Stock WOW WOOLWORTHS GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Woolworths Group Limited

Equities

WOW

AU000000WOW2

Food Retail & Distribution

Market Closed - Australian S.E.
Other stock markets
 02:10:45 2024-04-26 am EDT 		5-day change 1st Jan Change
31.59 AUD -1.50% Intraday chart for Woolworths Group Limited +0.61% -15.08%
Apr. 08 Grocery giants including Tesco, Woolworths team up to launch $125 million VC fund RE
Apr. 08 Australia supermarkets should face hefty fines for code of conduct breach, says report RE

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 41,689 45,453 46,570 42,865 48,386 38,574 - -
Enterprise Value (EV) 1 43,288 62,044 60,430 58,642 63,046 52,993 52,855 52,449
P/E ratio 16.2 x 39.1 x 22.4 x 5.5 x 30.1 x 1,040 x 20.8 x 19.5 x
Yield 3.07% 2.61% 2.94% 2.59% 2.61% 3.35% 3.55% 3.83%
Capitalization / Revenue 0.69 x 0.71 x 0.69 x 0.7 x 0.75 x 0.57 x 0.56 x 0.54 x
EV / Revenue 0.72 x 0.97 x 0.9 x 0.96 x 0.98 x 0.79 x 0.76 x 0.73 x
EV / EBITDA 11 x 10.9 x 9.64 x 11.6 x 11.1 x 8.9 x 8.53 x 8.09 x
EV / FCF 45.2 x 25.7 x 27 x 61 x 28.2 x 27.9 x 24.3 x 22.2 x
FCF Yield 2.21% 3.89% 3.7% 1.64% 3.55% 3.59% 4.11% 4.51%
Price to Book 4.22 x 5.19 x 3.38 x 7.2 x 7.56 x 7 x 6.46 x 5.8 x
Nbr of stocks (in thousands) 1,253,790 1,260,492 1,266,170 1,208,827 1,213,902 1,221,087 - -
Reference price 2 33.25 36.06 36.78 35.46 39.86 31.59 31.59 31.59
Announcement Date 8/28/19 8/26/20 8/25/21 8/24/22 8/22/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 59,984 63,675 67,278 60,849 64,294 67,339 69,096 71,814
EBITDA 1 3,946 5,677 6,271 5,051 5,694 5,953 6,193 6,485
EBIT 1 2,724 3,219 3,663 2,690 3,116 3,213 3,376 3,593
Operating Margin 4.54% 5.06% 5.44% 4.42% 4.85% 4.77% 4.89% 5%
Earnings before Tax (EBT) 1 2,598 1,785 2,950 8,478 2,322 2,499 2,735 2,945
Net income 1 2,693 1,165 2,074 7,934 1,618 51.35 1,880 2,025
Net margin 4.49% 1.83% 3.08% 13.04% 2.52% 0.08% 2.72% 2.82%
EPS 2 2.050 0.9220 1.642 6.448 1.323 0.0304 1.518 1.622
Free Cash Flow 1 957 2,412 2,235 962 2,235 1,902 2,175 2,364
FCF margin 1.6% 3.79% 3.32% 1.58% 3.48% 2.82% 3.15% 3.29%
FCF Conversion (EBITDA) 24.25% 42.49% 35.64% 19.05% 39.25% 31.95% 35.11% 36.46%
FCF Conversion (Net income) 35.54% 207.04% 107.76% 12.13% 138.13% 3,704.29% 115.68% 116.76%
Dividend per Share 2 1.020 0.9400 1.080 0.9200 1.040 1.058 1.122 1.210
Announcement Date 8/28/19 8/26/20 8/25/21 8/24/22 8/22/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2020 S2 2021 S1 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 32,410 31,265 35,845 31,433 15,947 15,947 31,894 28,955 33,169 31,125 34,635 32,946 36,335 33,166
EBITDA 3,141 2,536 3,415 2,856 - - 2,596 2,455 2,924 2,770 - 2,907 - -
EBIT 1,893 1,326 2,092 - - - 1,382 1,308 1,637 1,479 1,692 1,566 1,777 1,656
Operating Margin 5.84% 4.24% 5.84% - - - 4.33% 4.52% 4.94% 4.75% 4.89% 4.75% 4.89% 4.99%
Earnings before Tax (EBT) - - - - - - - - 1,215 - - 1,211 - -
Net income 887 278 1,135 939 - - - 871 845 773 - 849 - -
Net margin 2.74% 0.89% 3.17% 2.99% - - - 3.01% 2.55% 2.48% - 2.58% - -
EPS 0.7058 0.2162 0.9010 0.7410 - - - 0.7680 0.6660 0.6570 - 0.7000 - -
Dividend per Share 0.4600 0.4800 0.5300 0.5500 - - 0.3900 0.5300 0.4600 0.5800 - 0.5500 - -
Announcement Date 2/26/20 8/26/20 2/23/21 8/25/21 11/22/21 2/22/22 2/22/22 8/24/22 2/21/23 8/22/23 2/20/24 - - -
1AUD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,599 16,591 13,860 15,777 14,660 14,419 14,281 13,874
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.4052 x 2.922 x 2.21 x 3.124 x 2.575 x 2.422 x 2.306 x 2.139 x
Free Cash Flow 1 957 2,412 2,235 962 2,235 1,902 2,175 2,364
ROE (net income / shareholders' equity) 16.9% 17% 29.7% 41.1% 24.8% 30.3% 31.6% 30.9%
ROA (Net income/ Total Assets) 7.47% 5.14% 3.87% 4.18% 4.59% 5.3% 5.47% 5.79%
Assets 1 36,031 22,665 53,578 189,990 35,249 969.1 34,395 34,976
Book Value Per Share 2 7.880 6.950 10.90 4.930 5.270 4.510 4.890 5.450
Cash Flow per Share 2 2.250 3.600 3.660 2.750 3.890 3.580 3.640 3.760
Capex 1 1,991 2,149 2,389 2,416 2,519 2,150 1,966 1,992
Capex / Sales 3.32% 3.37% 3.55% 3.97% 3.92% 3.19% 2.84% 2.77%
Announcement Date 8/28/19 8/26/20 8/25/21 8/24/22 8/22/23 - - -
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Woolworths Group Limited

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
15
Last Close Price
31.59 AUD
Average target price
35.14 AUD
Spread / Average Target
+11.25%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Food Retail & Distribution

1st Jan change Capi.
WOOLWORTHS GROUP LIMITED Stock Woolworths Group Limited
-15.08% 25.16B
WALMART INC. Stock Walmart Inc.
+14.48% 485B
KROGER CO. (THE) Stock Kroger Co. (The)
+21.40% 40.05B
SYSCO CORPORATION Stock Sysco Corporation
+5.39% 38.37B
AHOLD DELHAIZE N.V. Stock Ahold Delhaize N.V.
+7.63% 28.47B
TESCO PLC Stock Tesco PLC
-0.55% 25.08B
AEON CO., LTD. Stock Aeon Co., Ltd.
+4.35% 17.88B
GEORGE WESTON LIMITED Stock George Weston Limited
+11.96% 17.99B
CP ALL Stock CP ALL
+1.34% 13.77B
US FOODS HOLDING CORP. Stock US Foods Holding Corp.
+13.08% 12.59B
Other Food Retail & Distribution
  1. Stock Market
  2. Equities
  3. WOW Stock
  4. Financials Woolworths Group Limited