|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 24,69 AUD | -0,84% |
|
-2,80% | +0,37% |
| 10/12 | BP, Woodside en Chevron grote winnaars bij olie- en gasveiling in Golf van Mexico | RE |
| 10/12 | Aandelen van Woodside Energy, Santos en Beach Energy dalen mee met olieprijzen | MT |
Voorlopige winst- en verliesrekening: Woodside Energy Group Ltd
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.451 | 6.778 | 16.615 | 14.028 | 13.151 | 12.934 | 12.066 | 13.387 |
| Variatie | - | 96,41% | 145,13% | -15,57% | -6,25% | -1,65% | -6,71% | 10,95% |
| EBITDA 1 | 1.922 | 4.135 | 11.234 | 9.363 | 9.276 | 8.787 | 7.709 | 8.418 |
| Variatie | - | 115,14% | 171,68% | -16,65% | -0,93% | -5,27% | -12,27% | 9,2% |
| Bedrijfsresultaat (EBIT) 1 | -293 | 2.435 | 8.286 | 5.224 | 4.514 | 3.737 | 2.880 | 3.681 |
| Variatie | - | 931,06% | 240,29% | -36,95% | -13,59% | -17,21% | -22,95% | 27,84% |
| Betaalde rente 1 | -269 | -203 | -12 | -34 | -145 | -206,8 | -308,8 | -299,3 |
| Resultaat voor belastingen (EBT) 1 | -5.440 | 3.290 | 9.174 | 3.273 | 4.369 | 3.472 | 2.574 | 3.301 |
| Variatie | - | 160,48% | 178,84% | -64,32% | 33,49% | -20,53% | -25,86% | 28,24% |
| Nettowinst (verlies) 1 | -4.028 | 1.983 | 6.498 | 1.660 | 3.573 | 2.288 | 1.520 | 2.062 |
| Variatie | - | 149,23% | 227,69% | -74,45% | 115,24% | -35,95% | -33,6% | 35,68% |
| Datum van publicatie | 17-02-21 | 16-02-22 | 26-02-23 | 23-01-24 | 21-01-25 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Balansprognose: Woodside Energy Group Ltd
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 3.888 | 3.772 | 583 | 4.749 | 7.697 | 8.322 | 8.010 | 8.957 |
| Variatie | - | -2,98% | -84,54% | 714,58% | 62,08% | 8,12% | -3,75% | 11,82% |
| Datum van publicatie | 17-02-21 | 16-02-22 | 26-02-23 | 23-01-24 | 21-01-25 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Verwachte kasstroom: Woodside Energy Group Ltd
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 1.418 | 2.406 | 3.136 | 5.701 | 8.126 | 7.981 | 5.273 | 4.873 |
| Variatie | - | 69,68% | 30,34% | 81,79% | 42,54% | -1,79% | -33,92% | -7,59% |
| Vrije kasstroom (FCF) 1 | 431 | 1.386 | 5.675 | 854 | 100 | 1.534 | 1.600 | 2.164 |
| Variatie | - | 221,58% | 309,45% | -84,95% | -88,29% | 1.434% | 4,28% | 35,31% |
| Datum van publicatie | 17-02-21 | 16-02-22 | 26-02-23 | 23-01-24 | 21-01-25 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Woodside Energy Group Ltd
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 55,69% | 61,01% | 67,61% | 66,75% | 70,53% | 67,94% | 63,89% | 62,88% |
| EBIT-marge (%) | -8,49% | 35,93% | 49,87% | 37,24% | 34,32% | 28,89% | 23,87% | 27,5% |
| EBT-marge (%) | -157,64% | 48,54% | 55,22% | 23,33% | 33,22% | 26,85% | 21,34% | 24,66% |
| Nettomarge (%) | -116,72% | 29,26% | 39,11% | 11,83% | 27,17% | 17,69% | 12,59% | 15,4% |
| FCF-marge (%) | 12,49% | 20,45% | 34,16% | 6,09% | 0,76% | 11,86% | 13,26% | 16,17% |
| Vrije kasstroom/nettoresultaat (%) | -10,7% | 69,89% | 87,33% | 51,45% | 2,8% | 67,04% | 105,27% | 104,98% |
Winstgevendheid | ||||||||
| ROA | 1,66% | 7,76% | 15,15% | 5,79% | 4,94% | 4,62% | 3,34% | 4,16% |
| ROE | 3,12% | 12,7% | 26,11% | 9,39% | 16,74% | 6,35% | 3,78% | 5,02% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 2,02x | 0,91x | 0,05x | 0,51x | 0,83x | 0,95x | 1,04x | 1,06x |
| Schuld/vrije kasstroom | 9,02x | 2,72x | 0,1x | 5,56x | 76,97x | 5,43x | 5,01x | 4,14x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 41,09% | 35,5% | 18,87% | 40,64% | 61,79% | 61,7% | 43,71% | 36,4% |
| CAPEX / EBITDA (%) | 73,78% | 58,19% | 27,92% | 60,89% | 87,6% | 90,83% | 68,41% | 57,89% |
| CAPEX / FCF (%) | 329% | 173,59% | 55,26% | 667,56% | 8.126% | 520,26% | 329,68% | 225,15% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 1,94 | 3,903 | 5,78 | 3,216 | 3,058 | 3,655 | 3,334 | 3,562 |
| Variatie | - | 101,17% | 48,11% | -44,37% | -4,9% | 19,53% | -8,81% | 6,84% |
| Dividend per aandeel 1 | 0,38 | 1,35 | - | 1,4 | 1,22 | 0,9598 | 0,6324 | 0,817 |
| Variatie | - | 255,26% | - | - | -12,86% | -21,33% | -34,11% | 29,18% |
| Nettoactief per aandeel 1 | 12,55 | 13,86 | 19,14 | 18,12 | 18,12 | 18,88 | 18,95 | 19,27 |
| Variatie | - | 10,48% | 38,03% | -5,33% | 0% | 4,2% | 0,39% | 1,68% |
| WPA 1 | -4,235 | 2,041 | 4,263 | 0,869 | 1,869 | 1,273 | 0,8564 | 1,105 |
| Variatie | - | 148,19% | 108,87% | -79,62% | 115,07% | -31,9% | -32,72% | 29% |
| Aantal aandelen (in duizend) | 962.226 | 969.638 | 1.898.750 | 1.898.750 | 1.898.750 | 1.901.100 | 1.901.100 | 1.901.100 |
| Datum van publicatie | 17-02-21 | 16-02-22 | 26-02-23 | 23-01-24 | 21-01-25 | - | - | - |
1USD
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 12,9x | 19,1x |
| PBR-ratio | 0,87x | 0,87x |
| EV/omzet | 3,05x | 3,25x |
| Dividendrendement | 5,85% | 3,86% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
AA
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
15
Laatste slotkoers
16,39USD
Gemiddelde koersdoel
18,13USD
Spread / Gemiddelde doel
+10,58%
Kwartaalomzet - Afwijkingspercentage
Kies jouw editie
Alle financiële informatie op nationaal niveau
