Verzögert
Andere Börsenplätze
|
% 5 Tage | % 1. Jan. | ||
16.55 AUD | +1.35% | -2.30% | -5.21% |
Bewertung
Steuerjahr: Giugno | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Marktwert 1 | 7’650 | 4’547 | 6’256 | 7’471 | 8’305 | 8’616 | - | - |
Unternehmenswert 1 | 9’331 | 6’368 | 7’793 | 9’133 | 10’128 | 10’147 | 9’957 | 9’698 |
KGV | 40.6 x | 26.7 x | 73.4 x | 43.7 x | 226 x | 25.6 x | 18.2 x | 15.3 x |
Rendite | 1.87% | 5.73% | 4.18% | 3.51% | 3.17% | 3.16% | 3.52% | 4.02% |
Marktkapitalisierung / Umsatz | 1.19 x | 0.4 x | 0.71 x | 0.82 x | 0.76 x | 0.71 x | 0.65 x | 0.6 x |
Unternehmenswert / Umsatz | 1.45 x | 0.57 x | 0.89 x | 1.01 x | 0.93 x | 0.84 x | 0.75 x | 0.67 x |
Unternehmenswert / EBITDA | 19.5 x | 7.11 x | 12 x | 12.8 x | 12.7 x | 10.7 x | 9.26 x | 7.99 x |
Unternehmenswert / FCF | 46.9 x | 8.32 x | 17.2 x | 34.7 x | 56.9 x | 20.7 x | 17.9 x | 15.7 x |
FCF Yield | 2.13% | 12% | 5.81% | 2.88% | 1.76% | 4.83% | 5.59% | 6.36% |
Price to Book | 1.28 x | 0.77 x | 1.12 x | 1.32 x | 1.48 x | 1.55 x | 1.5 x | 1.44 x |
Anz. der Aktien (in Tausend) | 520’042 | 521’477 | 523’080 | 524’644 | 525’987 | 527’620 | - | - |
Referenzkurs 2 | 14.71 | 8.720 | 11.96 | 14.24 | 15.79 | 16.33 | 16.33 | 16.33 |
Datum der Veröffentlichung | 20.08.19 | 25.08.20 | 24.08.21 | 23.08.22 | 22.08.23 | - | - | - |
Ergebnisentwicklung (Jahreszahlen)
Steuerjahr: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Umsatz 1 | 6’439 | 11’249 | 8’774 | 9’065 | 10’928 | 12’059 | 13’264 | 14’443 |
EBITDA 1 | 478.5 | 896 | 650 | 714 | 800 | 948.9 | 1’076 | 1’214 |
Betriebsergebnis (EBIT) 1 | 385.3 | 634 | 368 | 452 | 546 | 673.8 | 807.6 | 931.6 |
Umsatzrendite | 5.98% | 5.64% | 4.19% | 4.99% | 5% | 5.59% | 6.09% | 6.45% |
Gewinn vor Steuern (EBT) 1 | 245.4 | 267 | 147 | 294 | 146 | 554 | 734.3 | 855.1 |
Nettoergebnis 1 | 151.9 | 171 | 86 | 172 | 37 | 327.5 | 478.8 | 556.7 |
Nettomarge | 2.36% | 1.52% | 0.98% | 1.9% | 0.34% | 2.72% | 3.61% | 3.85% |
Gewinn pro Aktie 2 | 0.3620 | 0.3270 | 0.1630 | 0.3260 | 0.0700 | 0.6377 | 0.8974 | 1.070 |
Free Cash Flow 1 | 199.1 | 765 | 453 | 263 | 178 | 490.5 | 556.8 | 617.1 |
FCF-Marge N | 3.09% | 6.8% | 5.16% | 2.9% | 1.63% | 4.07% | 4.2% | 4.27% |
FCF Conversion (EBITDA) | 41.61% | 85.38% | 69.69% | 36.83% | 22.25% | 51.69% | 51.76% | 50.82% |
FCF Conversion (Nettoergebnis) | 131.07% | 447.37% | 526.74% | 152.91% | 481.08% | 149.77% | 116.29% | 110.85% |
Dividende pro Aktie 2 | 0.2750 | 0.5000 | 0.5000 | 0.5000 | 0.5000 | 0.5159 | 0.5741 | 0.6570 |
Datum der Veröffentlichung | 20.08.19 | 25.08.20 | 24.08.21 | 23.08.22 | 22.08.23 | - | - | - |
Ergebnisentwicklung (Quartalszahlen)
Steuerjahr: Juni | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 S2 | 2026 S1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Umsatz 1 | 5’998 | 5’251 | 4’498 | 4’277 | 2’330 | 2’330 | 4’368 | 2’520 | 2’520 | 4’697 | - | 5’391 | 5’726 | 6’081 | 3’037 | 3’037 | 6’532 | 3’268 | 3’268 | 6’473 | 3’268 | 7’198 | 7’029 |
EBITDA | 498 | 395 | 324.3 | 325.7 | - | - | 338 | - | - | 376 | - | 366 | 434 | - | - | - | 506 | - | - | - | - | - | - |
Betriebsergebnis (EBIT) 1 | 310 | 321 | 170.3 | 211.9 | 104 | 104 | 202 | 116.5 | 116.5 | 250 | - | 234 | 312 | 302 | 211.2 | 211.2 | 388.3 | 236.2 | 236.2 | 412.7 | 236.2 | 471.5 | 424 |
Umsatzrendite | 5.17% | 6.11% | 3.79% | 4.95% | 4.46% | 4.46% | 4.62% | 4.62% | 4.62% | 5.32% | - | 4.34% | 5.45% | 4.97% | 6.95% | 6.95% | 5.95% | 7.23% | 7.23% | 6.38% | 7.23% | 6.55% | 6.03% |
Gewinn vor Steuern (EBT) 1 | - | - | - | 100 | 63 | 63 | 126 | 84 | 84 | 168 | - | - | 220 | 187 | 183.1 | 184.9 | 338.5 | 210.4 | 211.6 | 422 | 212.8 | 426.7 | - |
Nettoergebnis 1 | - | - | - | 63.7 | 39.5 | 39.5 | 79 | 46.5 | 46.5 | 93 | - | - | 136 | 106 | 113.2 | 114.3 | 216.2 | 131 | 131.8 | 262.8 | 132.5 | 265.8 | - |
Nettomarge | - | - | - | 1.49% | 1.7% | 1.7% | 1.81% | 1.84% | 1.84% | 1.98% | - | - | 2.38% | 1.74% | 3.73% | 3.76% | 3.31% | 4.01% | 4.03% | 4.06% | 4.05% | 3.69% | - |
Gewinn pro Aktie 2 | - | - | - | 0.1200 | 0.0800 | 0.0800 | 0.1510 | 0.0900 | 0.0900 | 0.1750 | -0.0900 | -0.1880 | 0.2580 | 0.2000 | 0.2110 | 0.2140 | 0.4375 | 0.2450 | 0.2460 | 0.4910 | 0.2480 | 0.4970 | - |
Dividende pro Aktie 2 | 0.2500 | 0.2500 | 0.2500 | 0.2500 | 0.1300 | 0.1300 | 0.2500 | 0.1300 | 0.1300 | 0.2500 | - | 0.2500 | 0.2500 | 0.2500 | 0.1590 | 0.1600 | 0.3097 | 0.1840 | 0.1850 | 0.3680 | 0.1860 | 0.3720 | - |
Datum der Veröffentlichung | 23.02.20 | 25.08.20 | 22.02.21 | 24.08.21 | 21.02.23 | 22.02.22 | 22.02.22 | 23.08.22 | 23.08.22 | 23.08.22 | 21.02.23 | 21.02.23 | 22.08.23 | 27.02.24 | - | - | - | - | - | - | - | - | - |
Bilanzanalyse
Steuerjahr: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Nettoschuld 1 | 1’681 | 1’821 | 1’537 | 1’662 | 1’823 | 1’531 | 1’341 | 1’082 |
Nettoliquidität 1 | - | - | - | - | - | - | - | - |
Verschuldungsgrad (Verbindlichkeiten/EBITDA) | 3.513 x | 2.032 x | 2.365 x | 2.328 x | 2.279 x | 1.613 x | 1.247 x | 0.8908 x |
Free Cash Flow 1 | 199 | 765 | 453 | 263 | 178 | 491 | 557 | 617 |
ROE (Nettogewinn/Eigenkapital) | 5.84% | 5.3% | 3.1% | 3.9% | 4.98% | 6.93% | 8.89% | 9.91% |
ROA (Nettogewinn/Gesamtvermögen) | 3.08% | 1.52% | 1.94% | 2.51% | 2.69% | 3.49% | 4.85% | 5.18% |
Aktiva 1 | 4’924 | 11’230 | 4’433 | 6’850 | 1’377 | 9’392 | 9’877 | 10’748 |
Buchwert je Aktie 2 | 11.50 | 11.40 | 10.70 | 10.80 | 10.70 | 10.50 | 10.90 | 11.30 |
Cash Flow pro Aktie 2 | 0.5600 | 1.580 | 1.010 | 0.6000 | 0.4900 | 1.130 | 1.260 | 1.410 |
Capex 1 | 37.2 | 64 | 80 | 53 | 82 | 90.8 | 88.5 | 92.6 |
Capex / Umsatz | 0.58% | 0.57% | 0.91% | 0.58% | 0.75% | 0.75% | 0.67% | 0.64% |
Datum der Veröffentlichung | 20.08.19 | 25.08.20 | 24.08.21 | 23.08.22 | 22.08.23 | - | - | - |
Gewinn pro Aktie & Dividende
Historische Entwicklung KGV
Entwicklung der Dividendenrendite
Entwicklung Unternehmenswert / EBITDA
Verlauf des Gewinns je Aktie
% 1. Jan. | Kap. | |
---|---|---|
-5.21% | 5.58 Mrd. | |
-1.23% | 67.88 Mrd. | |
+1.50% | 58.23 Mrd. | |
+13.98% | 36.4 Mrd. | |
+11.23% | 30.07 Mrd. | |
+1.57% | 26.16 Mrd. | |
+28.17% | 22.47 Mrd. | |
+13.48% | 19.02 Mrd. | |
+18.97% | 17.76 Mrd. | |
+57.45% | 16.25 Mrd. |
- Börse
- Aktien
- 813023 Aktie
- Finanzen Worley Limited