Valuation Woolworths Group Limited

Stocks

Market Closed - Australian S.E. Other stock markets 11:42:10 16/06/2026 am IST			5-day change	1st Jan Change
38.26 ^AUD	+0.08%		+4.88%	+30.22%

10/06	Coles Group's Proposed Acquisition of New South Wales Shopping Center Lease Under Phase One ACCC Review	MT
10/06	Woolworths Group to Offshore Several Corporate Roles in Major Cost-Cutting Drive	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,114	43,614	48,386	41,261	38,025	46,698	-	-
Change	-	-9.35%	10.94%	-14.73%	-7.84%	22.81%	-	-
Enterprise Value (EV) ¹	61,974	59,391	63,046	56,765	54,014	62,602	62,413	62,118
Change	-	-4.17%	6.15%	-9.96%	-4.85%	15.9%	-0.3%	-0.47%
P/E Ratio	23.1x	5.6x	30.1x	380x	39.7x	44.2x	27.1x	24.1x
PBR	3.49x	7.32x	7.56x	7.63x	7.83x	9.48x	8.57x	7.74x
PEG	-	0x	-0.4x	-4.1x	0x	4.3x	0.4x	1.9x
Capitalization / Revenue	0.72x	0.72x	0.75x	0.61x	0.55x	0.65x	0.63x	0.6x
EV / Revenue	0.92x	0.98x	0.98x	0.84x	0.78x	0.87x	0.84x	0.8x
EV / EBITDA	9.88x	11.8x	11.1x	9.46x	9.46x	10.2x	9.65x	9.02x
EV / EBIT	16.9x	22.1x	20.2x	17.6x	19.6x	20.5x	18.9x	17.2x
EV / FCF	27.7x	61.7x	28.2x	31.3x	26.7x	28.1x	25x	22.2x
FCF Yield	3.61%	1.62%	3.55%	3.19%	3.74%	3.56%	4%	4.5%
Dividend per Share ²	1.08	0.92	1.04	1.44	0.84	0.9403	1.051	1.184
Rate of return	2.84%	2.55%	2.61%	4.26%	2.7%	2.46%	2.75%	3.1%
EPS ²	1.642	6.448	1.323	0.089	0.784	0.8651	1.408	1.585
Distribution rate	65.8%	14.3%	78.6%	1,618%	107%	109%	74.6%	74.7%
Net sales ¹	67,278	60,849	64,294	67,922	69,077	71,636	74,620	77,599
EBITDA ¹	6,271	5,051	5,694	6,001	5,707	6,111	6,468	6,889
EBIT ¹	3,663	2,690	3,116	3,223	2,754	3,058	3,306	3,611
Net income ¹	2,074	7,934	1,618	108	963	1,070	1,730	1,940
Net Debt ¹	13,860	15,777	14,660	15,504	15,989	15,904	15,715	15,420
Reference price ²	38.00	36.08	39.86	33.79	31.14	38.23	38.23	38.23
Nbr of stocks (in thousands)	12,66,170	12,08,827	12,13,902	12,21,098	12,21,095	12,21,499	-	-
Announcement Date	25/08/21	24/08/22	22/08/23	27/08/24	26/08/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WOOLWORTHS GROUP LIMITED	43.98x	0.87x	10.24x	2.47%	3.31TCr
WALMART INC.	41.57x	1.34x	20.45x	0.83%	96TCr
LOBLAW COMPANIES LIMITED	28.45x	1.21x	10.5x	0.95%	5.36TCr
TESCO PLC	15.26x	0.53x	7.81x	3.37%	3.94TCr
KROGER CO. (THE)	12.49x	0.36x	6.5x	2.24%	3.92TCr
SYSCO CORPORATION	19.79x	0.59x	11.26x	2.71%	3.81TCr
AHOLD DELHAIZE N.V.	13.15x	0.5x	6.28x	3.55%	3.68TCr
GEORGE WESTON LIMITED	22.57x	0.75x	6.35x	1.29%	2.77TCr
AEON CO., LTD.	49.7x	0.72x	11.84x	1.05%	2.39TCr
US FOODS HOLDING CORP.	23.85x	0.61x	11.91x	-.--%	2.06TCr
Average	27.08x	0.75x	10.31x	1.85%	12.74TCr
Weighted average by Cap.	37.35x	1.18x	17.66x	1.13%