Pricing Log in Create free account
Friday 6 November 2026 Export WDS’s income statement to Excel — free account

Woodside Energy Group Ltd

WDS Energy Oil & Gas E&P

Woodside Energy Group Ltd’s revenue for fiscal 2025 (year ended December 2025) was $13.0 billion, down 1.48% from fiscal 2024.

21.56 0.05 +0.23%
Market cap
$40.7B
P/E
3.3×
Fwd P/E
12.0×
Dividend yield
5.38%
F-score
5/9
Altman Z
1.13
Beneish M
−2.99
Dividend safety
28/100
Overview
Financials
Income Statement Balance Sheet Cash Flow Metrics & Ratios

Insider Decisions last twelve months

Sold, $m 0.54
Trades a month
Jan 26 Apr 26 Jul 26 Oct 26
Buy — — — — — — — — — — — —
Sell — — — 2 — — — — — — — —
Insider Ownership 0.00%

Capital & Financial Ratios $m

Size
Market Cap 40,660.00
Revenue ttm 28,391.05
Net income ttm 9,386.00
Free cash flow ttm (1,715.00)
Net debt Q 6,912.00
Valuation
P/E 3.27
Forward P/E 12.00
Price / sales 0.00
Forward P/S Powerpack
Price / FCF 0.00
Price / book 0.00
Financial health
Current ratio Q 1.39
Debt / equity Q 0.27 (at or below 0.5: strong)
Interest coverage Q —
Growth
Revenue growth Q +196.99% (above 0%: growing)
Operating income growth Q —
EPS, this year +27.08% (at or above 15%: strong)
EPS, next year A +16.39% (at or above 15%: strong)
Revenue, next year A +22.92% (at or above 10%: strong)
EPS, past 5 yrs —
EPS, next 5 yrs A +3.04%

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 0.2×, against a ten-year median of 0.2×; over the ten years it ranged from −0.1× in 2023 to 0.3× in 2025.
P/E against its own 10 years 62.80%
10-year low 10-year high
EV/Sales against its own 10 years 84.80%
10-year low 10-year high

Dividends

Yield
5.38%
Annual rate
1.16
Payout ratio
—
Growth, 2017–25
+0.99%/yr
  1. 0.98 ’17
  2. 1.25 ’18 +27
  3. 1.27 ’19 +2
  4. 0.81 ’20 −36
  5. 0.42 ’21 −48
  6. 2.14 ’22 +410
  7. 2.24 ’23 +5
  8. 1.29 ’24 −42
  9. 1.06 ’25 −18
  10. 1.44 ’26e +36
paid forecast change on the year, % Powerpack

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 1,949 4,108 5,941 4,458
Receivables 1,635 2,678 1,865 2,112
Inventory 616 684 693 579
Other 918 93 123 47
5,118 7,563 8,622 7,196
2023 2024 2025 Q'26
Payables 1,724 2,185 1,841 1,779
ST’ Debt — 990 782 983
Other 1,852 2,185 2,096 1,615
4,982 5,857 5,417 5,180

Compound Annual Growth %

10y 5y 3y
Sales 9.95% 29.25% (8.26%)
Cash Flow 11.26% 31.21% (6.54%)
Earnings 59.19% 0.00% (25.21%)
Book Value 10.24% 25.35% 2.38%

EPS $

Mar Jun Sep Dec Year
’26 — — — — —
’25 — — — — 1.42
’24 — — — — 1.87
’23 — — — — 0.87
’22 — — — — 4.31
’21 — — — — 2.04
’20 — — — — (4.24)
Fiscal quarters ending in the months shown.

Revenue $m

Mar Jun Sep Dec Year
’26 — — — — —
’25 — — — — 12,984
’24 — — — — 13,179
’23 — — — — 13,994
’22 — — — — 16,817
’21 — — — — 6,962
’20 — — — — 3,600
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 — — — — —
’25 — — — — 7,192
’24 — — — — 5,847
’23 — — — — 6,145
’22 — — — — 8,811
’21 — — — — 3,792
’20 — — — — 1,849
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 — (660) — — —
’25 — (1,521) — (479) (479)
’24 — 895 — 945 3,252
’23 — 477 — 873 854
’22 — 1,637 — 5,675 5,807
’21 — 487 — 1,395 1,386
’20 — 319 — 431 431
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

2.6
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Ten-year view Analyst estimates Powerpack
Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 TTM Jun ’26 Trend 10 yrs 2026e 2027e 2028e Next 3/yr
Income, $m
Income, $m Revenue 4,075 3,975 5,240 4,873 3,600 6,962 16,817 13,994 13,179 12,984 28,391 +13.7% 15,960 16,511 14,881 +4.7%
Gross margin, % 45.18 50.62 50.31 44.04 17.08 44.77 61.11 46.27 43.08 34.94 52.01 (10.2) pt
EBT 1,340 1,630 2,095 862 (5,440) 3,290 9,174 3,273 4,369 3,849 14,686 +12.4%
EBT margin, % 32.88 41.01 39.98 17.69 (151.11) 47.26 54.55 23.39 33.15 29.64 51.73 (3.2) pt
Net income 973 1,165 1,467 382 (3,975) 2,036 6,575 1,722 3,646 2,737 9,386 +12.2%
Per share, $
Per share, $ Revenue 4.88 4.59 5.69 5.21 3.79 7.23 11.13 7.38 6.95 6.85 0.00 +3.8%
Earnings 1.04 1.22 1.48 0.37 (4.24) 2.06 4.35 0.88 1.88 1.43 6.60 +3.6%
Cash flow 3.10 2.77 3.58 3.53 1.94 3.94 5.83 3.24 3.08 3.79 0.00 +2.3%
Capex (1.94) (1.60) (1.37) (1.28) (1.49) (2.50) (1.99) (2.79) (1.37) (4.05) 0.00 +8.5%
Free cash flow 1.16 1.17 2.21 2.25 0.45 1.44 3.84 0.45 1.72 (0.25) 0.00 n/m
Book value 18.76 18.37 19.89 18.60 13.54 14.78 24.57 18.54 19.07 21.02 0.00 +1.3%
Shares, m 835 866 921 936 951 963 1,511 1,896 1,896 1,895 — +9.5%
Valuation, ×
Valuation, × P/E 3.86 3.86 3.86 3.86 3.86 3.86 3.86 3.21 2.36 2.36 3.27 3.5
P/S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.0
P/B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.0
EV/Sales 0.00 0.00 0.00 0.00 0.00 0.00 (0.07) 0.11 0.21 0.21 0.24 0.0
EV/FCF 2.41 1.85 0.53 0.27 0.65 0.79 (0.19) 0.36 1.85 (37.64) (4.03) (2.9)
Cash, $m
Cash, $m Operating cash flow 2,587 2,400 3,296 3,305 1,849 3,792 8,811 6,145 5,847 7,192 19,391 +12.0%
Capex (1,622) (1,390) (1,263) (1,201) (1,418) (2,406) (3,004) (5,291) (2,595) (7,671) (21,106) +18.8%
Free cash flow 965 1,010 2,033 2,104 431 1,386 5,807 854 3,252 (479) (1,715) n/m
Balance, $m
Balance, $m Working capital (63) (31) 1,366 3,516 2,158 1,656 2,682 136 1,706 3,205 2,016 n/m
Net debt 4,688 4,673 2,343 1,593 2,438 2,085 (1,740) 2,934 5,889 6,022 6,912 +2.8%
Shareholders’ equity 15,662 15,911 18,322 17,409 12,875 14,229 37,127 35,170 36,153 39,843 41,724 +10.9%
Returns, %
Returns, % ROA 3.57 4.26 5.20 1.22 (14.93) 7.76 15.15 2.89 6.13 4.25 0.00 +0.7 pt
ROIC 4.26 5.20 6.89 3.59 0.40 9.37 14.63 8.57 6.71 5.49 0.00 +1.2 pt
ROE 5.66 6.77 7.97 1.92 (26.60) 14.63 25.31 4.59 10.02 7.15 0.00 +1.5 pt
People
People Employees 3,511 3,597 3,662 3,834 3,670 3,684 4,427 4,667 — — — +4.1%
Revenue/emp, $m 1.16 1.11 1.43 1.27 0.98 1.89 3.80 3.00 0.00 0.00 — n/m
Negative figures in brackets.
estimates

All 10 years →

Fiscal years to Dec 2025

Woodside Energy Group Ltd vs peers in Oil & Gas E&P (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
EOG EOG Resources, Inc. $76.0B 9.3× 9.2× +46.21% (above 0%: growing) +97.43% (above 0%: growing) +162.42% (above 0%: growing) 100.00% 41.95% Compare
OXY Occidental Petroleum Corporation $56.3B 8.6× 7.0× +53.39% (above 0%: growing) +937.04% (above 0%: growing) +92.71% (above 0%: growing) 80.41% 50.90% Compare
FANG Diamondback Energy, Inc. $50.2B 22.7× 11.1× +38.40% (above 0%: growing) +80.23% (above 0%: growing) −12.17% (below 0%: shrinking) 87.22% 46.03% Compare
DVN Devon Energy Corporation $47.2B 10.2× 9.6× +73.13% (above 0%: growing) +43.66% (above 0%: growing) −130.16% (below 0%: shrinking) 81.22% 32.14% Compare
WDS Woodside Energy Group Ltd $40.7B 3.3× 12.0× +196.99% (above 0%: growing) +178.60% (above 0%: growing) −173.74% (below 0%: shrinking) 42.87% 0.00%
EQT EQT Corporation $31.7B 12.0× 14.3× −9.61% (below 0%: shrinking) −16.67% (below 0%: shrinking) +12.15% (above 0%: growing) 73.39% 25.95% Compare
EXE Expand Energy Corporation $19.7B 7.4× 7.9× +10.79% (above 0%: growing) −2.61% (below 0%: shrinking) +2.49% (above 0%: growing) 74.25% 19.48% Compare
TPL Texas Pacific Land Corporation $18.8B 32.3× 35.9× +34.62% (above 0%: growing) +38.33% (above 0%: growing) +83.99% (above 0%: growing) 100.00% 76.00% Compare
PR Permian Resources Corporation $17.9B 10.9× 11.1× +48.11% (above 0%: growing) +525.00% (above 0%: growing) −56.18% (below 0%: shrinking) 0.00% 45.35% Compare
Median of peers $39.4B 10.6× 10.4× +42.31% +61.95% +7.32% 80.82% 43.65%

All 74 Oil & Gas E&P stocks →

Woodside Energy Group Ltd (WDS) Latest News

5 Nov

Impact 3 · · MarketBeat

4 Nov

Impact 4 · · Oilprice.com
Impact 3 · · Proactive Investors
Impact 3 · · Business Wire

1 Nov

Impact 3 · · Simply Wall St.

29 Oct

Impact 4 · · Business Wire

27 Oct

Impact 4 · · Business Wire
Impact 4 · · offshore-technology.com
Impact 4 · · Simply Wall St.

26 Oct

Impact 4 · · Zacks

20 Oct

Impact 4 · · Business Wire
Impact 4 · · Oilprice.com
Impact 4 · · Proactive Investors

19 Oct

Impact 4 · · Simply Wall St.
Impact 4 · · Simply Wall St.
Impact 3 · · Simply Wall St.
Impact 3 · · MT Newswires
Impact 3 · · offshore-technology.com
Impact 3 · · MT Newswires

12 Oct

Impact 4 · · Business Wire

21 Sep

Impact 3 · · offshore-technology.com

2 Sep

Impact 3 ·

28 Aug

Impact 3 ·

27 Aug

Impact 4 ·

25 Aug

Impact 4 ·
Impact 3 · · wsj.com
Impact 3 ·

24 Aug

Impact 3 ·
Impact 3 · · MarketBeat transcript

7 Aug

Impact 4 · · offshore-technology.com

WDS metrics, ten years each

stockrow.com/WDS · Data as of Dec 31, 2025 · For information only; not investment advice. · © 2026 stockrow.com