WOODSIDE PETROLEUM L

WPL
End-of-day quote. End-of-day quote  - 04/20
23.34AUD -1.19%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 4 4605 945
EBITDA1 2 4844 625
Operating profit (EBIT)1 -3792 547
Operating Margin -8,49%42,8%
Pre-Tax Profit (EBT)1 -7 0312 014
Net income1 -5 2061 425
Net margin -117%24,0%
EPS2 -5,471,38
Dividend per Share2 0,491,16
Last update 02/17/202104/20/2021
1 AUD in Million
2 AUD
Estimates
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 5 0255 058
Net Cash position1 --
Leverage (Debt / EBITDA) 2,02x1,09x
Free Cash Flow1 557409
ROE (Net Profit / Equities) 3,12%9,21%
Shareholders' equity1 -167 08515 465
ROA (Net Profit / Asset) 1,66%4,95%
Assets1 -314 32728 764
Book Value Per Share2 16,217,5
Cash Flow per Share2 2,513,46
Capex1 1 8333 290
Capex / Sales 41,1%55,3%
Last update 02/17/202104/19/2021
1 AUD in Million
2 AUD
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 22 490 M AUD -
Entreprise Value (EV) 27 548 M AUD 30 017 M AUD
Valuation 2021e 2022e
P/E ratio (Price / EPS) 16,9x 17,0x
Capitalization / Revenue 3,78x 3,83x
EV / Revenue 4,63x 4,69x
EV / EBITDA 5,96x 5,86x
Yield (DPS / Price) 4,99% 4,35%
Price to book (Price / BVPS) 1,34x 1,21x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 42,8% 44,2%
Operating Leverage (Delta EBIT / Delta Sales) 23,2x -
Net Margin (Net Profit / Revenue) 24,0% 24,1%
ROA (Net Profit / Asset) 4,95% 4,64%
ROE (Net Profit / Equities) 9,21% 8,22%
Rate of Dividend 84,2% 73,9%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   55,3% 72,1%
Cash Flow / Sales 56,1% 54,3%
Capital Intensity (Assets / Sales) 4,84x 5,20x
Financial Leverage (Net Debt / EBITDA) 1,09x 1,60x
Price Earning Ratio
EPS & Dividend