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

Delayed Australian S.E.
Other stock markets
 10:24:31 2024-05-05 pm EDT 		5-day change 1st Jan Change
30.56 AUD -0.11% Intraday chart for Woolworths Group Limited -4.02% -17.85%
May. 03 Jarden Adjusts Woolworths Price Target to AU$39.90 from AU$40.40, Keeps at Overweight MT
May. 02 Australian Shares Post Small Gain After US Fed Keeps Rates Steady MT

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 41,689 45,453 46,570 42,865 48,386 37,353 - -
Enterprise Value (EV) 1 43,288 62,044 60,430 58,642 63,046 51,488 51,226 50,833
P/E ratio 16.2 x 39.1 x 22.4 x 5.5 x 30.1 x -1,597 x 21.3 x 19.6 x
Yield 3.07% 2.61% 2.94% 2.59% 2.61% 4.08% 3.47% 3.76%
Capitalization / Revenue 0.69 x 0.71 x 0.69 x 0.7 x 0.75 x 0.56 x 0.54 x 0.52 x
EV / Revenue 0.72 x 0.97 x 0.9 x 0.96 x 0.98 x 0.77 x 0.74 x 0.71 x
EV / EBITDA 11 x 10.9 x 9.64 x 11.6 x 11.1 x 8.73 x 8.48 x 8.02 x
EV / FCF 45.2 x 25.7 x 27 x 61 x 28.2 x 28 x 22.1 x 19.5 x
FCF Yield 2.21% 3.89% 3.7% 1.64% 3.55% 3.57% 4.53% 5.12%
Price to Book 4.22 x 5.19 x 3.38 x 7.2 x 7.56 x 7 x 6.62 x 5.94 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 30.59 30.59 30.59
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 67,253 68,878 71,608
EBITDA 1 3,946 5,677 6,271 5,051 5,694 5,897 6,039 6,341
EBIT 1 2,724 3,219 3,663 2,690 3,116 3,160 3,221 3,448
Operating Margin 4.54% 5.06% 5.44% 4.42% 4.85% 4.7% 4.68% 4.81%
Earnings before Tax (EBT) 1 2,598 1,785 2,950 8,478 2,322 2,453 2,547 2,786
Net income 1 2,693 1,165 2,074 7,934 1,618 11.28 1,770 1,935
Net margin 4.49% 1.83% 3.08% 13.04% 2.52% 0.02% 2.57% 2.7%
EPS 2 2.050 0.9220 1.642 6.448 1.323 -0.0192 1.438 1.562
Free Cash Flow 1 957 2,412 2,235 962 2,235 1,839 2,322 2,602
FCF margin 1.6% 3.79% 3.32% 1.58% 3.48% 2.73% 3.37% 3.63%
FCF Conversion (EBITDA) 24.25% 42.49% 35.64% 19.05% 39.25% 31.19% 38.46% 41.03%
FCF Conversion (Net income) 35.54% 207.04% 107.76% 12.13% 138.13% 16,300.19% 131.19% 134.45%
Dividend per Share 2 1.020 0.9400 1.080 0.9200 1.040 1.249 1.062 1.151
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 32,464 36,251 33,181
EBITDA 3,141 2,536 3,415 2,856 - - 2,596 2,455 2,924 2,770 - - - -
EBIT 1,893 1,326 2,092 - - - 1,382 1,308 1,637 1,479 1,692 1,532 1,750 1,602
Operating Margin 5.84% 4.24% 5.84% - - - 4.33% 4.52% 4.94% 4.75% 4.89% 4.72% 4.83% 4.83%
Earnings before Tax (EBT) - - - - - - - - 1,215 - - - - -
Net income 887 278 1,135 939 - - - 871 845 773 - - - -
Net margin 2.74% 0.89% 3.17% 2.99% - - - 3.01% 2.55% 2.48% - - - -
EPS 0.7058 0.2162 0.9010 0.7410 - - - 0.7680 0.6660 0.6570 - - - -
Dividend per Share 0.4600 0.4800 0.5300 0.5500 - - 0.3900 0.5300 0.4600 0.5800 - - - -
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 14,134 13,873 13,480
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.4052 x 2.922 x 2.21 x 3.124 x 2.575 x 2.397 x 2.297 x 2.126 x
Free Cash Flow 1 957 2,412 2,235 962 2,235 1,839 2,322 2,602
ROE (net income / shareholders' equity) 16.9% 17% 29.7% 41.1% 24.8% 30.1% 32% 32.1%
ROA (Net income/ Total Assets) 7.47% 5.14% 3.87% 4.18% 4.59% 5.48% 5.4% 5.78%
Assets 1 36,031 22,665 53,578 189,990 35,249 206.1 32,773 33,488
Book Value Per Share 2 7.880 6.950 10.90 4.930 5.270 4.370 4.620 5.150
Cash Flow per Share 2 2.250 3.600 3.660 2.750 3.890 3.470 3.610 3.810
Capex 1 1,991 2,149 2,389 2,416 2,519 2,081 1,964 1,985
Capex / Sales 3.32% 3.37% 3.55% 3.97% 3.92% 3.09% 2.85% 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
30.59 AUD
Average target price
33.96 AUD
Spread / Average Target
+11.01%
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
-17.85% 24.7B
WALMART INC. Stock Walmart Inc.
+13.83% 482B
KROGER CO. (THE) Stock Kroger Co. (The)
+19.84% 39.53B
SYSCO CORPORATION Stock Sysco Corporation
+3.05% 37.53B
LOBLAW COMPANIES LIMITED Stock Loblaw Companies Limited
+20.00% 34.36B
AHOLD DELHAIZE N.V. Stock Ahold Delhaize N.V.
+8.01% 28.83B
TESCO PLC Stock Tesco PLC
+2.69% 26.09B
GEORGE WESTON LIMITED Stock George Weston Limited
+12.77% 18.13B
AEON CO., LTD. Stock Aeon Co., Ltd.
+2.60% 18.1B
CP ALL Stock CP ALL
+4.02% 14.21B
Other Food Retail & Distribution
  1. Stock Market
  2. Equities
  3. WOW Stock
  4. Financials Woolworths Group Limited