Worley Future Growth

Future criteria checks 3/6

Worley is forecast to grow earnings and revenue by 12.1% and 6.3% per annum respectively. EPS is expected to grow by 12.5% per annum. Return on equity is forecast to be 9.5% in 3 years.

Key information

12.1%

Earnings growth rate

12.5%

EPS growth rate

Construction earnings growth	11.9%
Revenue growth rate	6.3%
Future return on equity	9.5%
Analyst coverage	Good
Last updated	02 Apr 2025

Recent future growth updates

Worley Limited Just Beat Revenue By 12%: Here's What Analysts Think Will Happen Next

Mar 01

Recent updates

We Think Worley (ASX:WOR) Can Stay On Top Of Its Debt

Mar 26

Worley (ASX:WOR) Is Experiencing Growth In Returns On Capital

Mar 13

Worley Limited Just Beat Revenue By 12%: Here's What Analysts Think Will Happen Next

Mar 01

Is Worley Limited (ASX:WOR) Trading At A 44% Discount?

Feb 27

Investing In Digital, AI, And Sustainability Projects Will Improve Efficiency And Seize Energy Transition Opportunities

Feb 09 Worley prioritizes high-margin services and sustainable projects, aiming for substantial EBITDA growth through enhanced revenue and net margins.

Worley Limited (ASX:WOR) Shares Could Be 23% Below Their Intrinsic Value Estimate

May 08

Is It Time To Consider Buying Worley Limited (ASX:WOR)?

Apr 17

Worley (ASX:WOR) Seems To Use Debt Quite Sensibly

Mar 23

Worley (ASX:WOR) Will Pay A Dividend Of A$0.25

Feb 24

Calculating The Fair Value Of Worley Limited (ASX:WOR)

Dec 07

Does Worley (ASX:WOR) Have A Healthy Balance Sheet?

Sep 27

Are Investors Undervaluing Worley Limited (ASX:WOR) By 20%?

Aug 25

Is Worley (ASX:WOR) Using Too Much Debt?

Jun 28

Calculating The Fair Value Of Worley Limited (ASX:WOR)

May 13

Worley (ASX:WOR) Will Pay A Dividend Of AU$0.25

Feb 25

Estimating The Fair Value Of Worley Limited (ASX:WOR)

Jan 03

Here's Why Worley (ASX:WOR) Has A Meaningful Debt Burden

Dec 02

Worley Limited (ASX:WOR) Shares Could Be 23% Below Their Intrinsic Value Estimate

Sep 28

Worley's (ASX:WOR) Dividend Will Be AU$0.25

Aug 27

Estimating The Intrinsic Value Of Worley Limited (ASX:WOR)

Jun 21

Three Things You Should Check Before Buying Worley Limited (ASX:WOR) For Its Dividend

Apr 08

Worley (ASX:WOR) Seems To Use Debt Quite Sensibly

Mar 25

Earnings and Revenue Growth Forecasts

ASX:WOR - Analysts future estimates and past financials data (AUD Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
6/30/2027	14,614	583	617	798	9
6/30/2026	13,787	522	582	753	10
6/30/2025	12,444	423	498	635	10
12/31/2024	11,589	380	494	573	N/A
9/30/2024	11,695	342	541	628	N/A
6/30/2024	11,800	303	587	682	N/A
3/31/2024	11,648	273	524	619	N/A
12/31/2023	11,755	242	460	556	N/A
9/30/2023	11,541	140	319	408	N/A
6/30/2023	11,326	37	178	260	N/A
3/31/2023	10,878	16	224	294	N/A
12/31/2022	10,429	-6	270	327	N/A
9/30/2022	10,065	83	267	322	N/A
6/30/2022	9,701	172	263	316	N/A
3/31/2022	9,505	156	280	343	N/A
12/31/2021	9,308	139	296	369	N/A
9/30/2021	9,414	111	375	451	N/A
6/30/2021	9,520	82	453	533	N/A
3/31/2021	10,273	80	618	694	N/A
12/31/2020	11,026	78	782	855	N/A
9/30/2020	12,039	124	774	842	N/A
6/30/2020	13,051	171	765	829	N/A
3/31/2020	12,100	178	583	636	N/A
12/31/2019	11,149	185	401	442	N/A
9/30/2019	9,018	169	300	339	N/A
6/30/2019	6,887	152	199	236	N/A
3/31/2019	5,973	147	198	236	N/A
12/31/2018	5,059	143	197	236	N/A
9/30/2018	4,945	103	N/A	248	N/A
6/30/2018	4,830	62	N/A	260	N/A
3/31/2018	4,866	50	N/A	234	N/A
12/31/2017	4,901	37	N/A	208	N/A
9/30/2017	5,057	35	N/A	143	N/A
6/30/2017	5,214	34	N/A	79	N/A
3/31/2017	5,764	16	N/A	71	N/A
12/31/2016	6,315	-2	N/A	63	N/A
9/30/2016	7,045	11	N/A	128	N/A
6/30/2016	7,775	24	N/A	192	N/A
3/31/2016	8,144	-56	N/A	205	N/A
12/31/2015	8,512	-136	N/A	217	N/A
9/30/2015	8,629	-95	N/A	234	N/A
6/30/2015	8,747	-55	N/A	251	N/A
3/31/2015	8,959	93	N/A	325	N/A
12/31/2014	9,170	241	N/A	399	N/A
9/30/2014	9,368	245	N/A	474	N/A
6/30/2014	9,566	249	N/A	550	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: WOR's forecast earnings growth (12.1% per year) is above the savings rate (2.7%).

Earnings vs Market: WOR's earnings (12.1% per year) are forecast to grow faster than the Australian market (11.7% per year).

High Growth Earnings: WOR's earnings are forecast to grow, but not significantly.

Revenue vs Market: WOR's revenue (6.3% per year) is forecast to grow faster than the Australian market (5.9% per year).

High Growth Revenue: WOR's revenue (6.3% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: WOR's Return on Equity is forecast to be low in 3 years time (9.5%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2025/04/16 04:07
End of Day Share Price	2025/04/16 00:00
Earnings	2024/12/31
Annual Earnings	2024/06/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Worley Limited is covered by 31 analysts. 11 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Megan Kirby-Lewis	Barrenjoey Markets Pty Limited
Shaurya Visen	BofA Global Research
Andrew Scott	CGS International

Worley Future Growth

Future criteria checks 3/6

Key information

Recent future growth updates

Worley Limited Just Beat Revenue By 12%: Here's What Analysts Think Will Happen Next

Price target increased by 8.7% to AU$18.08

Worley Limited Provides Revenue Guidance for the Year 2024

Consensus EPS estimates fall by 17%

Price target increased to AU$12.43

Worley Limited Provides Earnings Guidance for the Second Half 2022

Recent updates

Investor sentiment deteriorates as stock falls 15%

We Think Worley (ASX:WOR) Can Stay On Top Of Its Debt

Worley Limited Announces CFO Changes

Worley (ASX:WOR) Is Experiencing Growth In Returns On Capital

Worley Limited Just Beat Revenue By 12%: Here's What Analysts Think Will Happen Next

First half dividend of AU$0.25 announced

Is Worley Limited (ASX:WOR) Trading At A 44% Discount?

First half 2025 earnings released: EPS: AU$0.35 (vs AU$0.20 in 1H 2024)

Worley Limited (ASX:WOR) announces an Equity Buyback for AUD 500 million worth of its shares.

Investing In Digital, AI, And Sustainability Projects Will Improve Efficiency And Seize Energy Transition Opportunities

What Is Worley Limited's (ASX:WOR) Share Price Doing?

Is Now The Time To Put Worley (ASX:WOR) On Your Watchlist?

Worley Limited (ASX:WOR) Not Flying Under The Radar

Worley (ASX:WOR) Is Experiencing Growth In Returns On Capital

Here's Why Worley (ASX:WOR) Can Manage Its Debt Responsibly

Worley Limited to Report Fiscal Year 2025 Results on Aug 27, 2025

Worley Limited, Annual General Meeting, Nov 21, 2024

Here's Why We Think Worley (ASX:WOR) Might Deserve Your Attention Today

What Does Worley Limited's (ASX:WOR) Share Price Indicate?

Final dividend of AU$0.25 announced

Returns At Worley (ASX:WOR) Are On The Way Up

Full year 2024 earnings: EPS and revenues miss analyst expectations

Getting In Cheap On Worley Limited (ASX:WOR) Might Be Difficult

Estimating The Intrinsic Value Of Worley Limited (ASX:WOR)

Now 24% undervalued

Worley (ASX:WOR) Is Experiencing Growth In Returns On Capital

These 4 Measures Indicate That Worley (ASX:WOR) Is Using Debt Reasonably Well

First half dividend of AU$0.25 announced

Are Investors Undervaluing Worley Limited (ASX:WOR) By 21%?

First half 2024 earnings released: EPS: AU$0.20 (vs AU$0.19 loss in 1H 2023)

Worley Limited to Report First Half, 2024 Results on Feb 28, 2024

At AU$15.62, Is Worley Limited (ASX:WOR) Worth Looking At Closely?

Insufficient new directors

Revenues Tell The Story For Worley Limited (ASX:WOR)

Worley (ASX:WOR) Seems To Use Debt Quite Sensibly

Calculating The Intrinsic Value Of Worley Limited (ASX:WOR)

At AU$16.70, Is It Time To Put Worley Limited (ASX:WOR) On Your Watch List?

Price target increased by 8.7% to AU$18.08

Airswift Global AS completed the acquisition of Energy Resourcing Australia Pty Limited from Worley Limited (ASX:WOR).

Worley (ASX:WOR) Has Announced A Dividend Of A$0.25

Worley Limited Provides Revenue Guidance for the Year 2024

Worley Limited Announces Final Dividend, Payable on 27 September 2023

Worley (ASX:WOR) Seems To Use Debt Quite Sensibly

Full year 2023 earnings: Revenues exceed analyst expectations

Calculating The Fair Value Of Worley Limited (ASX:WOR)

Worley Limited to Report Fiscal Year 2023 Results on Aug 23, 2023

Is It Too Late To Consider Buying Worley Limited (ASX:WOR)?

Worley Limited Announces Board Changes

Now 21% undervalued

CAM Industrial Solutions LLC completed the acquisition of Maintenance and Turnaround Business in North America from Worley Limited (ASX:WOR).

Worley on Lookout for Smaller Deals that Add to its Value

Worley Limited (ASX:WOR) Shares Could Be 23% Below Their Intrinsic Value Estimate

Is It Time To Consider Buying Worley Limited (ASX:WOR)?

Worley (ASX:WOR) Seems To Use Debt Quite Sensibly

Insufficient new directors

Worley (ASX:WOR) Will Pay A Dividend Of A$0.25

First half 2023 earnings: Revenues exceed analysts expectations while EPS lags behind

Worley Limited to Report First Half, 2023 Results on Feb 22, 2023

Calculating The Fair Value Of Worley Limited (ASX:WOR)

Worley Limited Announces Class Action Update

Does Worley (ASX:WOR) Have A Healthy Balance Sheet?

Are Investors Undervaluing Worley Limited (ASX:WOR) By 20%?

Full year 2022 earnings: EPS and revenues miss analyst expectations

Worley Limited, Annual General Meeting, Oct 21, 2022

Now 21% undervalued

Worley Limited (ASX:WOR) acquired Minera Mining Technologies.

Is Worley (ASX:WOR) Using Too Much Debt?

Calculating The Fair Value Of Worley Limited (ASX:WOR)

High number of new directors