Debt/EBITDA
2.27 1.09 1.95 -2.37 1.31 0.6192 0.8472 1.23 1.23 1.23 1.30 1.05 -1.25
Netdebt/Ebitda
1.83 0.73 0.79 -0.46 -0.46 0.0237 0.6203 0.8135 0.8135 0.8135 0.58 0.3622 -212.08
Debt/Ratio
0.37 0.32 0.41 0.48 0.48 0.1087 0.1174 0.1897 0.1897 0.1897 0.18 0.2171 -16.95
Debt/Equity
0.63 0.5 0.72 0.97 0.97 0.1775 0.1889 0.3284 0.6946 0.6946 1.33 0.4719 -6.46
Debt/Net Income
6.32 4.26 23.84 -1.99 2.78 0.9923 3.91 3.25 3.25 3.25 30.17 2.84 3.17
PEG
-0.0851 -0.0851 -0.0851 0.00
Бета
0.92 -0.5947 -2.25 2.51 2.51 -0.14 0.1463 28.52
Индекс Альтмана
1.56 1.55 1.36 0.96 0.99 0 11.15 2.69 1.76 1.76 4.59 3.51 12.89


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
1.75 1.73 0.283 0.909 1.06 0.454 0.289 2.56 4.25 2.45 2.00 40.09
Дивиденд
1.4 1.46 1.42 1.15 0.429 3.02 2 2.2 0.53 2.2 1.64 4.32
Див доход, ао, %
6.02 6.37 6.18 7.27 2.66 14.6 16.3 16.79 20.43 12.9 13.12 14.16 50.34
Дивиденды / прибыль, %
32.6 80.66 47.04 216.92 -11.27 14.57 39.37 256.2 68.54 68.54 248.30 73.48 -243.48


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
1.05 1.13 2.09 25.79
CAPEX/Выручка, %
39.39 34.56 18.65 37.81 37.2 37.2 -1.14
Персонал, чел
3 684 4 427 4 667 8.20