WOR.AX ASX
Worley Limited
1W: -1.2%
1M: -2.7%
3M: -11.8%
YTD: -29.4%
1Y: -35.0%
3Y: -41.5%
5Y: +0.2%
A$9.47 ($6.57)
-0.04 (-0.42%)
Weekly Expected Move ±2.9%
A$9
A$9
A$10
A$10
A$10
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$10.7B
-4.8% ▼
5Y CAGR: +2.3%
Gross Profit
$593M
-36.1% ▼
5Y CAGR: +3.8%
Operating Income
$440M
-32.0% ▼
5Y CAGR: +3.7%
Net Income
$238M
-41.8% ▼
5Y CAGR: +23.8%
EPS (Diluted)
$0.47
-39.0% ▼
5Y CAGR: +24.0%
EBITDA
$715M
-30.2% ▼
5Y CAGR: +7.1%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Revenue | $9.7B | $11.3B | $11.8B | $11.2B | $10.7B |
| YoY Growth | +1.9% | +16.8% | +4.1% | -4.8% | -4.8% |
| Cost of Revenue | $9.1B | $10.6B | $10.9B | $10.3B | $10.1B |
| Gross Profit | $619M | $722M | $902M | $928M | $593M |
| Gross Margin | 6.4% | 6.4% | 7.7% | 8.3% | 5.6% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $182M | $164M | $260M | $0 | $153M |
| Operating Expenses | $176M | $162M | $293M | $281M | $153M |
| Operating Income | $443M | $560M | $609M | $647M | $440M |
| Operating Margin | 4.6% | 4.9% | 5.2% | 5.8% | 4.1% |
| Interest Expense | $64M | $117M | $116M | $102M | $124M |
| Income Before Tax | $285M | $123M | $500M | $646M | $417M |
| Tax Expense | $117M | $100M | $187M | $225M | $165M |
| Net Income | $172M | $37M | $303M | $409M | $238M |
| Net Margin | 1.8% | 0.3% | 2.6% | 3.6% | 2.2% |
| EPS (Diluted) | $0.33 | $0.07 | $0.57 | $0.77 | $0.47 |
| EBITDA | $620M | $517M | $886M | $1.0B | $715M |
| Shares Outstanding | 527M | 530M | 532M | 531M | 508M |