View ValuationWorley 将来の成長Future 基準チェック /16Worley利益と収益がそれぞれ年間13.8%と4.6%増加すると予測されています。EPS は年間 増加すると予想されています。自己資本利益率は 3 年後に9.1% 15.1%なると予測されています。主要情報13.8%収益成長率15.14%EPS成長率Construction 収益成長11.1%収益成長率4.6%将来の株主資本利益率9.14%アナリストカバレッジGood最終更新日28 Jun 2026今後の成長に関する最新情報お知らせ • Aug 24+ 1 more updateWorley Limited Provides Revenue Guidance for the Year 2024Worley Limited announced that the company expects 2024 aggregated revenue excluding procurement to grow (on FY23 proforma) as new and emerging customers and major projects generate further upside.すべての更新を表示Recent updatesBuy Or Sell Opportunity • Jun 25Now 20% undervaluedThe stock has been flat over the last 90 days, currently trading at €6.55. The fair value is estimated to be €8.19, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Meanwhile, the company has become profitable. For the next 3 years, revenue is forecast to grow by 5.8% per annum. Earnings are also forecast to grow by 15% per annum over the same time period.お知らせ • May 14Worley Limited to Report Q3, 2026 Results on May 14, 2026Worley Limited announced that they will report Q3, 2026 results on May 14, 2026お知らせ • Feb 26+ 1 more updateWorley Limited Announces Interim Dividend for the Six Months Ended December 31, 2025, Payable on April 2 , 2026Worley Limited determined to pay an interim dividend of AUD 0.25000000 per share, unfranked for the six months ended December 31, 2025. The dividend will be paid on 2 April 2026 with a record date of 5 March 2026.Ex date: March 4, 2026.お知らせ • Dec 17SPIE Oil & Gas Services SAS entered into agreement to acquire Worley Power Services from Worley Limited (ASX:WOR).SPIE Oil & Gas Services SAS entered into agreement to acquire Worley Power Services from Worley Limited (ASX:WOR) on December 16, 2025. On completion of the acquisition, Worley Power Services will be renamed SPIE Power Services. With this acquisition, SPIE Global Services Energy expands its core expertise in technical maintenance to include power generation assets.お知らせ • Oct 22Worley Limited, Annual General Meeting, Nov 20, 2025Worley Limited, Annual General Meeting, Nov 20, 2025. Location: paradox hotel, 27 oconnell st, nsw 2000, sydney Australiaお知らせ • Sep 01Worley Limited Announces Board and Committee ChangesWorley Limited announced Non-Executive Director Sharon Warburton has decided to retire from the Worley Board effective 31 August 2025. Sharon joined the Board in February 2019, bringing extensive business experience and expertise in strategy, finance and risk management. Sharon served as Chair of the Audit and Risk Committee from February 2023 to August 2024, providing strong leadership and oversight throughout her tenure. Worley announced the appointment of Jeanne Johns as an independent Non-Executive Director of the Worley Board effective 1 September 2025. Jeanne will be a member of the Nominations Committee and the Audit and Risk Committee. Jeanne's appointment to the Worley Board follows her career as an international executive in refining, petrochemicals, oil and gas, civil explosives and agricultural fertilizers. Jeanne served as Chief Executive Officer and Managing Director of Incitec Pivot Ltd. from November 2017 until June 2023. Prior to joining Incitec, Jeanne held several executive leadership roles in the US, UK/Europe and Asia/China during her 30 years with BP plc. Jeanne brings a global perspective and insights from working in diverse business environments along with technical expertise in HSE, operations, projects and engineering. Jeanne is a non-executive director of HF Sinclair.お知らせ • Jul 31+ 1 more updateWorley Limited to Report Q2, 2026 Results on Feb 25, 2026Worley Limited announced that they will report Q2, 2026 results on Feb 25, 2026お知らせ • Mar 26Worley Limited Announces CFO ChangesWorley Limited announced that Tiernan O'Rourke will step down as Chief Financial Officer effective 30 June 2025. Tiernan is retiring from full-time work in ASX listed companies after a long and successful career culminating in nearly four years of dedicated service to Worley. Tiernan intends to take on advisory and consulting activities in the private sector. Justine Travers has been appointed to the position of Chief Financial Officer (CFO) effective 1 July 2025. Based in Australia, Justine is currently the Deputy CFO. Justine's experience includes senior finance and operational leadership roles, with the finance leadership roles focussed on capital and financial management, strategy and policy. Prior to joining Worley, Justine worked at Newcrest Mining. Justine brings an in-depth understanding of public company reporting requirements and capital structure and has a strong understanding of the Worley business. Tiernan will remain with Worley until 26 September 2025 to support Justine as she transitions into her new role.お知らせ • Feb 26Worley Limited (ASX:WOR) announces an Equity Buyback for AUD 500 million worth of its shares.Worley Limited (ASX:WOR) announces a share repurchase program. Under the program, the company will repurchase up to AUD 500 million worth of its shares. The purpose of program is to enhance shareholder's value. The program will be valid till March 12, 2026. As of February 26, 2025, the company had 529,105,527 shares issued and outstanding.お知らせ • Oct 24+ 1 more updateWorley Limited to Report Fiscal Year 2025 Results on Aug 27, 2025Worley Limited announced that they will report fiscal year 2025 results on Aug 27, 2025お知らせ • Oct 21Worley Limited, Annual General Meeting, Nov 21, 2024Worley Limited, Annual General Meeting, Nov 21, 2024. Location: at radisson blu plaza hotel, 27 oconnell st, sydney nsw 2000 AustraliaDeclared Dividend • Aug 29Final dividend of AU$0.25 announcedShareholders will receive a dividend of AU$0.25. Ex-date: 2nd September 2024 Payment date: 1st October 2024 Dividend yield will be 4.4%, which is higher than the industry average of 2.9%. Sustainability & Growth Dividend is covered by both earnings (87% earnings payout ratio) and cash flows (45% cash payout ratio). The dividend has decreased over the past 10 years, indicating a lack of growth and stability in payments. EPS is expected to grow by 52% over the next 3 years, which should provide support to the dividend and adequate earnings cover.Reported Earnings • Aug 27Full year 2024 earnings released: EPS: AU$0.57 (vs AU$0.07 in FY 2023)Full year 2024 results: EPS: AU$0.57 (up from AU$0.07 in FY 2023). Revenue: AU$11.8b (up 4.2% from FY 2023). Net income: AU$303.0m (up AU$266.0m from FY 2023). Profit margin: 2.6% (up from 0.3% in FY 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 6.0% p.a. on average during the next 3 years, compared to a 4.9% growth forecast for the Construction industry in Europe. Over the last 3 years on average, earnings per share has increased by 35% per year but the company’s share price has only increased by 10% per year, which means it is significantly lagging earnings growth.Buy Or Sell Opportunity • Mar 06Now 22% undervalued after recent price dropOver the last 90 days, the stock has fallen 3.4% to €9.95. The fair value is estimated to be €12.71, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 5.8% over the last 3 years. Meanwhile, the company has become profitable. For the next 3 years, revenue is forecast to grow by 5.2% per annum. Earnings are also forecast to grow by 20% per annum over the same time period.Declared Dividend • Mar 01First half dividend of AU$0.25 announcedShareholders will receive a dividend of AU$0.25. Ex-date: 5th March 2024 Payment date: 3rd April 2024 Dividend yield will be 4.0%, which is higher than the industry average of 2.9%. Sustainability & Growth Dividend is not covered by earnings (109% earnings payout ratio). However, it is covered by cash flows (57% cash payout ratio). The dividend has decreased over the past 10 years, indicating a lack of growth and stability in payments. The company's earnings per share (EPS) would need to grow by 21% to bring the payout ratio under control. EPS is expected to grow by 67% over the next 3 years, which is sufficient to bring the dividend into a sustainable range.Reported Earnings • Feb 29First half 2024 earnings released: EPS: AU$0.20 (vs AU$0.19 loss in 1H 2023)First half 2024 results: EPS: AU$0.20 (up from AU$0.19 loss in 1H 2023). Revenue: AU$6.08b (up 13% from 1H 2023). Net income: AU$106.0m (up AU$205.0m from 1H 2023). Profit margin: 1.7% (up from net loss in 1H 2023). The move to profitability was driven by higher revenue. Revenue is forecast to grow 5.0% p.a. on average during the next 3 years, compared to a 4.1% growth forecast for the Construction industry in Europe. Over the last 3 years on average, earnings per share has increased by 9% per year whereas the company’s share price has increased by 12% per year.お知らせ • Feb 24+ 1 more updateWorley Limited to Report First Half, 2024 Results on Feb 28, 2024Worley Limited announced that they will report first half, 2024 results on Feb 28, 2024Buying Opportunity • Jan 17Now 21% undervalued after recent price dropOver the last 90 days, the stock is down 8.3%. The fair value is estimated to be €11.96, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 3.9% over the last 3 years. Earnings per share has declined by 33%. For the next 3 years, revenue is forecast to grow by 6.7% per annum. Earnings is also forecast to grow by 27% per annum over the same time period.Board Change • Jan 01Insufficient new directorsThere is 1 new director who has joined the board in the last 3 years. The company's board is composed of: 1 new director. 9 experienced directors. 2 highly experienced directors. Independent Non-Executive Director Joe Geagea was the last director to join the board, commencing their role in 2023. The company’s insufficient board refreshment is considered a risk according to the Simply Wall St Risk Model.お知らせ • Aug 30Airswift Global AS completed the acquisition of Energy Resourcing Australia Pty Limited from Worley Limited (ASX:WOR).Airswift Global AS entered into an agreement to acquire Energy Resourcing Australia Pty Limited from Worley Limited (ASX:WOR) on August 8, 2023. Upon completion, Airswift will fully integrate Energy Resourcing into its existing brand, systems and processes. The acquisition is conditional on regulatory approvals and the completion or waiver of certain other customary closing conditions and is expected to close by the end of August 2023. Airswift Global AS completed the acquisition of Energy Resourcing Australia Pty Limited from Worley Limited (ASX:WOR) on August 29, 2023.お知らせ • Aug 24+ 1 more updateWorley Limited Provides Revenue Guidance for the Year 2024Worley Limited announced that the company expects 2024 aggregated revenue excluding procurement to grow (on FY23 proforma) as new and emerging customers and major projects generate further upside.お知らせ • Aug 23Worley Limited Announces Final Dividend, Payable on 27 September 2023Worley Limited announced that the directors have resolved to pay a final dividend of 25.0 cents per fully paid ordinary share, including exchangeable shares, unfranked (2022: 25.0 cents per share). The Company will make total dividend payments of 50.0 cents per share for the financial year ended 30 June 2023 (2022: 50.0 cents per share). The final dividend will be paid on 27 September 2023 for shareholders on the register at the record date, being 30 August 2023.Reported Earnings • Aug 23Full year 2023 earnings releasedFull year 2023 results: Revenue: AU$11.3b (up 17% from FY 2022). Net income: AU$37.0m (down 79% from FY 2022). Profit margin: 0.3% (down from 1.8% in FY 2022). Revenue is forecast to grow 4.1% p.a. on average during the next 3 years, compared to a 9.4% growth forecast for the Construction industry in Germany. Over the last 3 years on average, earnings per share has fallen by 19% per year but the company’s share price has increased by 20% per year, which means it is well ahead of earnings.Buying Opportunity • Jul 26Now 20% undervaluedOver the last 90 days, the stock is up 13%. The fair value is estimated to be €12.83, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 8.3% over the last 3 years. Meanwhile, the company became loss making.お知らせ • Jul 24Worley Limited to Report Fiscal Year 2023 Results on Aug 23, 2023Worley Limited announced that they will report fiscal year 2023 results on Aug 23, 2023お知らせ • Jun 30Worley Limited Announces Board ChangesWorley Limited announced that Dr. Christopher (Chris) Haynes OBE has decided to retire after eleven years on the Worley Board effective 30 June 2023. The company announced the appointment of Joseph (Joe) Geagea as an Independent Non-Executive Director to the Board of Directors effective 1 July 2023. Joe will become a member of the Nominations Committee and the People and Remuneration Committee. Joe's appointment to the Worley Board follows his extensive career at Chevron Corporation, where he most recently held the role of Executive Vice President and senior adviser to the Chairman and CEO. Prior to that appointment, Joe served as Executive Vice President of Technology, Projects and Services. Joe holds a Bachelor and a Master of Civil Engineering from the University of Illinois and is a member of the American Society of Civil Engineers.お知らせ • May 28CAM Industrial Solutions LLC completed the acquisition of Maintenance and Turnaround Business in North America from Worley Limited (ASX:WOR).CAM Industrial Solutions LLC entered into an agreement to acquire Maintenance and Turnaround Business in North America from Worley Limited (ASX:WOR) for approximately AUD 180 million on February 21, 2023. The sale also includes Worley's power operations and maintenance business. The consideration will be paid in cash. Worley's construction and fabrication business in North America is not included in the sale. The existing management team will join and manage CAM Industrial and will be led by Mick Kaefer as its President. Donovan Boyd, Executive Partner with Cross Rapids Capital, will be appointed Chief Executive Officer of CAM Industrial. The transaction is subject to regulatory approval and customary closure conditions and is expected to close in the second half of FY2023. UBS Securities LLC is acting as exclusive financial advisor to Worley, and Reed Smith LLP is acting as Worley's legal advisor. Greenberg Traurig, LLP is acting as Cross Rapids Capital's legal advisor. CAM Industrial Solutions LLC completed the acquisition of Maintenance and Turnaround Business in North America from Worley Limited (ASX:WOR) on May 26. 2023.お知らせ • May 11Worley on Lookout for Smaller Deals that Add to its ValueAt the Macquarie Australia Conference in Sydney last week, Worley Limited (ASX:WOR) signaled that it was examining the market for smaller deals that would add value. Worley boss Chris Ashton told DataRoom that such opportunities could be funded through its net debt, which was $1.8 billion at February, and the potential opportunities no doubt were a line of questioning at Worley's investor day on 9 May 2023. The company said at the Macquarie Australia Conference that opportunities were too expensive in the past but were starting to come down. The acquisitions considered would be those that added skill sets that the company did not already have and would be accretive. Sources say Worley's focus is on buying businesses that improve its technological capabilities.Board Change • Mar 01Insufficient new directorsThere is 1 new director who has joined the board in the last 3 years. The company's board is composed of: 1 new director. 8 experienced directors. 3 highly experienced directors. Independent Non-Executive Director Emma Stein was the last director to join the board, commencing their role in 2020. The company’s insufficient board refreshment is considered a risk according to the Simply Wall St Risk Model.Reported Earnings • Feb 23First half 2023 earnings released: AU$0.19 loss per share (vs AU$0.15 profit in 1H 2022)First half 2023 results: AU$0.19 loss per share (down from AU$0.15 profit in 1H 2022). Revenue: AU$5.39b (up 16% from 1H 2022). Net loss: AU$99.0m (down 225% from profit in 1H 2022). Revenue is forecast to grow 6.3% p.a. on average during the next 3 years, compared to a 6.0% growth forecast for the Energy Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 26% per year but the company’s share price has increased by 7% per year, which means it is well ahead of earnings.お知らせ • Jan 11Worley Limited to Report First Half, 2023 Results on Feb 22, 2023Worley Limited announced that they will report first half, 2023 results on Feb 22, 2023Reported Earnings • Aug 24Full year 2022 earnings released: EPS: AU$0.33 (vs AU$0.17 in FY 2021)Full year 2022 results: EPS: AU$0.33 (up from AU$0.17 in FY 2021). Revenue: AU$9.71b (up 1.9% from FY 2021). Net income: AU$172.0m (up 100% from FY 2021). Profit margin: 1.8% (up from 0.9% in FY 2021). The increase in margin was driven by higher revenue. Over the next year, revenue is forecast to grow 8.5%, compared to a 14% growth forecast for the Energy Services industry in Germany. Over the last 3 years on average, earnings per share has fallen by 14% per year but the company’s share price has increased by 8% per year, which means it is well ahead of earnings.Board Change • Mar 29High number of new directorsIndependent Non-Executive Director Emma Stein was the last director to join the board, commencing their role in 2020.Buying Opportunity • Feb 25Now 21% undervaluedOver the last 90 days, the stock is up 28%. The fair value is estimated to be AU$9.35, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 13% per annum over the last 3 years. Earnings per share has declined by 30% per annum over the last 3 years.Reported Earnings • Feb 24First half 2022 earnings: EPS in line with expectations, revenues disappointFirst half 2022 results: EPS: AU$0.15 (up from AU$0.042 in 1H 2021). Revenue: AU$4.66b (down 4.4% from 1H 2021). Net income: AU$79.0m (up 259% from 1H 2021). Profit margin: 1.7% (up from 0.5% in 1H 2021). Revenue missed analyst estimates by 11%. Over the next year, revenue is forecast to grow 6.8%, compared to a 21% growth forecast for the industry in Germany. Over the last 3 years on average, earnings per share has fallen by 30% per year but the company’s share price has only fallen by 5% per year, which means it has not declined as severely as earnings.Director Overboarding • Sep 01Director Sharon Warburton has joined 5th company boardSharon Warburton has been appointed to the board of Northern Star Resources Limited (ASX:NST). Warburton now sits on a total of 5 company boards. According to the Simply Wall St Risk Model, the director is at risk of having too many board obligations.Director Overboarding • Sep 01Director Sharon Warburton has joined 5th company boardSharon Warburton has been appointed to the board of Northern Star Resources Limited (ASX:NST). Warburton now sits on a total of 5 company boards. According to the Simply Wall St Risk Model, the director is at risk of having too many board obligations.Director Overboarding • Sep 01Director Sharon Warburton has joined 5th company boardSharon Warburton has been appointed to the board of Northern Star Resources Limited (ASX:NST). Warburton now sits on a total of 5 company boards. According to the Simply Wall St Risk Model, the director is at risk of having too many board obligations.Director Overboarding • Sep 01Director Sharon Warburton has joined 5th company boardSharon Warburton has been appointed to the board of Northern Star Resources Limited (ASX:NST). Warburton now sits on a total of 5 company boards. According to the Simply Wall St Risk Model, the director is at risk of having too many board obligations.Director Overboarding • Sep 01Director Sharon Warburton has joined 5th company boardSharon Warburton has been appointed to the board of Northern Star Resources Limited (ASX:NST). Warburton now sits on a total of 5 company boards. According to the Simply Wall St Risk Model, the director is at risk of having too many board obligations.Reported Earnings • Aug 25Full year 2021 earnings releasedThe company reported a poor full year result with weaker earnings, revenues and profit margins. Full year 2021 results: Revenue: AU$9.53b (down 27% from FY 2020). Net income: AU$86.0m (down 50% from FY 2020). Profit margin: 0.9% (down from 1.3% in FY 2020). The decrease in margin was driven by lower revenue.Reported Earnings • Feb 25First half 2021 earnings released: EPS AU$0.043 (vs AU$0.22 in 1H 2020)The company reported a poor first half result with weaker earnings, revenues and profit margins. First half 2021 results: Revenue: AU$4.87b (down 29% from 1H 2020). Net income: AU$22.3m (down 81% from 1H 2020). Profit margin: 0.5% (down from 1.7% in 1H 2020). Over the last 3 years on average, earnings per share has increased by 3% per year but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.Valuation Update With 7 Day Price Move • Feb 02Investor sentiment deteriorated over the past weekAfter last week's 17% share price decline to AU$6.35, the stock is trading at a trailing P/E ratio of 31x, down from the previous P/E ratio of 37.4x. This compares to an average P/E of 12x in the Energy Services industry in Europe. Total return to shareholders over the past three years is a loss of 18%.Valuation Update With 7 Day Price Move • Nov 26Market bids up stock over the past weekAfter last week's 20% share price gain to AU$8.50, the stock is trading at a trailing P/E ratio of 42.5x, up from the previous P/E ratio of 35.5x. This compares to an average P/E of 15x in the Energy Services industry in Europe. Total returns to shareholders over the past three years were flat.Valuation Update With 7 Day Price Move • Nov 12Market bids up stock over the past weekAfter last week's 17% share price gain to AU$6.75, the stock is trading at a trailing P/E ratio of 33.8x, up from the previous P/E ratio of 28.8x. This compares to an average P/E of 13x in the Energy Services industry in Europe. Total return to shareholders over the past three years is a loss of 15%.Is New 90 Day High Low • Nov 11New 90-day high: €6.55The company is up 20% from its price of €5.45 on 12 August 2020. The German market is flat over the last 90 days, indicating the company outperformed over that time. It also outperformed the Energy Services industry, which is down 6.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €8.62 per share.Is New 90 Day High Low • Oct 13New 90-day high: €6.40The company is up 17% from its price of €5.45 on 15 July 2020. The German market is up 4.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Energy Services industry, which is down 9.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €8.79 per share.Is New 90 Day High Low • Sep 24New 90-day high: €6.05The company is up 13% from its price of €5.35 on 26 June 2020. The German market is up 3.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Energy Services industry, which is down 17% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €8.48 per share.業績と収益の成長予測DB:WF9 - アナリストの将来予測と過去の財務データ ( )AUD Millions日付収益収益フリー・キャッシュフロー営業活動によるキャッシュ平均アナリスト数6/30/202913,970542N/A76616/30/202813,80749146869656/30/202712,97943352866766/30/202612,315291515504612/31/202511,141345528606N/A9/30/202511,185377597674N/A6/30/202511,228409665741N/A3/31/202511,409395580657N/A12/31/202411,589380494573N/A9/30/202411,695342541628N/A6/30/202411,800303587682N/A3/31/202411,778273524619N/A12/31/202311,755242460556N/A9/30/202311,541140319408N/A6/30/202311,32637178260N/A3/31/202310,87816224294N/A12/31/202210,429-6270327N/A9/30/202210,06583267322N/A6/30/20229,701172263316N/A3/31/20229,505156280343N/A12/31/20219,308139296369N/A9/30/20219,414111375451N/A6/30/20219,52082453533N/A3/31/202110,27380618694N/A12/31/202011,02678782855N/A9/30/202012,039124774842N/A6/30/202013,051171765829N/A3/31/202012,100178583636N/A12/31/201911,149185401442N/A9/30/20199,018169N/A339N/A6/30/20196,887152N/A236N/A3/31/20195,973147N/A236N/A12/31/20185,059143N/A236N/A9/30/20184,945103N/A248N/A6/30/20184,83062N/A260N/A3/31/20184,86650N/A234N/A12/31/20174,90137N/A208N/A9/30/20175,05735N/A143N/A6/30/20175,21434N/A79N/A3/31/20175,76416N/A71N/A12/31/20166,315-2N/A63N/A9/30/20167,04511N/A128N/A6/30/20167,77524N/A192N/A3/31/20168,144-56N/A205N/A12/31/20158,512-136N/A217N/A9/30/20158,629-95N/A234N/Aもっと見るアナリストによる今後の成長予測収入対貯蓄率: WF9の予測収益成長率 (年間13.8% ) は 貯蓄率 ( 1.9% ) を上回っています。収益対市場: WF9の収益 ( 13.8% ) German市場 ( 16.9% ) よりも低い成長が予測されています。高成長収益: WF9の収益は増加すると予測されていますが、大幅には増加しません。収益対市場: WF9の収益 ( 4.6% ) German市場 ( 6.7% ) よりも低い成長が予測されています。高い収益成長: WF9の収益 ( 4.6% ) 20%よりも低い成長が予測されています。一株当たり利益成長率予想将来の株主資本利益率将来のROE: WF9の 自己資本利益率 は、3年後には低くなると予測されています ( 9.1 %)。成長企業の発掘7D1Y7D1Y7D1YCapital-goods 業界の高成長企業。View Past Performance企業分析と財務データの現状データ最終更新日（UTC時間）企業分析2026/07/12 16:56終値2026/07/10 00:00収益2025/12/31年間収益2025/06/30データソース企業分析に使用したデータはS&P Global Market Intelligence LLC のものです。本レポートを作成するための分析モデルでは、以下のデータを使用しています。データは正規化されているため、ソースが利用可能になるまでに時間がかかる場合があります。パッケージデータタイムフレーム米国ソース例会社財務10年損益計算書キャッシュ・フロー計算書貸借対照表SECフォーム10-KSECフォーム10-Qアナリストのコンセンサス予想+プラス3年予想財務アナリストの目標株価アナリストリサーチレポートBlue Matrix市場価格30年株価配当、分割、措置ICEマーケットデータSECフォームS-1所有権10年トップ株主インサイダー取引SECフォーム4SECフォーム13Dマネジメント10年リーダーシップ・チーム取締役会SECフォーム10-KSECフォームDEF 14A主な進展10年会社からのお知らせSECフォーム8-K* 米国証券を対象とした例であり、非米国証券については、同等の規制書式および情報源を使用。特に断りのない限り、すべての財務データは1年ごとの期間に基づいていますが、四半期ごとに更新されます。これは、TTM（Trailing Twelve Month）またはLTM（Last Twelve Month）データとして知られています。詳細はこちら。分析モデルとスノーフレークこのレポートを生成するために使用した分析モデルの詳細は、当社の Github ページ でご覧いただけます。また、レポートの使い方に関する ガイド や YouTube の チュートリアル もご用意しています。シンプリー・ウォールストリート分析モデルを設計・構築した世界トップクラスのチームについてご紹介します。業界およびセクターの指標私たちの業界とセクションの指標は、Simply Wall Stによって6時間ごとに計算されます。アナリスト筋Worley Limited 10 これらのアナリストのうち、弊社レポートのインプットとして使用した売上高または利益の予想を提出したのは、 。アナリストの投稿は一日中更新されます。22 アナリスト機関Megan Kirby-LewisBarrenjoey Markets Pty LimitedShaurya VisenBofA Global ResearchCameron NeedhamBofA Global Research19 その他のアナリストを表示
お知らせ • Aug 24+ 1 more updateWorley Limited Provides Revenue Guidance for the Year 2024Worley Limited announced that the company expects 2024 aggregated revenue excluding procurement to grow (on FY23 proforma) as new and emerging customers and major projects generate further upside.
Buy Or Sell Opportunity • Jun 25Now 20% undervaluedThe stock has been flat over the last 90 days, currently trading at €6.55. The fair value is estimated to be €8.19, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Meanwhile, the company has become profitable. For the next 3 years, revenue is forecast to grow by 5.8% per annum. Earnings are also forecast to grow by 15% per annum over the same time period.
お知らせ • May 14Worley Limited to Report Q3, 2026 Results on May 14, 2026Worley Limited announced that they will report Q3, 2026 results on May 14, 2026
お知らせ • Feb 26+ 1 more updateWorley Limited Announces Interim Dividend for the Six Months Ended December 31, 2025, Payable on April 2 , 2026Worley Limited determined to pay an interim dividend of AUD 0.25000000 per share, unfranked for the six months ended December 31, 2025. The dividend will be paid on 2 April 2026 with a record date of 5 March 2026.Ex date: March 4, 2026.
お知らせ • Dec 17SPIE Oil & Gas Services SAS entered into agreement to acquire Worley Power Services from Worley Limited (ASX:WOR).SPIE Oil & Gas Services SAS entered into agreement to acquire Worley Power Services from Worley Limited (ASX:WOR) on December 16, 2025. On completion of the acquisition, Worley Power Services will be renamed SPIE Power Services. With this acquisition, SPIE Global Services Energy expands its core expertise in technical maintenance to include power generation assets.
お知らせ • Oct 22Worley Limited, Annual General Meeting, Nov 20, 2025Worley Limited, Annual General Meeting, Nov 20, 2025. Location: paradox hotel, 27 oconnell st, nsw 2000, sydney Australia
お知らせ • Sep 01Worley Limited Announces Board and Committee ChangesWorley Limited announced Non-Executive Director Sharon Warburton has decided to retire from the Worley Board effective 31 August 2025. Sharon joined the Board in February 2019, bringing extensive business experience and expertise in strategy, finance and risk management. Sharon served as Chair of the Audit and Risk Committee from February 2023 to August 2024, providing strong leadership and oversight throughout her tenure. Worley announced the appointment of Jeanne Johns as an independent Non-Executive Director of the Worley Board effective 1 September 2025. Jeanne will be a member of the Nominations Committee and the Audit and Risk Committee. Jeanne's appointment to the Worley Board follows her career as an international executive in refining, petrochemicals, oil and gas, civil explosives and agricultural fertilizers. Jeanne served as Chief Executive Officer and Managing Director of Incitec Pivot Ltd. from November 2017 until June 2023. Prior to joining Incitec, Jeanne held several executive leadership roles in the US, UK/Europe and Asia/China during her 30 years with BP plc. Jeanne brings a global perspective and insights from working in diverse business environments along with technical expertise in HSE, operations, projects and engineering. Jeanne is a non-executive director of HF Sinclair.
お知らせ • Jul 31+ 1 more updateWorley Limited to Report Q2, 2026 Results on Feb 25, 2026Worley Limited announced that they will report Q2, 2026 results on Feb 25, 2026
お知らせ • Mar 26Worley Limited Announces CFO ChangesWorley Limited announced that Tiernan O'Rourke will step down as Chief Financial Officer effective 30 June 2025. Tiernan is retiring from full-time work in ASX listed companies after a long and successful career culminating in nearly four years of dedicated service to Worley. Tiernan intends to take on advisory and consulting activities in the private sector. Justine Travers has been appointed to the position of Chief Financial Officer (CFO) effective 1 July 2025. Based in Australia, Justine is currently the Deputy CFO. Justine's experience includes senior finance and operational leadership roles, with the finance leadership roles focussed on capital and financial management, strategy and policy. Prior to joining Worley, Justine worked at Newcrest Mining. Justine brings an in-depth understanding of public company reporting requirements and capital structure and has a strong understanding of the Worley business. Tiernan will remain with Worley until 26 September 2025 to support Justine as she transitions into her new role.
お知らせ • Feb 26Worley Limited (ASX:WOR) announces an Equity Buyback for AUD 500 million worth of its shares.Worley Limited (ASX:WOR) announces a share repurchase program. Under the program, the company will repurchase up to AUD 500 million worth of its shares. The purpose of program is to enhance shareholder's value. The program will be valid till March 12, 2026. As of February 26, 2025, the company had 529,105,527 shares issued and outstanding.
お知らせ • Oct 24+ 1 more updateWorley Limited to Report Fiscal Year 2025 Results on Aug 27, 2025Worley Limited announced that they will report fiscal year 2025 results on Aug 27, 2025
お知らせ • Oct 21Worley Limited, Annual General Meeting, Nov 21, 2024Worley Limited, Annual General Meeting, Nov 21, 2024. Location: at radisson blu plaza hotel, 27 oconnell st, sydney nsw 2000 Australia
Declared Dividend • Aug 29Final dividend of AU$0.25 announcedShareholders will receive a dividend of AU$0.25. Ex-date: 2nd September 2024 Payment date: 1st October 2024 Dividend yield will be 4.4%, which is higher than the industry average of 2.9%. Sustainability & Growth Dividend is covered by both earnings (87% earnings payout ratio) and cash flows (45% cash payout ratio). The dividend has decreased over the past 10 years, indicating a lack of growth and stability in payments. EPS is expected to grow by 52% over the next 3 years, which should provide support to the dividend and adequate earnings cover.
Reported Earnings • Aug 27Full year 2024 earnings released: EPS: AU$0.57 (vs AU$0.07 in FY 2023)Full year 2024 results: EPS: AU$0.57 (up from AU$0.07 in FY 2023). Revenue: AU$11.8b (up 4.2% from FY 2023). Net income: AU$303.0m (up AU$266.0m from FY 2023). Profit margin: 2.6% (up from 0.3% in FY 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 6.0% p.a. on average during the next 3 years, compared to a 4.9% growth forecast for the Construction industry in Europe. Over the last 3 years on average, earnings per share has increased by 35% per year but the company’s share price has only increased by 10% per year, which means it is significantly lagging earnings growth.
Buy Or Sell Opportunity • Mar 06Now 22% undervalued after recent price dropOver the last 90 days, the stock has fallen 3.4% to €9.95. The fair value is estimated to be €12.71, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 5.8% over the last 3 years. Meanwhile, the company has become profitable. For the next 3 years, revenue is forecast to grow by 5.2% per annum. Earnings are also forecast to grow by 20% per annum over the same time period.
Declared Dividend • Mar 01First half dividend of AU$0.25 announcedShareholders will receive a dividend of AU$0.25. Ex-date: 5th March 2024 Payment date: 3rd April 2024 Dividend yield will be 4.0%, which is higher than the industry average of 2.9%. Sustainability & Growth Dividend is not covered by earnings (109% earnings payout ratio). However, it is covered by cash flows (57% cash payout ratio). The dividend has decreased over the past 10 years, indicating a lack of growth and stability in payments. The company's earnings per share (EPS) would need to grow by 21% to bring the payout ratio under control. EPS is expected to grow by 67% over the next 3 years, which is sufficient to bring the dividend into a sustainable range.
Reported Earnings • Feb 29First half 2024 earnings released: EPS: AU$0.20 (vs AU$0.19 loss in 1H 2023)First half 2024 results: EPS: AU$0.20 (up from AU$0.19 loss in 1H 2023). Revenue: AU$6.08b (up 13% from 1H 2023). Net income: AU$106.0m (up AU$205.0m from 1H 2023). Profit margin: 1.7% (up from net loss in 1H 2023). The move to profitability was driven by higher revenue. Revenue is forecast to grow 5.0% p.a. on average during the next 3 years, compared to a 4.1% growth forecast for the Construction industry in Europe. Over the last 3 years on average, earnings per share has increased by 9% per year whereas the company’s share price has increased by 12% per year.
お知らせ • Feb 24+ 1 more updateWorley Limited to Report First Half, 2024 Results on Feb 28, 2024Worley Limited announced that they will report first half, 2024 results on Feb 28, 2024
Buying Opportunity • Jan 17Now 21% undervalued after recent price dropOver the last 90 days, the stock is down 8.3%. The fair value is estimated to be €11.96, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 3.9% over the last 3 years. Earnings per share has declined by 33%. For the next 3 years, revenue is forecast to grow by 6.7% per annum. Earnings is also forecast to grow by 27% per annum over the same time period.
Board Change • Jan 01Insufficient new directorsThere is 1 new director who has joined the board in the last 3 years. The company's board is composed of: 1 new director. 9 experienced directors. 2 highly experienced directors. Independent Non-Executive Director Joe Geagea was the last director to join the board, commencing their role in 2023. The company’s insufficient board refreshment is considered a risk according to the Simply Wall St Risk Model.
お知らせ • Aug 30Airswift Global AS completed the acquisition of Energy Resourcing Australia Pty Limited from Worley Limited (ASX:WOR).Airswift Global AS entered into an agreement to acquire Energy Resourcing Australia Pty Limited from Worley Limited (ASX:WOR) on August 8, 2023. Upon completion, Airswift will fully integrate Energy Resourcing into its existing brand, systems and processes. The acquisition is conditional on regulatory approvals and the completion or waiver of certain other customary closing conditions and is expected to close by the end of August 2023. Airswift Global AS completed the acquisition of Energy Resourcing Australia Pty Limited from Worley Limited (ASX:WOR) on August 29, 2023.
お知らせ • Aug 24+ 1 more updateWorley Limited Provides Revenue Guidance for the Year 2024Worley Limited announced that the company expects 2024 aggregated revenue excluding procurement to grow (on FY23 proforma) as new and emerging customers and major projects generate further upside.
お知らせ • Aug 23Worley Limited Announces Final Dividend, Payable on 27 September 2023Worley Limited announced that the directors have resolved to pay a final dividend of 25.0 cents per fully paid ordinary share, including exchangeable shares, unfranked (2022: 25.0 cents per share). The Company will make total dividend payments of 50.0 cents per share for the financial year ended 30 June 2023 (2022: 50.0 cents per share). The final dividend will be paid on 27 September 2023 for shareholders on the register at the record date, being 30 August 2023.
Reported Earnings • Aug 23Full year 2023 earnings releasedFull year 2023 results: Revenue: AU$11.3b (up 17% from FY 2022). Net income: AU$37.0m (down 79% from FY 2022). Profit margin: 0.3% (down from 1.8% in FY 2022). Revenue is forecast to grow 4.1% p.a. on average during the next 3 years, compared to a 9.4% growth forecast for the Construction industry in Germany. Over the last 3 years on average, earnings per share has fallen by 19% per year but the company’s share price has increased by 20% per year, which means it is well ahead of earnings.
Buying Opportunity • Jul 26Now 20% undervaluedOver the last 90 days, the stock is up 13%. The fair value is estimated to be €12.83, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 8.3% over the last 3 years. Meanwhile, the company became loss making.
お知らせ • Jul 24Worley Limited to Report Fiscal Year 2023 Results on Aug 23, 2023Worley Limited announced that they will report fiscal year 2023 results on Aug 23, 2023
お知らせ • Jun 30Worley Limited Announces Board ChangesWorley Limited announced that Dr. Christopher (Chris) Haynes OBE has decided to retire after eleven years on the Worley Board effective 30 June 2023. The company announced the appointment of Joseph (Joe) Geagea as an Independent Non-Executive Director to the Board of Directors effective 1 July 2023. Joe will become a member of the Nominations Committee and the People and Remuneration Committee. Joe's appointment to the Worley Board follows his extensive career at Chevron Corporation, where he most recently held the role of Executive Vice President and senior adviser to the Chairman and CEO. Prior to that appointment, Joe served as Executive Vice President of Technology, Projects and Services. Joe holds a Bachelor and a Master of Civil Engineering from the University of Illinois and is a member of the American Society of Civil Engineers.
お知らせ • May 28CAM Industrial Solutions LLC completed the acquisition of Maintenance and Turnaround Business in North America from Worley Limited (ASX:WOR).CAM Industrial Solutions LLC entered into an agreement to acquire Maintenance and Turnaround Business in North America from Worley Limited (ASX:WOR) for approximately AUD 180 million on February 21, 2023. The sale also includes Worley's power operations and maintenance business. The consideration will be paid in cash. Worley's construction and fabrication business in North America is not included in the sale. The existing management team will join and manage CAM Industrial and will be led by Mick Kaefer as its President. Donovan Boyd, Executive Partner with Cross Rapids Capital, will be appointed Chief Executive Officer of CAM Industrial. The transaction is subject to regulatory approval and customary closure conditions and is expected to close in the second half of FY2023. UBS Securities LLC is acting as exclusive financial advisor to Worley, and Reed Smith LLP is acting as Worley's legal advisor. Greenberg Traurig, LLP is acting as Cross Rapids Capital's legal advisor. CAM Industrial Solutions LLC completed the acquisition of Maintenance and Turnaround Business in North America from Worley Limited (ASX:WOR) on May 26. 2023.
お知らせ • May 11Worley on Lookout for Smaller Deals that Add to its ValueAt the Macquarie Australia Conference in Sydney last week, Worley Limited (ASX:WOR) signaled that it was examining the market for smaller deals that would add value. Worley boss Chris Ashton told DataRoom that such opportunities could be funded through its net debt, which was $1.8 billion at February, and the potential opportunities no doubt were a line of questioning at Worley's investor day on 9 May 2023. The company said at the Macquarie Australia Conference that opportunities were too expensive in the past but were starting to come down. The acquisitions considered would be those that added skill sets that the company did not already have and would be accretive. Sources say Worley's focus is on buying businesses that improve its technological capabilities.
Board Change • Mar 01Insufficient new directorsThere is 1 new director who has joined the board in the last 3 years. The company's board is composed of: 1 new director. 8 experienced directors. 3 highly experienced directors. Independent Non-Executive Director Emma Stein was the last director to join the board, commencing their role in 2020. The company’s insufficient board refreshment is considered a risk according to the Simply Wall St Risk Model.
Reported Earnings • Feb 23First half 2023 earnings released: AU$0.19 loss per share (vs AU$0.15 profit in 1H 2022)First half 2023 results: AU$0.19 loss per share (down from AU$0.15 profit in 1H 2022). Revenue: AU$5.39b (up 16% from 1H 2022). Net loss: AU$99.0m (down 225% from profit in 1H 2022). Revenue is forecast to grow 6.3% p.a. on average during the next 3 years, compared to a 6.0% growth forecast for the Energy Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 26% per year but the company’s share price has increased by 7% per year, which means it is well ahead of earnings.
お知らせ • Jan 11Worley Limited to Report First Half, 2023 Results on Feb 22, 2023Worley Limited announced that they will report first half, 2023 results on Feb 22, 2023
Reported Earnings • Aug 24Full year 2022 earnings released: EPS: AU$0.33 (vs AU$0.17 in FY 2021)Full year 2022 results: EPS: AU$0.33 (up from AU$0.17 in FY 2021). Revenue: AU$9.71b (up 1.9% from FY 2021). Net income: AU$172.0m (up 100% from FY 2021). Profit margin: 1.8% (up from 0.9% in FY 2021). The increase in margin was driven by higher revenue. Over the next year, revenue is forecast to grow 8.5%, compared to a 14% growth forecast for the Energy Services industry in Germany. Over the last 3 years on average, earnings per share has fallen by 14% per year but the company’s share price has increased by 8% per year, which means it is well ahead of earnings.
Board Change • Mar 29High number of new directorsIndependent Non-Executive Director Emma Stein was the last director to join the board, commencing their role in 2020.
Buying Opportunity • Feb 25Now 21% undervaluedOver the last 90 days, the stock is up 28%. The fair value is estimated to be AU$9.35, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 13% per annum over the last 3 years. Earnings per share has declined by 30% per annum over the last 3 years.
Reported Earnings • Feb 24First half 2022 earnings: EPS in line with expectations, revenues disappointFirst half 2022 results: EPS: AU$0.15 (up from AU$0.042 in 1H 2021). Revenue: AU$4.66b (down 4.4% from 1H 2021). Net income: AU$79.0m (up 259% from 1H 2021). Profit margin: 1.7% (up from 0.5% in 1H 2021). Revenue missed analyst estimates by 11%. Over the next year, revenue is forecast to grow 6.8%, compared to a 21% growth forecast for the industry in Germany. Over the last 3 years on average, earnings per share has fallen by 30% per year but the company’s share price has only fallen by 5% per year, which means it has not declined as severely as earnings.
Director Overboarding • Sep 01Director Sharon Warburton has joined 5th company boardSharon Warburton has been appointed to the board of Northern Star Resources Limited (ASX:NST). Warburton now sits on a total of 5 company boards. According to the Simply Wall St Risk Model, the director is at risk of having too many board obligations.
Director Overboarding • Sep 01Director Sharon Warburton has joined 5th company boardSharon Warburton has been appointed to the board of Northern Star Resources Limited (ASX:NST). Warburton now sits on a total of 5 company boards. According to the Simply Wall St Risk Model, the director is at risk of having too many board obligations.
Director Overboarding • Sep 01Director Sharon Warburton has joined 5th company boardSharon Warburton has been appointed to the board of Northern Star Resources Limited (ASX:NST). Warburton now sits on a total of 5 company boards. According to the Simply Wall St Risk Model, the director is at risk of having too many board obligations.
Director Overboarding • Sep 01Director Sharon Warburton has joined 5th company boardSharon Warburton has been appointed to the board of Northern Star Resources Limited (ASX:NST). Warburton now sits on a total of 5 company boards. According to the Simply Wall St Risk Model, the director is at risk of having too many board obligations.
Director Overboarding • Sep 01Director Sharon Warburton has joined 5th company boardSharon Warburton has been appointed to the board of Northern Star Resources Limited (ASX:NST). Warburton now sits on a total of 5 company boards. According to the Simply Wall St Risk Model, the director is at risk of having too many board obligations.
Reported Earnings • Aug 25Full year 2021 earnings releasedThe company reported a poor full year result with weaker earnings, revenues and profit margins. Full year 2021 results: Revenue: AU$9.53b (down 27% from FY 2020). Net income: AU$86.0m (down 50% from FY 2020). Profit margin: 0.9% (down from 1.3% in FY 2020). The decrease in margin was driven by lower revenue.
Reported Earnings • Feb 25First half 2021 earnings released: EPS AU$0.043 (vs AU$0.22 in 1H 2020)The company reported a poor first half result with weaker earnings, revenues and profit margins. First half 2021 results: Revenue: AU$4.87b (down 29% from 1H 2020). Net income: AU$22.3m (down 81% from 1H 2020). Profit margin: 0.5% (down from 1.7% in 1H 2020). Over the last 3 years on average, earnings per share has increased by 3% per year but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.
Valuation Update With 7 Day Price Move • Feb 02Investor sentiment deteriorated over the past weekAfter last week's 17% share price decline to AU$6.35, the stock is trading at a trailing P/E ratio of 31x, down from the previous P/E ratio of 37.4x. This compares to an average P/E of 12x in the Energy Services industry in Europe. Total return to shareholders over the past three years is a loss of 18%.
Valuation Update With 7 Day Price Move • Nov 26Market bids up stock over the past weekAfter last week's 20% share price gain to AU$8.50, the stock is trading at a trailing P/E ratio of 42.5x, up from the previous P/E ratio of 35.5x. This compares to an average P/E of 15x in the Energy Services industry in Europe. Total returns to shareholders over the past three years were flat.
Valuation Update With 7 Day Price Move • Nov 12Market bids up stock over the past weekAfter last week's 17% share price gain to AU$6.75, the stock is trading at a trailing P/E ratio of 33.8x, up from the previous P/E ratio of 28.8x. This compares to an average P/E of 13x in the Energy Services industry in Europe. Total return to shareholders over the past three years is a loss of 15%.
Is New 90 Day High Low • Nov 11New 90-day high: €6.55The company is up 20% from its price of €5.45 on 12 August 2020. The German market is flat over the last 90 days, indicating the company outperformed over that time. It also outperformed the Energy Services industry, which is down 6.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €8.62 per share.
Is New 90 Day High Low • Oct 13New 90-day high: €6.40The company is up 17% from its price of €5.45 on 15 July 2020. The German market is up 4.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Energy Services industry, which is down 9.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €8.79 per share.
Is New 90 Day High Low • Sep 24New 90-day high: €6.05The company is up 13% from its price of €5.35 on 26 June 2020. The German market is up 3.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Energy Services industry, which is down 17% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €8.48 per share.