Saturday 17 October 2026 Export WDS’s income statement to Excel — free account

Woodside Energy Group Ltd

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

23.66 0.39 +1.68%

Follow WDS

Alert me

Market cap: $44.1B
P/E: 3.6×
Fwd P/E: 11.1×
Dividend yield: 4.90%
F-score: 5/9
Altman Z: 1.13
Beneish M: −2.99
Dividend safety: 28/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 0.54

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	2	—	—	—	—	—	—	—

Insider Ownership 0.00%

Capital & Financial Ratios $m

Market Cap 44,130.00

Revenue 28,391.05

Net Income 9,386.00

Free Cash Flow (1,715.00)

Net Debt 6,912.00

Current Ratio 1.39

Debt/Equity 0.27

P/E ratio 3.58

Fwd P/E 11.10

P/S ratio 0.00

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth 37.70%

Next Y EPS Growth 5.41%

Next Y revenue growth 19.22%

Next 5Y EPS Growth 3.26%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 79.81%

10-year low 10-year high

EV/Sales against its own 10 years 84.54%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate 1.16

Annual Dividend Yield 4.90%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	1.40	0.59 0.57
2025	1.06	0.53 0.53
2024	1.29	0.60 0.69
2023	2.24	1.44 0.80
2022	2.14	1.05 1.09
2021	0.42	0.12 0.30
2020	0.81	0.55 0.26
2019	1.27	0.91 0.36
2018	1.25	0.49 0.23 0.53
2017	0.98	0.49 0.49
2016	0.77	0.43 0.34

predictions special payouts not included in total or ratios

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%

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.

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.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	17.06	21.86	20.53	20.52	8.45	13.80	15.75	19.02	14.34	11.26	Analyst estimates 2026–2028 Powerpack
	High	23.90	25.93	28.00	26.90	25.10	21.47	26.79	26.93	21.52	17.70
People
People	Employees	3,511	3,597	3,662	3,834	3,670	3,684	4,427	4,667	—	—
	Revenue/emp, $m	1.16	1.11	1.43	1.27	0.98	1.89	3.80	3.00	0.00	0.00
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
	Gross margin, %	45.18	50.62	50.31	44.04	17.08	44.77	61.11	46.27	43.08	34.94
	EBT	1,340	1,630	2,095	862	(5,440)	3,290	9,174	3,273	4,369	3,849
	EBT margin, %	32.88	41.01	39.98	17.69	(151.11)	47.26	54.55	23.39	33.15	29.64
	Net income	973	1,165	1,467	382	(3,975)	2,036	6,575	1,722	3,646	2,737
	Depreciation	1,346	1,204	1,497	1,703	1,824	1,690	2,948	4,139	4,762	5,245
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
	Earnings	1.04	1.22	1.48	0.37	(4.24)	2.06	4.35	0.88	1.88	1.43
	Cash flow	3.10	2.77	3.58	3.53	1.94	3.94	5.83	3.24	3.08	3.79
	Capex	(1.94)	(1.60)	(1.37)	(1.28)	(1.49)	(2.50)	(1.99)	(2.79)	(1.37)	(4.05)
	Free cash flow	1.16	1.17	2.21	2.25	0.45	1.44	3.84	0.45	1.72	(0.25)
	Book value	18.76	18.37	19.89	18.60	13.54	14.78	24.57	18.54	19.07	21.02
	Shares, m	835	866	921	936	951	963	1,511	1,896	1,896	1,895
Valuation, ×
Valuation, ×	P/E	3.86	3.86	3.86	3.86	3.86	3.86	3.86	3.21	2.36	2.36
	P/S	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/B	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	EV/Sales	0.00	0.00	0.00	0.00	0.00	0.00	(0.07)	0.11	0.21	0.21
	EV/FCF	2.41	1.85	0.53	0.27	0.65	0.79	(0.19)	0.36	1.85	(37.64)
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
	Capex	(1,622)	(1,390)	(1,263)	(1,201)	(1,418)	(2,406)	(3,004)	(5,291)	(2,595)	(7,671)
	Free cash flow	965	1,010	2,033	2,104	431	1,386	5,807	854	3,252	(479)
Balance, $m
Balance, $m	Working capital	(63)	(31)	1,366	3,516	2,158	1,656	2,682	136	1,706	3,205
	Total debt	4,973	5,065	4,071	5,679	6,214	5,430	5,138	4,883	9,997	11,963
	Net debt	4,688	4,673	2,343	1,593	2,438	2,085	(1,740)	2,934	5,889	6,022
	Shareholders’ equity	15,662	15,911	18,322	17,409	12,875	14,229	37,127	35,170	36,153	39,843
Returns, %
Returns, %	ROA	3.57	4.26	5.20	1.22	(14.93)	7.76	15.15	2.89	6.13	4.25
	ROIC	4.26	5.20	6.89	3.59	0.40	9.37	14.63	8.57	6.71	5.49
	ROE	5.66	6.77	7.97	1.92	(26.60)	14.63	25.31	4.59	10.02	7.15

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025

Charts ten years each

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.	$80.1B	12.2×	7.8×	+57.36% (above 0%: growing)	+108.87% (above 0%: growing)	+1,090.95% (above 0%: growing)	100.00%	40.93%	Compare
OXY Occidental Petroleum Corporation	$60.7B	9.5×	7.6×	+53.39% (above 0%: growing)	+937.04% (above 0%: growing)	+92.71% (above 0%: growing)	80.41%	50.90%	Compare
FANG Diamondback Energy, Inc.	$54.8B	39.7×	11.5×	+51.22% (above 0%: growing)	+179.41% (above 0%: growing)	+219.18% (above 0%: growing)	88.04%	45.16%	Compare
DVN Devon Energy Corporation	$54.2B	12.0×	8.8×	+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	$44.1B	3.6×	11.1×	+196.99% (above 0%: growing)	+178.60% (above 0%: growing)	−173.74% (below 0%: shrinking)	42.87%	0.00%
EQT EQT Corporation	$32.8B	12.5×	10.8×	−29.24% (below 0%: shrinking)	−74.05% (below 0%: shrinking)	−42.53% (below 0%: shrinking)	73.19%	21.77%	Compare
TPL Texas Pacific Land Corporation	$23.9B	44.7×	42.5×	+31.20% (above 0%: growing)	+32.48% (above 0%: growing)	−63.88% (below 0%: shrinking)	100.00%	77.96%	Compare
EXE Expand Energy Corporation	$21.0B	8.0×	9.0×	−19.78% (below 0%: shrinking)	−46.19% (below 0%: shrinking)	−49.71% (below 0%: shrinking)	72.91%	22.33%	Compare
PR Permian Resources Corporation	$19.8B	15.9×	11.5×	+55.15% (above 0%: growing)	+216.67% (above 0%: growing)	+872.22% (above 0%: growing)	80.07%	49.95%	Compare
Median of peers	$43.5B	12.4×	9.9×	+52.31%	+76.27%	+25.09%	80.82%	43.05%

All 73 Oil & Gas E&P stocks →