|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 333.06 USD | -0.88% |
|
+3.44% | +10.17% |
| 01-15 | Woodward Inc to wind down China natural gas truck business | RE |
| 01-15 | Woodward to Wind Down On-Highway Natural Gas Truck Business in China | MT |
Company Valuation: Woodward, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,200 | 4,829 | 7,507 | 10,232 | 15,154 | 19,983 | - | - |
| Change | - | -32.93% | 55.47% | 36.29% | 48.1% | 31.86% | - | - |
| Enterprise Value (EV) 1 | 7,486 | 5,498 | 8,092 | 10,822 | 15,529 | 20,565 | 20,554 | 20,541 |
| Change | - | -26.55% | 47.16% | 33.75% | 43.49% | 32.43% | -0.05% | -0.06% |
| P/E ratio | 35.6x | 29.6x | 32.9x | 28.5x | 35.1x | 41x | 35.1x | 30.2x |
| PBR | 3.23x | 2.67x | 3.69x | 4.89x | 6.05x | 7.86x | 6.96x | 6.36x |
| PEG | - | -2x | 0.8x | 0.5x | 1.8x | 3.2x | 2.1x | 1.8x |
| Capitalization / Revenue | 3.21x | 2.03x | 2.58x | 3.08x | 4.25x | 5.04x | 4.69x | 4.33x |
| EV / Revenue | 3.33x | 2.31x | 2.78x | 3.26x | 4.35x | 5.18x | 4.82x | 4.45x |
| EV / EBITDA | 18.1x | 15.4x | 17x | 17.5x | 23.2x | 25.8x | 22.8x | 20.3x |
| EV / EBIT | 26.4x | 23.4x | 22.7x | 21.5x | 27.9x | 30.7x | 27.1x | 23.9x |
| EV / FCF | 17.5x | 39.1x | 34.9x | 31.6x | 45.6x | 63.8x | 44.6x | 36.7x |
| FCF Yield | 5.7% | 2.56% | 2.87% | 3.17% | 2.19% | 1.57% | 2.24% | 2.73% |
| Dividend per Share 2 | 0.5688 | 0.7325 | 0.85 | 0.97 | 1.09 | 1.217 | 1.333 | 1.482 |
| Rate of return | 0.5% | 0.91% | 0.68% | 0.57% | 0.43% | 0.37% | 0.4% | 0.45% |
| EPS 2 | 3.18 | 2.71 | 3.78 | 6.01 | 7.19 | 8.116 | 9.476 | 11.03 |
| Distribution rate | 17.9% | 27% | 22.5% | 16.1% | 15.2% | 15% | 14.1% | 13.4% |
| Net sales 1 | 2,246 | 2,383 | 2,915 | 3,324 | 3,567 | 3,967 | 4,263 | 4,619 |
| EBITDA 1 | 413.1 | 356.1 | 475.5 | 619.8 | 669.5 | 796.2 | 903 | 1,013 |
| EBIT 1 | 283.6 | 235.5 | 355.8 | 503.6 | 556.2 | 668.8 | 758.5 | 859.8 |
| Net income 1 | 208.6 | 171.7 | 232.4 | 373 | 442.1 | 484.2 | 564.4 | 658.6 |
| Net Debt 1 | 286.4 | 669.6 | 584.1 | 590.2 | 374.8 | 582.7 | 571.5 | 558.1 |
| Reference price 2 | 113.20 | 80.26 | 124.26 | 171.51 | 252.71 | 333.06 | 333.06 | 333.06 |
| Nbr of stocks (in thousands) | 63,603 | 60,164 | 60,418 | 59,659 | 59,966 | 59,997 | - | - |
| Announcement Date | 18/11/21 | 17/11/22 | 16/11/23 | 25/11/24 | 24/11/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.04x | 5.18x | 25.67x | 0.37% | 19.98B | |
| 45.1x | 8.39x | 34.9x | 0.44% | 343B | |
| 41.07x | 3.47x | 20.75x | 1.3% | 271B | |
| 21.55x | 5.38x | 25.55x | 0.71% | 144B | |
| 73.94x | 7.02x | 35.9x | 0.59% | 101B | |
| 23.85x | 2.01x | 16.65x | 1.62% | 99.09B | |
| 25.58x | 2.54x | 18x | 1.34% | 95.18B | |
| 29.73x | 2.24x | 16.14x | 1.71% | 83.19B | |
| 36.13x | 3.43x | 19.06x | 1.39% | 64.81B | |
| -247.42x | 85.34x | -469.26x | -.--% | 51.44B | |
| Average | 9.06x | 12.50x | -25.66x | 0.95% | 127.25B | |
| Weighted average by Cap. | 27.41x | 8.37x | 5.67x | 0.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- WWD Stock
- Valuation Woodward, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition