Data is not available at this time.
Woodside Energy Group Ltd is a leading global energy company specializing in the exploration, production, and sale of hydrocarbons, with a strong focus on liquefied natural gas (LNG), pipeline gas, condensate, and crude oil. The company operates across key regions including Oceania, Africa, the Americas, and Asia, leveraging a diversified portfolio of high-profile projects such as Pluto LNG, Northwest Shelf, and Scarborough. Woodside’s integrated business model spans the entire value chain, from upstream exploration to downstream marketing, positioning it as a critical player in the transition to cleaner energy solutions. Its strategic assets, including the Pluto Train 2 and Browse projects, underscore its commitment to scaling LNG production to meet growing global demand. As a major LNG exporter, Woodside benefits from long-term contracts and partnerships, ensuring stable cash flows while navigating volatile commodity markets. The company’s recent rebranding to Woodside Energy Group reflects its evolving focus on sustainable energy, including investments in solar projects and carbon capture technologies, aligning with broader industry shifts toward decarbonization.
Woodside reported revenue of £13.99 billion for FY 2023, with net income of £1.66 billion, reflecting robust operational performance despite fluctuating energy prices. The company’s diluted EPS stood at 0.88 GBp, supported by efficient cost management and high-margin LNG sales. Operating cash flow was strong at £6.15 billion, though capital expenditures of £5.29 billion indicate significant reinvestment in growth projects, particularly in LNG infrastructure and exploration.
Woodside’s earnings power is underpinned by its diversified LNG portfolio, which provides stable cash flows through long-term contracts. The company’s capital efficiency is evident in its ability to fund major projects like Scarborough and Pluto Train 2 while maintaining disciplined spending. Operating cash flow coverage of capital expenditures demonstrates prudent financial management, though high debt levels warrant monitoring.
Woodside’s balance sheet shows £1.74 billion in cash and equivalents against total debt of £6.5 billion, indicating moderate leverage. The company’s liquidity position remains solid, supported by strong operating cash flows. However, its debt-to-equity ratio suggests a balanced but cautious approach to financing growth, with room for optimization as major projects come online.
Woodside is focused on expanding its LNG capacity, with key projects like Scarborough and Pluto Train 2 driving future growth. The company paid a dividend of 99 GBp per share in FY 2023, reflecting its commitment to shareholder returns. Growth trends are tied to global LNG demand, with Asia-Pacific markets offering significant upside potential.
With a market cap of £23.92 billion and a beta of 0.745, Woodside is viewed as a relatively stable energy play. Investors likely price in long-term LNG demand growth, though near-term volatility in oil and gas markets could impact sentiment. The company’s valuation reflects its strategic assets and growth pipeline, balanced against sector-wide risks.
Woodside’s strategic advantages include its diversified LNG portfolio, operational expertise, and strong market positioning in Asia-Pacific. The company is well-positioned to capitalize on the global energy transition, though its outlook depends on successful project execution and commodity price stability. Investments in renewables and carbon reduction initiatives may further enhance its competitive edge over the long term.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |