|
Delayed
Australian S.E.
20:59:08 2026-11-02 EST
|
5-day change | 1st Jan Change | ||
| 39.73 AUD | +0.68% |
|
-3.10% | +35.26% |
| 11-01 | Australian shares edge lower as miners retreat, RBA decision looms | RE |
| 10-30 | Woolworths Group Limited - Shareholder/Analyst Call |
Company Valuation: Woolworths Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 43,699 | 48,374 | 41,261 | 38,025 | 49,153 | 48,110 | - | - |
| Change | - | 10.7% | -14.7% | -7.84% | 29.27% | -2.12% | - | - |
| Enterprise Value (EV) 1 | 59,476 | 63,034 | 56,765 | 54,014 | 64,222 | 62,662 | 61,620 | 61,171 |
| Change | - | 5.98% | -9.95% | -4.85% | 18.9% | -2.43% | -1.66% | -0.73% |
| P/E | 5.61x | 30.1x | 380x | 39.7x | 43.5x | 27.2x | 24.5x | 22.4x |
| PBR | 7.34x | 7.56x | 7.63x | 7.83x | 10.3x | 9.15x | 8.25x | 7.45x |
| PEG | - | -0.4x | -4.1x | 0x | 2.4x | 0.5x | 2.2x | 2.42x |
| Capitalization / Revenue | 0.72x | 0.75x | 0.61x | 0.55x | 0.69x | 0.64x | 0.62x | 0.59x |
| EV / Revenue | 0.98x | 0.98x | 0.84x | 0.78x | 0.9x | 0.84x | 0.79x | 0.75x |
| EV / EBITDA | 11.8x | 11.1x | 9.46x | 9.46x | 10.5x | 9.71x | 9x | 8.46x |
| EV / EBIT | 22.1x | 20.2x | 17.6x | 19.6x | 20.7x | 18.5x | 16.8x | 15.6x |
| EV / FCF | 61.8x | 28.2x | 31.3x | 26.7x | 25.6x | 23.7x | 20.2x | 20.2x |
| FCF Yield | 1.62% | 3.55% | 3.19% | 3.74% | 3.91% | 4.22% | 4.95% | 4.94% |
| Dividend per Share 2 | 0.92 | 1.04 | 1.44 | 0.84 | 0.97 | 1.075 | 1.199 | 1.316 |
| Rate of return | 2.54% | 2.61% | 4.26% | 2.7% | 2.41% | 2.72% | 3.04% | 3.33% |
| EPS 2 | 6.448 | 1.323 | 0.089 | 0.784 | 0.925 | 1.452 | 1.612 | 1.761 |
| Distribution rate | 14.3% | 78.6% | 1,618% | 107% | 105% | 74% | 74.4% | 74.7% |
| Net sales 1 | 60,849 | 64,294 | 67,922 | 69,077 | 71,539 | 74,710 | 77,780 | 81,241 |
| EBITDA 1 | 5,051 | 5,694 | 6,001 | 5,707 | 6,089 | 6,452 | 6,846 | 7,231 |
| EBIT 1 | 2,690 | 3,116 | 3,223 | 2,754 | 3,105 | 3,383 | 3,662 | 3,921 |
| Net income 1 | 7,934 | 1,618 | 108 | 963 | 1,138 | 1,782 | 1,977 | 2,171 |
| Net Debt 1 | 15,777 | 14,660 | 15,504 | 15,989 | 15,069 | 14,552 | 13,510 | 13,061 |
| Reference price 2 | 36.15 | 39.85 | 33.79 | 31.14 | 40.24 | 39.46 | 39.46 | 39.46 |
| Nbr of stocks (in thousands) | 1,208,827 | 1,213,902 | 1,221,098 | 1,221,095 | 1,221,499 | 1,219,199 | - | - |
| Announcement Date | 8/24/22 | 8/22/23 | 8/27/24 | 8/26/25 | 8/25/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.67x | 0.85x | 9.83x | 2.67% | 34.5B | |
| 42.91x | 1.37x | 20.97x | 0.81% | 980B | |
| 26.67x | 1.27x | 11.1x | 0.89% | 56.93B | |
| 17.23x | 0.6x | 8.64x | 2.99% | 45.12B | |
| 17.18x | 0.68x | 12.73x | 2.67% | 40.78B | |
| 13.31x | 0.36x | 6.73x | 2.26% | 39.43B | |
| 22.48x | 0.97x | 6.47x | 5.14% | 38.33B | |
| 12.34x | 0.47x | 5.95x | 3.84% | 31.95B | |
| 16.95x | 0.66x | 7.53x | 2.78% | 30.62B | |
| 22.16x | 0.81x | 6.74x | 1.17% | 28.87B | |
| Average | 21.89x | 0.80x | 9.67x | 2.52% | 132.64B | |
| Weighted average by Cap. | 36.90x | 1.21x | 17.76x | 1.29% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WOW Stock
- Valuation Woolworths Group Limited
Select your edition
All financial news and data tailored to specific country editions
