WOODSIDE ENERGY GROU

WDS
Delayed Quote. Delayed  - 10/05 01:10:04 am
33.87AUD +0.71%
Valuation
Fiscal Period: December 2021 2022
Capitalization1 15 43841 491
Enterprise Value (EV)2 19 21044 202
P/E ratio 7,80x6,36x
Yield 8,48%11,8%
Capitalization / Revenue 2,28x2,66x
EV / Revenue 2,83x2,83x
EV / EBITDA 4,65x3,75x
Price to Book 1,15x1,25x
Nbr of stocks (in thousands) 969 6381 898 750
Reference price (USD) 15,921,9
Announcement Date 02/16/2022-
Previous period Next period
1 AUD in Million
2 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2021 2022
Net sales1 6 77815 592
EBITDA1 4 13511 802
Operating profit (EBIT)1 2 4359 112
Operating Margin 35,9%58,4%
Pre-Tax Profit (EBT)1 3 2909 034
Net income1 1 9835 233
Net margin 29,3%33,6%
EPS2 2,043,44
Dividend per Share2 1,352,57
Announcement Date 02/16/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Finances - Leverage
Fiscal Period: December 2021 2022
Net Debt1 3 7722 711
Net Cash position1 --
Leverage (Debt / EBITDA) 0,91x0,23x
Free Cash Flow1 1 3863 766
ROE (Net Profit / Equities) 12,7%24,8%
Shareholders' equity1 15 61821 125
ROA (Net Profit / Asset) 7,76%15,6%
Assets1 25 54833 612
Book Value Per Share2 13,917,4
Cash Flow per Share2 3,905,49
Capex1 2 4064 409
Capex / Sales 35,5%28,3%
Announcement Date 02/16/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Financial Ratios
Size 2022e 2023e
Capitalization 41 491 M $ -
Enterprise Value (EV) 44 202 M $ 44 782 M $
Valuation 2022e 2023e
P/E ratio (Price / EPS) 6,36x 6,78x
Capitalization / Revenue 2,66x 2,47x
EV / Revenue 2,83x 2,63x
EV / EBITDA 3,75x 3,39x
Yield (DPS / Price) 11,8% 9,81%
Price to book (Price / BVPS) 1,25x 1,21x
Profitability 2022e 2023e
Operating Margin (EBIT / Sales) 58,4% 57,7%
Operating Leverage (Delta EBIT / Delta Sales) 2,11x 0,83x
Net Margin (Net Profit / Revenue) 33,6% 35,8%
ROA (Net Profit / Asset) 15,6% 14,3%
ROE (Net Profit / Equities) 24,8% 20,7%
Rate of Dividend 74,9% 66,5%
Balance Sheet Analysis 2022e 2023e
CAPEX / Sales   28,3% 32,2%
Cash Flow / CA 66,9% 56,5%
Capital Intensity (Assets / Revenue) 2,16x 2,50x
Financial Leverage (Net Debt / EBITDA) 0,23x 0,25x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend