WOODSIDE ENERGY GROUP LTD Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 24,48 AUD | -1,88% |
|
-5,23% | -0,49% |
| 23/01 | Capricorn Energy ontvangt uitbetaling voor productiedeal in Senegal | AN |
| 23/01 | Capricorn Energy stelt $50 miljoen veilig voor de verkoop van belangen in Senegal | MT |
Voorlopige winst- en verliesrekening: Woodside Energy Group Ltd
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.427 | 3.451 | 6.778 | 16.615 | 14.028 | 13.151 | 12.581 | 12.580 |
| Variatie | - | -22,05% | 96,41% | 145,13% | -15,57% | -6,25% | -4,34% | -0,01% |
| EBITDA 1 | 3.531 | 1.922 | 4.135 | 11.234 | 9.363 | 9.463 | 8.733 | 8.002 |
| Variatie | - | -45,57% | 115,14% | 171,68% | -16,65% | -100% | -7,71% | -8,37% |
| Bedrijfsresultaat (EBIT) 1 | 1.811 | -293 | 2.435 | 8.286 | 5.224 | 4.927 | 3.997 | 3.549 |
| Variatie | - | - | - | 240,29% | -36,95% | -100% | -18,86% | -11,21% |
| Betaalde rente 1 | -229 | -269 | -203 | -12 | -34 | -222,3 | -363,2 | -407,2 |
| Resultaat voor belastingen (EBT) 1 | 862 | -5.440 | 3.290 | 9.174 | 3.273 | 4.688 | 3.611 | 3.267 |
| Variatie | - | - | - | 178,84% | -64,32% | -100% | -22,97% | -9,54% |
| Nettowinst (verlies) 1 | 343 | -4.028 | 1.983 | 6.498 | 1.660 | 3.526 | 2.217 | 1.868 |
| Variatie | - | - | - | 227,69% | -74,45% | -100% | -37,14% | -15,76% |
| Datum van publicatie | 12-02-20 | 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 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 2.791 | 3.888 | 3.772 | 583 | 4.749 | 7.158 | 9.086 | 9.936 |
| Variatie | - | 39,3% | -2,98% | -84,54% | 714,58% | 50,73% | 26,93% | 9,36% |
| Datum van publicatie | 12-02-20 | 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 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 1.213 | 1.418 | 2.406 | 3.136 | 5.701 | 8.126 | 5.385 | 4.248 |
| Variatie | - | 16,9% | 69,68% | 30,34% | 81,79% | 42,54% | 2,85% | -21,11% |
| Vrije kasstroom (FCF) 1 | 2.092 | 431 | 1.386 | 5.675 | 854 | 745 | 1.281 | 2.756 |
| Variatie | - | -79,4% | 221,58% | 309,45% | -84,95% | -12,76% | 71,95% | 115,12% |
| Datum van publicatie | 12-02-20 | 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 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 79,76% | 55,69% | 61,01% | 67,61% | 66,75% | 73,64% | 69,42% | 63,61% |
| EBIT-marge (%) | 40,91% | -8,49% | 35,93% | 49,87% | 37,24% | 38,34% | 31,77% | 28,21% |
| EBT-marge (%) | 19,47% | -157,64% | 48,54% | 55,22% | 23,33% | 36,48% | 28,7% | 25,97% |
| Nettomarge (%) | 7,75% | -116,72% | 29,26% | 39,11% | 11,83% | 27,44% | 17,62% | 14,85% |
| FCF-marge (%) | 47,26% | 12,49% | 20,45% | 34,16% | 6,09% | 5,8% | 10,18% | 21,91% |
| Vrije kasstroom/nettoresultaat (%) | 609,91% | -10,7% | 69,89% | 87,33% | 51,45% | 21,13% | 57,79% | 147,56% |
Winstgevendheid | ||||||||
| ROA | 3,77% | 1,66% | 7,76% | 15,15% | 5,79% | 7,39% | 4,75% | 4,09% |
| ROE | 6,23% | 3,12% | 12,7% | 26,11% | 9,39% | 9,39% | 6,17% | 4,86% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 0,79x | 2,02x | 0,91x | 0,05x | 0,51x | 0,76x | 1,04x | 1,24x |
| Schuld/vrije kasstroom | 1,33x | 9,02x | 2,72x | 0,1x | 5,56x | 9,61x | 7,09x | 3,61x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 27,4% | 41,09% | 35,5% | 18,87% | 40,64% | 61,79% | 42,8% | 33,77% |
| CAPEX / EBITDA (%) | 34,35% | 73,78% | 58,19% | 27,92% | 60,89% | 55,33% | 61,66% | 53,09% |
| CAPEX / FCF (%) | 57,98% | 329% | 173,59% | 55,26% | 667,56% | 702,81% | 420,37% | 154,17% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 3,532 | 1,94 | 3,903 | 5,78 | 3,216 | 3,415 | 3,655 | 3,349 |
| Variatie | - | -45,07% | 101,17% | 48,11% | -44,37% | 6,2% | 7,04% | -8,39% |
| Dividend per aandeel 1 | 0,91 | 0,38 | 1,35 | - | 1,4 | 1,305 | 0,8317 | 0,7421 |
| Variatie | - | -58,24% | 255,26% | - | - | -6,79% | -36,27% | -10,77% |
| Nettoactief per aandeel 1 | 17,63 | 12,55 | 13,86 | 19,14 | 18,12 | 18,68 | 18,73 | 18,88 |
| Variatie | - | -28,84% | 10,48% | 38,03% | -5,33% | 3,09% | 0,29% | 0,82% |
| WPA 1 | 0,367 | -4,235 | 2,041 | 4,263 | 0,869 | 1,849 | 1,128 | 0,972 |
| Variatie | - | -1.253,95% | -148,19% | 108,87% | -79,62% | 112,83% | -38,99% | -13,86% |
| Aantal aandelen (in duizend) | 942.287 | 962.226 | 969.638 | 1.898.750 | 1.898.750 | 1.898.750 | 1.898.750 | 1.898.750 |
| Datum van publicatie | 12-02-20 | 17-02-21 | 16-02-22 | 26-02-23 | 23-01-24 | - | - | - |
1USD
Geschatte gegevens
| 2024 | 2025 * | |
|---|---|---|
| K/w-verhouding | 8,37x | 13,7x |
| PBR-ratio | 0,83x | 0,83x |
| EV/omzet | 2,2x | 3,06x |
| Dividendrendement | 8,43% | 5,37% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
14
Laatste slotkoers
15,48USD
Gemiddelde koersdoel
18,20USD
Spread / Gemiddelde doel
+17,62%
