First Time Loading...

Woolworths Group Ltd
ASX:WOW

Watchlist Manager
Woolworths Group Ltd Logo
Woolworths Group Ltd
ASX:WOW
Watchlist
Price: 31.9 AUD 0.19% Market Closed
Updated: May 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

65.8B
+2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+31%
5 Years
+14%
7 Years
+22%
10 Years
+9%
1.4B
-53%
Operating Income
Growth Rates:
1 Year
-53%
3 Years
-22%
5 Years
-44%
7 Years
+11%
10 Years
-62%
-8m
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Woolworths Group Ltd

Revenue
65.8B AUD
Cost of Revenue
-49B AUD
Gross Profit
16.8B AUD
Operating Expenses
-15.4B AUD
Operating Income
1.4B AUD
Other Expenses
-1.4B AUD
Net Income
-8m AUD

Income Statement
Woolworths Group Ltd

Rotate your device to view
Income Statement
Currency: AUD
Jan-2004 Jun-2004 Jan-2005 Jun-2005 Jan-2006 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Jan-2009 Jun-2009 Jan-2010 Jun-2010 Jan-2011 Jun-2011 Jan-2012 Jun-2012 Dec-2012 Jun-2013 Jan-2014 Jun-2014 Jan-2015 Jun-2015 Jan-2016 Jun-2016 Jan-2017 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Jan-2020 Jun-2020 Jan-2021 Jun-2021 Jan-2022 Jun-2022 Jan-2023 Jun-2023 Dec-2023
Revenue
Revenue
27 765
N/A
28 482
+3%
29 313
+3%
31 482
+7%
34 427
+9%
37 833
+10%
40 876
+8%
42 587
+4%
44 483
+4%
47 158
+6%
49 273
+4%
49 698
+1%
50 858
+2%
51 964
+2%
52 135
+0%
52 745
+1%
53 974
+2%
54 916
+2%
56 305
+3%
58 674
+4%
60 489
+3%
60 952
+1%
61 556
+1%
59 001
-4%
54 880
-7%
53 664
-2%
54 077
+1%
55 034
+2%
56 110
+2%
56 944
+1%
57 624
+1%
59 984
+4%
61 807
+3%
53 080
-14%
50 205
-5%
55 733
+11%
58 092
+4%
60 849
+5%
62 124
+2%
64 294
+3%
65 760
+2%
Gross Profit
Cost of Revenue
(20 951)
(21 523)
(22 155)
(23 679)
(25 840)
(28 389)
(30 594)
(31 833)
(33 166)
(35 258)
(36 894)
(36 974)
(37 620)
(38 391)
(38 543)
(39 050)
(39 876)
(40 455)
(41 296)
(42 913)
(44 213)
(44 475)
(44 981)
(42 786)
(39 468)
(38 539)
(38 704)
(39 105)
(39 776)
(40 235)
(40 731)
(42 542)
(43 685)
(37 750)
(35 868)
(39 405)
(40 953)
(44 878)
(46 756)
(47 118)
(48 956)
Gross Profit
6 814
N/A
6 958
+2%
7 158
+3%
7 803
+9%
8 587
+10%
9 444
+10%
10 282
+9%
10 754
+5%
11 317
+5%
11 900
+5%
12 379
+4%
12 724
+3%
13 238
+4%
13 573
+3%
13 498
-1%
13 696
+1%
14 099
+3%
14 461
+3%
15 009
+4%
15 761
+5%
16 276
+3%
16 478
+1%
16 575
+1%
16 216
-2%
15 412
-5%
15 125
-2%
15 373
+2%
15 929
+4%
16 334
+3%
16 709
+2%
16 893
+1%
17 442
+3%
18 122
+4%
15 330
-15%
14 337
-6%
16 328
+14%
17 139
+5%
15 971
-7%
15 368
-4%
17 176
+12%
16 804
-2%
Operating Income
Operating Expenses
(5 798)
(5 896)
(6 023)
(6 503)
(7 069)
(7 723)
(8 317)
(8 643)
(8 977)
(9 371)
(9 710)
(9 908)
(10 255)
(10 491)
(10 426)
(10 441)
(10 788)
(11 115)
(11 584)
(12 166)
(12 535)
(12 702)
(12 867)
(12 242)
(12 320)
(13 630)
(14 100)
(13 603)
(13 879)
(14 161)
(14 356)
(14 923)
(15 452)
(13 304)
(12 519)
(13 505)
(14 633)
(13 280)
(12 353)
(14 177)
(15 388)
Selling, General & Administrative
(5 944)
(6 048)
(6 207)
(6 608)
(7 194)
(7 867)
(8 457)
(8 783)
(9 117)
(9 536)
(9 893)
(10 057)
(10 319)
(10 491)
(10 540)
(10 667)
(11 014)
(11 338)
(11 806)
(12 415)
(12 796)
(12 945)
(13 126)
(12 513)
(12 577)
(13 906)
(14 368)
(13 847)
(14 121)
(14 383)
(14 575)
(15 211)
(15 724)
(13 452)
(12 644)
(13 657)
(14 850)
(13 577)
(12 660)
(14 454)
(15 666)
Other Operating Expenses
146
151
182
105
125
145
140
140
141
164
182
149
64
0
113
225
226
223
221
247
260
243
259
270
258
276
269
244
242
222
219
288
272
148
125
152
217
297
307
277
278
Operating Income
1 016
N/A
1 062
+5%
1 133
+7%
1 299
+15%
1 518
+17%
1 722
+13%
1 966
+14%
2 112
+7%
2 341
+11%
2 529
+8%
2 669
+6%
2 815
+5%
2 982
+6%
3 082
+3%
3 166
+3%
3 254
+3%
3 310
+2%
3 346
+1%
3 425
+2%
3 595
+5%
3 741
+4%
3 775
+1%
3 708
-2%
3 973
+7%
3 092
-22%
1 495
-52%
1 273
-15%
2 326
+83%
2 455
+6%
2 548
+4%
2 537
0%
2 519
-1%
2 670
+6%
2 026
-24%
1 818
-10%
2 823
+55%
2 506
-11%
2 691
+7%
3 015
+12%
2 999
-1%
1 416
-53%
Pre-Tax Income
Interest Income Expense
(42)
(44)
(72)
(147)
(206)
(250)
(269)
(234)
(194)
(191)
(202)
(190)
(197)
(212)
(234)
(262)
(281)
(283)
(283)
(379)
(369)
(260)
(263)
(280)
(242)
(256)
(226)
(194)
(163)
(168)
(148)
(135)
(504)
(684)
(570)
(620)
(602)
(587)
(609)
(662)
(655)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(423)
0
0
0
0
0
0
0
(166)
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
1
2
0
0
0
1
2
2
1
(1)
(1)
0
0
27
0
10
0
0
0
14
5
9
9
13
8
7
15
(13)
(32)
(15)
(34)
Pre-Tax Income
974
N/A
1 018
+5%
1 061
+4%
1 152
+9%
1 312
+14%
1 472
+12%
1 697
+15%
1 878
+11%
2 147
+14%
2 338
+9%
2 468
+6%
2 627
+6%
2 786
+6%
2 870
+3%
2 932
+2%
2 993
+2%
3 031
+1%
3 065
+1%
3 143
+3%
3 215
+2%
3 371
+5%
3 515
+4%
3 445
-2%
3 297
-4%
2 850
-14%
1 249
-56%
1 047
-16%
2 132
+104%
2 292
+8%
2 394
+4%
2 394
N/A
2 227
-7%
2 175
-2%
1 355
-38%
1 256
-7%
2 210
+76%
1 919
-13%
2 091
+9%
2 374
+14%
2 322
-2%
727
-69%
Net Income
Tax Provision
(275)
(287)
(306)
(335)
(390)
(446)
(511)
(567)
(639)
(686)
(723)
(766)
(815)
(833)
(843)
(870)
(878)
(885)
(930)
(960)
(1 006)
(1 057)
(1 037)
(996)
(860)
(486)
(438)
(651)
(687)
(718)
(718)
(668)
(646)
(417)
(399)
(604)
(485)
(534)
(647)
(693)
(720)
Income from Continuing Operations
699
731
755
817
922
1 027
1 187
1 312
1 509
1 652
1 744
1 860
1 971
2 038
2 091
2 124
2 153
2 180
2 213
2 255
2 365
2 458
2 408
2 301
1 990
763
610
1 481
1 605
1 676
1 676
1 559
1 529
938
857
1 606
1 434
1 557
1 727
1 629
7
Income to Minority Interest
0
0
1
(1)
(8)
(12)
(19)
(17)
(19)
(25)
(25)
(24)
(23)
(18)
(18)
(16)
(10)
0
3
(5)
(13)
(7)
2
9
1 127
1 113
(36)
(59)
(67)
(71)
(71)
(66)
(69)
(44)
(39)
(65)
(28)
(10)
(11)
(11)
(15)
Net Income (Common)
658
N/A
688
+5%
735
+7%
816
+11%
914
+12%
1 015
+11%
1 168
+15%
1 294
+11%
1 489
+15%
1 627
+9%
1 719
+6%
1 835
+7%
1 948
+6%
2 021
+4%
2 087
+3%
2 124
+2%
1 929
-9%
1 817
-6%
2 005
+10%
2 260
+13%
2 427
+7%
2 452
+1%
2 410
-2%
2 146
-11%
(107)
N/A
(1 235)
-1 054%
442
N/A
1 534
+247%
1 799
+17%
1 724
-4%
1 716
0%
2 693
+57%
2 601
-3%
1 165
-55%
1 413
+21%
2 074
+47%
8 002
+286%
7 934
-1%
1 716
-78%
1 618
-6%
(8)
N/A
EPS (Diluted)
0.64
N/A
0.67
+5%
0.71
+6%
0.79
+11%
0.86
+9%
0.87
+1%
0.98
+13%
1.08
+10%
1.23
+14%
1.33
+8%
1.41
+6%
1.5
+6%
1.58
+5%
1.63
+3%
1.71
+5%
1.75
+2%
1.58
-10%
1.46
-8%
1.62
+11%
1.81
+12%
1.94
+7%
1.96
+1%
1.92
-2%
1.7
-11%
-0.08
N/A
-0.97
-1 113%
0.35
N/A
1.19
+240%
1.38
+16%
1.32
-4%
1.3
-2%
2.04
+57%
2.05
+0%
0.92
-55%
1.12
+22%
1.64
+46%
6.43
+292%
6.44
+0%
1.41
-78%
1.32
-6%
0
N/A

See Also

Summary
WOW intrinsic value, competitors valuation, and company profile.
DCF Valuation
WOW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WOW stock valuation using valuation multiples.
Wall Street Estimates
WOW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WOW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.