Woodside Energy Group Ltd American Depositary Receipt (WDS) Financials

EPS

Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.

Revenue

Outlined bar is the consensus estimate; solid is reported.

Results

Periods without a consensus estimate or a reported figure show a dash.

Period	EPS estimate	EPS actual	EPS surprise %	Revenue estimate	Revenue actual	Revenue surprise %
Q3 22	$0.79	$0.93	+17.7%	—	—	—
Q2 22	—	$1.44	—	—	—	—

EPS

Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.

Revenue

Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.

Results

Periods without a consensus estimate or a reported figure show a dash.

Period	EPS estimate	EPS actual	EPS surprise %	Revenue estimate	Revenue actual	Revenue surprise %
FY25	—	$1.43	—	—	$13B	—
FY24	—	$1.89	—	—	$13.2B	—
FY23	—	$0.88	—	—	$14B	—
FY22	—	$4.3	—	—	$16.8B	—
FY21	—	$2.06	—	—	$4.4B	—
FY20	—	-$4.24	—	—	$2.3B	—
FY19	—	$0.37	—	—	$3.2B	—
FY18	—	$1.48	—	—	$3.4B	—
FY17	—	$1.2

Total revenue

Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.

Period	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Revenue	$2.6B	$2.5B	$3.4B	$3.2B	$2.3B	$4.4B	$16.8B	$14B	$13.2B	$13B
YoY change	-17.8%	-4.76%	+35%	-5.94%	-28%	+93.4%	+281%	-16.8%	-5.82%	-1.48%

Revenue and profits

Revenue, gross profit, operating income, and net income per period.

Condensed income statement

Click a row to chart it; unreported figures show a dash.

Period	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Revenue	2.6B	2.5B	3.4B	3.2B	2.3B	4.4B	16.8B	14B	13.2B	13B
Cost of revenue	592.8M	504M	743.7M	731M	1.9B	2.4B	6.5B	7.5B	7.5B	8.4B
Gross profit	2B	2B	2.6B	2.4B	389.9M	2B	10.3B	6.5B	5.7B	4.5B
Gross margin	77.4%	79.8%	77.9%	77%	17.1%	44.8%	61.1%	46.3%	43.1%	34.9%
Research & development	—	—	—	—	—	—	—	—	—	—
Selling, general & administrative	84.3M	62.8M	65.3M	107.8M	138.2M	143.3M	—	—	—	—
Operating expenses	312.6M	194M	238.4M	211.8M	466M	569.3M	-735M	-322M	-624M	—
Operating income	880M	1B	1.5B	1.2B	62.1M	1.6B	11B	6.5B	5.7B	4.5B
Operating margin	33.6%	41.9%	43.6%	36.5%	2.72%	35.1%	65.5%	46.3%	43.1%	34.9%
Non-operating income, net	—	—	-26M	-467.3M	-5.3B	1B	-1.8B	-3.2B	-1.2B	-647M
Pretax income	849.6M	992.8M	1.3B	546.5M	-3.4B	2.1B	9.2B	3.3B	4.4B	3.8B
Income tax	232.7M	282.8M	398.2M	304.3M	-928.8M	795M	2.6B	1.6B	723M	1.1B
Net income	616.9M	710.1M	930.1M	242.2M	-2.5B	1.3B	6.6B	1.7B	3.6B	2.7B
Net margin	23.5%	28.4%	27.6%	7.64%	-110.4%	29.2%	39.1%	12.3%	27.7%	21.1%
EBITDA	1.7B	1.8B	2.4B	2.3B	1.2B	2.6B	11.4B	9.6B	9.5B	9.5B
EPS	1.03	1.2	1.48	0.37	-4.24	2.06	4.3	0.88	1.89	1.43
Diluted EPS	1.03	1.2	1.48	0.37	-4.24	2.04	4.26	0.87	1.87	1.42

Assets vs. liabilities & equity

What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.

Condensed balance sheet

Click a row to chart it; unreported figures show a dash.

Period	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Cash & short-term investments	180.7M	201.6M	169.9M	128.7M	341.7M	2.1B	6.9B	1.9B	4.1B	5.9B
Receivables	125.5M	180.1M	168.6M	131.9M	104M	96.4M	1.1B	963M	972M	948M
Inventory	94.5M	117.9M	98.3M	111.6M	79.3M	128.1M	678M	616M	684M	693M
Total current assets	570.6M	642.2M	1.5B	2.9B	2.7B	2.7B	9.3B	5.1B	7.6B	8.6B
Property, plant & equipment	15.1B	15.8B	15.8B	15.8B	12.8B	16.9B	44.3B	-10.2B	-14.9B	-11.4B
Goodwill & intangibles	—	—	—	—	—	0	9.2B	8.4B	9.7B	9.7B
Total assets	15.7B	16.1B	17.2B	18.6B	15.6B	16.8B	59.3B	55.4B	61.3B	66.5B
Accounts payable	124.9M	150.3M	134.4M	142M	63.4M	121.1M	2B	1.7B	2.1B	1.7B
Short-term debt	48.2M	48.2M	80.5M	100.2M	575M	296.7M	584M	298M	1.2B	941M
Total current liabilities	610.5M	689.8M	662.5M	717.1M	1.3B	1.7B	6.6B	5B	5.9B	5.4B
Long-term debt	3.1B	3.2B	2.5B	4.3B	4.2B	4B	6.2B	6.2B	10.4B	12.8B
Total liabilities	5.8B	6B	5.6B	7.6B	7.4B	7.8B	22.2B	20.2B	25.1B	26.7B
Shareholders' equity	9.9B	10.1B	11.6B	11B	8.2B	9B	37.1B	35.2B	36.2B	39.8B
Total debt	3.2B	3.2B	2.6B	4.4B	4.8B	4.3B	6.8B	6.5B	11.6B	13.7B
Net debt	3B	3B	2.5B	4.2B	4.6B	2.4B	583M	4.8B	7.7B	8B

P/E

Annual history by fiscal year; click a table row below to chart a different metric.

Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.

Key stats

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Market cap	19B	21.9B	20.4B	22.5B	16.6B	15.3B	24.3B	—	21.2B	—	—
Enterprise value	22B	24.9B	22.8B	26.7B	21.1B	17.5B	24.2B	—	28.7B	—	—
Shares outstanding	846.1M	852.1M	921.2M	935.8M	951.1M	962.6M	1B	1.4B	1.4B	1.9B	1.9B

Valuation

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
P/E	30.8	30.9	21.9	92.9	—	11.9	3.7	—	5.82	—	—
P/S	7.24	8.78	6.04	7.09	7.28	3.47	1.45	—	1.61	—	—
P/B	1.91	2.18	1.75	2.04	2.04	1.7	0.66	—	0.59	—	—
EV/EBITDA	12.8	13.8	9.47	11.7	17	6.68	2.14	—	3.03	—	—
EV/Sales	8.38	9.99	6.77	8.43	9.24	3.97	1.44	—	2.18	—	—
Earnings yield	3.25%	3.24%	4.57%	1.08%	—	8.43%	27%	—	17.2%	—	—
FCF yield	8.59%	6.94%	8.88%	9.31%	1.64%	5.74%	23.3%	—	4.46%	—	—

Profitability

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Gross margin	77.4%	79.8%	77.9%	77%	17.1%	44.8%	61.1%	46.3%	43.1%	34.9%	34.9%
Operating margin	33.6%	41.9%	43.6%	36.5%	2.72%	35.1%	65.5%	46.3%	43.1%	34.9%	34.9%
Net margin	23.5%	28.4%	27.6%	7.64%	-110.4%	29.2%	39.1%	12.3%	27.7%	21.1%	21.1%
ROE	6.21%	7.05%	8.01%	2.19%	-30.9%	14.3%	17.7%	4.9%	10.1%	6.87%	6.87%
ROA	3.93%	4.41%	5.42%	1.3%	-16.1%	7.69%	11.1%	3.11%	5.95%	4.12%	4.12%
ROIC	4.95%	5.72%	7.32%	3.36%	0.49%	8.56%	21.3%	8.58%	10.9%	6.77%	6.77%
Return on tangible assets	3.93%	4.41%	5.42%	1.3%	-16.1%	7.69%	13.1%	3.66%	7.06%	4.82%	4.82%

Financial health

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Current ratio	0.93	0.93	2.31	4.11	2.03	1.63	1.41	1.03	1.29	1.59	1.59
Quick ratio	0.78	0.76	2.16	3.95	1.97	1.55	1.3	0.9	1.17	1.46	1.46
Debt / equity	0.32	0.32	0.23	0.39	0.59	0.48	0.18	0.18	0.32	0.34	0.34
Debt / assets	0.2	0.2	0.15	0.23	0.31	0.26	0.11	0.12	0.19	0.21	0.21
Net debt / EBITDA	1.73	1.67	1.02	1.85	3.6	0.83	-0.01	0.47	0.79	0.82	0.82
Interest coverage	24.9	17.7	10.7	3.69	-17.3	17.1	71	13.7	14	15.8	15.8
Effective tax rate	27.4%	28.5%	30%	55.7%	0%	38.1%	28.3%	47.4%	16.5%	28.9%	28.9%

Per share

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Revenue per share	3.1	2.93	3.66	3.39	2.4	4.59	16.7	10.2	9.69	6.85	6.85
EPS (basic)	1.03	1.2	1.48	0.37	-4.24	2.06	4.3	0.88	1.89	1.43	1.43
EPS (diluted)	1.03	1.2	1.48	0.37	-4.24	2.04	4.26	0.87	1.87	1.42	1.42
Book value per share	11.7	11.8	12.6	11.8	8.58	9.37	36.9	25.7	26.6	21	21
FCF per share	1.93	1.79	1.96	2.24	0.29	0.91	5.65	0.62	0.7	-0.41	-0.41
Cash per share	0.21	0.24	0.18	0.14	0.36	2.2	6.83	1.43	3.02	3.13	3.13
Capex per share	—	—	0.26	0.01	—	0.01	—	3.87	3.61	4.21	4.21

Capital allocation

Metric	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Capex / revenue	—	—	7.01%	0.34%	—	0.13%	—	37.8%	37.2%	61.4%	61.4%
Capex / operating cash flow	—	—	—	—	—	0.12%	—	86.1%	83.8%	110.9%	110.9%
Payout ratio	29.1%	73.8%	62%	278%	-11.4%	14.2%	38.9%	247%	67.2%	73.5%	73.5%
Dividend yield	0.94%	2.39%	2.83%	2.99%	1.73%	1.2%	10.5%	—	11.5%	—	—

Yield

—

trailing twelve months

Frequency

Semi-annual

Last dividend

$0.57

ex-dividend Sep 4, 2026

Payout ratio

74%

of earnings

Dividend growth

0 years

consecutive annual raises

Dividend per share

Split-adjusted payout per share by ex-dividend date.

Recent payouts

Ex-dividend	Amount
Sep 4, 2026	$0.57
Mar 6, 2026	$0.59
Mar 7, 2025	$0.53

EPS

Revenue

Results

EPS

Revenue

Results

Total revenue

Revenue and profits

Condensed income statement

Assets vs. liabilities & equity

Condensed balance sheet

P/E

Key stats

Valuation

Profitability

Financial health

Per share

Capital allocation

Dividend per share

Recent payouts

Cash generation and uses

Condensed cash flow statement

Woodside Energy Group Ltd American Depositary Receipt Financials

EPS

Revenue

Results

EPS

Revenue

Results

Total revenue

Revenue and profits

Condensed income statement

Assets vs. liabilities & equity

Condensed balance sheet

P/E

Key stats

Valuation

Profitability

Financial health

Per share

Capital allocation

Dividend per share

Recent payouts

Cash generation and uses

Condensed cash flow statement