Frontierby eninvs

Language: EN · RU

← Region

Woodside Energy USD

Update

Sector: Oil & LNG

AU_WDS

Price chart

27.79 AUDDay -1.12%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
27.79 AUD · -1.12%
Market cap
34.6 bn USD

Growth

Δ revenue y/y
-1.5%
Δ EBITDA y/y
-6.3%

Multiples

P/E (LTM)
12.7x
3y avg: 15.7x
P/B (FY)
1.0x
EV/EBITDA (LTM)
4.2x
3y avg: 4.1x

Cash return

Dividend yield
5.9%
FCF yield (LTM)
-2.3%

Value creation

to fair market cap at the 3-yr-average EV/EBITDA
Upside (potential)
-9.6%
↓ details

Liquidity

Daily turnover (listing)
99.8 mln AUD

Shares: yahoo_fundamentals_timeseries/WDS.AX

Financial dynamics

Monetary columns are in B USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueB USDOperating profitB USDD&AB USDEBITDAB USDNet profitB USDOperating CFB USDCapex + M&AB USDAssetsB USDEquityB USDROE (annualized)Net debtB USDSource
2025-12-31FY 2025 (12M)OK13.0
y/y -1.5%
4.5
y/y -20.1%
5.2
y/y 10.1%
9.8
y/y -6.3%
2.7
y/y -23.9%
7.2-8.066.5
y/y 8.5%
35.9
y/y 1.5%
7.6%6.3—
2024-12-31FY 2024 (12M)OK13.2
y/y -5.8%
5.7
y/y -12.3%
4.8
y/y 15.1%
10.4
y/y -1.6%
3.6
y/y 115.2%
5.8-4.961.3
y/y 10.7%
35.4
y/y 2.9%
10.2%6.1—
2023-12-31FY 2023 (12M)OK14.0
y/y —
6.5
y/y —
4.1
y/y —
10.6
y/y —
1.7
y/y —
6.1-5.355.4
y/y —
34.4
y/y —
—3.1—
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

05 00010 00015 0002023 FY2024 FY2025 FY

Year-over-year change

-8%-6%-4%-2%0%2023 FY2024 FY2025 FY

Cash flow

FCF ($ mln)

-1 000-50005002023 FY2024 FY2025 FY

Net debt / cash ($ mln)

02 0004 0006 0002023 FY2024 FY2025 FY

Key-commodity price — Brent

Current 73spot vs LTM -4%

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: -34.4%

Main driver: Brent -5% vs LTM; revenue ×0.96 vs costs ×1.04; EBITDA 9 354→8 682; at 3.4× EV/EBITDA → -34%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $3y vs LTM
Brent (rev)+85%72.9376.5880.29-5%+5%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue12 984
LTM EBITDA9 354
LTM cash costs (revenue − EBITDA)3 630
2 · Revenue projection
Revenue multiplier — spot×0.959 (-4%)
= Spot revenue12 457
Revenue multiplier — 3y price×1.041 (+4%)
= 3-year-price revenue13 518
3 · Costs projection
Cost multiplier — spot×1.040 (+4%)
= Spot cash costs3 775
Cost multiplier — 3y price×1.040 (+4%)
= 3-year-price cash costs3 775
4 · EBITDA projection (revenue − costs)
= Spot EBITDA8 682
= 3-year-price EBITDA9 743
Conservative EBITDA = min(spot, avg)8 682
5 · Valuation → target market cap
Historical EV/EBITDA (75th pct)3.4x
Target EV = EV/EBITDA × conservative EBITDA29 227
Net debt6 256
Target market cap = EV − net debt22 971
Current market cap34 993

Upside = target market cap ÷ current − 1 = -34.4%

Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.

PeriodAct. revModel revΔ revAct. EBITDAModel EBITDAΔ EBITDA
2023 FY13 99414 425-3.0%7 6709 678-20.8%
2024 FY13 17913 639-3.4%9 4667 061+34.1%
2025 FY12 98411 548+12.4%9 3547 687+21.7%

Revenue growth & acceleration

Growth accelerating ▲
Last-year revenue growth -1% vs -6% the year before — a +4.3 pp move. 3-year CAGR -8%.
revenue growth by year: 2023 -17% · 2024 -6% · 2025 -1%
The growth-acceleration signal behind the GARP+acceleration strategy — it favours companies whose revenue growth is speeding up and flags those slowing down (the second derivative of growth).

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 4.7x · target 75th pct (3y) 4.7x · LTM avg 5.1x

EV/EBITDA (LTM)EV/EBITDA (projected)target 75th pct (projected, 3y)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-03-040.8349 AUDEx-dividend: 0.8349 AUD per sharePaidYahoo Finance (ex-div)
2025-08-280.8182 AUDEx-dividend: 0.8182 AUD per sharePaidYahoo Finance (ex-div)
2025-03-050.8486 AUDEx-dividend: 0.8486 AUD per sharePaidYahoo Finance (ex-div)
2024-09-051.0201 AUDEx-dividend: 1.0201 AUD per sharePaidYahoo Finance (ex-div)
2024-03-060.9168 AUDEx-dividend: 0.9168 AUD per sharePaidYahoo Finance (ex-div)
2023-08-311.243 AUDEx-dividend: 1.243 AUD per sharePaidYahoo Finance (ex-div)
2023-03-072.1544 AUDEx-dividend: 2.1544 AUD per sharePaidYahoo Finance (ex-div)
2022-09-081.5995 AUDEx-dividend: 1.5995 AUD per sharePaidYahoo Finance (ex-div)
2022-02-231.4616 AUDEx-dividend: 1.4616 AUD per sharePaidYahoo Finance (ex-div)
2021-08-300.4103 AUDEx-dividend: 0.4103 AUD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)