Valuation Woolworths Group Limited

Equities

Delayed Australian S.E. Other stock markets 06:19:56 2026-01-22 pm EST			5-day change	1st Jan Change
30.72 ^AUD	-0.13%		+1.75%	+4.59%

Jan. 21	Commerce Commission Issues Warning to Woolworths New Zealand For 'Likely Breach' Of Grocery Industry Competition Act	MT
Jan. 15	Woolworths Group to Collaborate on Commercial-Scale Trial of Cattle Supplement	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	48,279	43,034	48,228	41,261	37,988	37,539	-	-
Change	-	-10.86%	12.07%	-14.45%	-7.93%	-1.18%	-	-
Enterprise Value (EV) ¹	62,139	58,811	62,888	56,765	53,977	53,569	53,310	52,971
Change	-	-5.36%	6.93%	-9.74%	-4.91%	-0.76%	-0.48%	-0.63%
P/E ratio	23.2x	5.52x	30x	380x	39.7x	24.8x	21.8x	19.7x
PBR	3.5x	7.23x	7.54x	7.63x	7.82x	7.18x	6.55x	5.98x
PEG	-	0x	-0.4x	-4.1x	0x	0.4x	1.6x	1.9x
Capitalization / Revenue	0.72x	0.71x	0.75x	0.61x	0.55x	0.52x	0.51x	0.49x
EV / Revenue	0.92x	0.97x	0.98x	0.84x	0.78x	0.75x	0.72x	0.69x
EV / EBITDA	9.91x	11.6x	11x	9.46x	9.46x	8.89x	8.28x	7.79x
EV / EBIT	17x	21.9x	20.2x	17.6x	19.6x	17.9x	16.3x	15x
EV / FCF	27.8x	61.1x	28.1x	31.3x	26.7x	23.4x	19.4x	17.7x
FCF Yield	3.6%	1.64%	3.55%	3.19%	3.75%	4.28%	5.15%	5.65%
Dividend per Share ²	1.08	0.92	1.04	1.44	0.84	0.9403	1.064	1.18
Rate of return	2.83%	2.58%	2.62%	4.26%	2.7%	3.06%	3.46%	3.84%
EPS ²	1.642	6.448	1.323	0.089	0.784	1.241	1.413	1.561
Distribution rate	65.8%	14.3%	78.6%	1,618%	107%	75.8%	75.4%	75.6%
Net sales ¹	67,278	60,849	64,294	67,922	69,077	71,515	74,187	76,838
EBITDA ¹	6,271	5,051	5,694	6,001	5,707	6,026	6,442	6,802
EBIT ¹	3,663	2,690	3,116	3,223	2,754	2,986	3,272	3,536
Net income ¹	2,074	7,934	1,618	108	963	1,527	1,731	1,917
Net Debt ¹	13,860	15,777	14,660	15,504	15,989	16,029	15,770	15,432
Reference price ²	38.13	35.60	39.73	33.79	31.11	30.76	30.76	30.76
Nbr of stocks (in thousands)	1,266,170	1,208,827	1,213,902	1,221,098	1,221,095	1,220,399	-	-
Announcement Date	8/25/21	8/24/22	8/22/23	8/27/24	8/26/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WOOLWORTHS GROUP LIMITED	24.57x	0.74x	8.83x	3.08%	25.16B
WALMART INC.	41.56x	1.41x	22.28x	0.78%	951B
LOBLAW COMPANIES LIMITED	35.63x	1.24x	10.88x	0.88%	53.28B
AEON CO., LTD.	97.14x	1x	16.62x	0.58%	40.98B
KROGER CO. (THE)	42.58x	0.37x	6.79x	2.15%	40.45B
SYSCO CORPORATION	17.69x	0.58x	10.98x	2.81%	36.84B
TESCO PLC	15.78x	0.53x	7.81x	3.4%	36.05B
AHOLD DELHAIZE N.V.	13.23x	0.49x	6.2x	3.65%	34.14B
GEORGE WESTON LIMITED	28.66x	0.78x	6.44x	1.19%	26.62B
US FOODS HOLDING CORP.	28.42x	0.59x	12.19x	-.--%	18.69B
Average	34.52x	0.77x	10.90x	1.85%	126.35B
Weighted average by Cap.	40.14x	1.24x	19.19x	1.08%