Create Free Account

By creating account you will get access to hot stocks & personalised emails

Whitehaven Coal Ltd

Energy AU WHC

6.07AUD
-0.25(3.96%)

Last update at 2024-12-19T05:11:00Z

Day Range

6.036.24
LowHigh

52 Week Range

5.458.90
LowHigh

Fundamentals

  • Previous Close 6.32
  • Market Cap5571.76M
  • Volume9803195
  • P/E Ratio15.14
  • Dividend Yield3.04%
  • EBITDA2139.00M
  • Revenue TTM3830.00M
  • Revenue Per Share TTM4.80
  • Gross Profit TTM 4405.82M
  • Diluted EPS TTM0.44

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 3801.49M 2765.89M -768.19500M 42.33M 735.87M
Minority interest - - - - -
Net income 2668.05M 1951.96M -543.91400M 30.04M 527.90M
Selling general administrative 72.35M 56.12M 41.22M 36.07M 33.87M
Selling and marketing expenses 369.75M 377.39M 330.92M 342.08M 324.13M
Gross profit 4398.23M 3478.94M 574.07M 684.12M 2487.94M
Reconciled depreciation 226.00M 238.88M 260.66M 224.58M 224.46M
Ebit 3834.09M 2813.40M -67.85900M 70.55M 765.96M
Ebitda 4060.09M 3052.28M 192.80M 295.13M 990.42M
Depreciation and amortization 226.00M 238.88M 260.66M 224.58M 224.46M
Non operating income net other - - - - -
Operating income 3729.26M 2809.51M -55.17100M 80.58M 765.96M
Other operating expenses 991.90M 753.46M -320.55200M 423.70M 1527.99M
Interest expense 32.59M 47.50M 50.34M 28.22M 30.09M
Tax provision 1133.44M 813.93M -224.28100M 12.29M 207.97M
Interest income 81.91M 1.46M 0.23M 31.48M 25.12M
Net interest income 41.90M -55.36100M -62.01400M -28.22100M -28.00000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 1133.44M 813.93M -224.28100M 12.29M 207.97M
Total revenue 6064.74M 4920.10M 1556.98M 1721.61M 2487.94M
Total operating expenses 1897.07M 1744.78M 1506.92M 1519.02M 1527.99M
Cost of revenue 1666.51M 1441.16M 982.90M 1037.49M 1130.29M
Total other income expense net -408.06800M -354.07200M -756.23200M -121.21400M -30.09200M
Discontinued operations - - - - -
Net income from continuing ops 2668.05M 1951.96M -543.91400M 30.04M 527.90M
Net income applicable to common shares 2668.05M 1951.96M -543.91400M 30.04M 527.90M
Preferred stock and other adjustments - - - - -
Breakdown 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
Type yearly yearly yearly yearly yearly
Date 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
Total assets 13307.00M 7510.91M 6124.53M 4392.87M 5212.04M
Intangible assets 29.00M 12.18M 12.18M 11.83M 22.95M
Earning assets - - - - -
Other current assets - 0.06M 0.03M 0.00000M 21.51M
Total liab 8036.00M 2250.38M 1912.90M 1687.13M 1962.45M
Total stockholder equity 5271.00M 5260.52M 4211.63M 2705.74M 3249.59M
Deferred long term liab - - - - -
Other current liab 1777.00M 1243.51M 989.84M 281.41M 252.47M
Common stock 1687.00M 1659.90M 2642.34M 3013.66M 3003.96M
Capital stock 1687.00M 1659.90M 2642.34M 3013.66M 3003.96M
Retained earnings 3533.00M 3588.50M 1559.87M -314.75700M 225.15M
Other liab - 822.54M 696.25M 409.31M 707.08M
Good will - - - - -
Other assets - 5.20M 7.37M 11.79M 9.71M
Cash 405.00M 2775.51M 1215.46M 95.20M 106.76M
Cash and equivalents - 2775.51M 1215.46M 95.20M 106.76M
Total current liabilities 2148.00M 1310.73M 1049.79M 360.22M 312.36M
Current deferred revenue - -71.83500M -77.84300M -75.11600M -81.55300M
Net debt 1486.00M -2586.56200M -970.76300M 897.51M 917.80M
Short term debt 147.00M 71.83M 77.84M 75.12M 81.55M
Short long term debt 8.00M 8.60M 6.18M 2.92M -0.42400M
Short long term debt total 1891.00M 188.95M 244.70M 992.71M 1024.56M
Other stockholder equity - -5248.39900M -4202.20800M -2698.90400M -3229.11400M
Property plant equipment - 4241.05M 4074.14M 3943.92M 4746.34M
Total current assets 1533.00M 3234.30M 2029.99M 425.30M 433.01M
Long term investments 70.00M 18.18M 0.86M 0.04M 0.04M
Net tangible assets - 5248.35M 4199.45M 2693.91M 3226.64M
Short term investments - - - - -
Net receivables 633.00M 324.86M 657.46M 154.16M 129.15M
Long term debt 1620.00M 27.42M 36.03M 726.87M 678.38M
Inventory 495.00M 133.88M 157.04M 175.93M 175.59M
Accounts payable 224.00M 67.23M 59.95M 78.81M 59.89M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 51.00M 12.13M 9.43M 6.83M 20.48M
Additional paid in capital - - - - -
Common stock total equity - - - - 3003.96M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 473.00M -4271.40800M -4087.17200M -3955.78600M -4769.32000M
Deferred long term asset charges - - - - -
Non current assets total 11774.00M 4276.61M 4094.54M 3967.57M 4779.03M
Capital lease obligations 263.00M 152.92M 202.49M 262.92M 346.61M
Long term debt total - 117.11M 166.85M 917.60M 943.01M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -306.93600M -177.19500M -103.59100M -267.99800M -193.79800M
Change to liabilities 103.55M 383.44M -186.10700M -30.93100M 221.48M
Total cashflows from investing activities -306.93600M -177.19500M -103.59100M -267.99800M -193.79800M
Net borrowings -91.11400M -774.46800M -42.85700M 438.00M -220.02400M
Total cash from financing activities -1716.66200M -1232.37000M -46.73200M 108.79M -714.89800M
Change to operating activities -8.09700M -7.43000M -17.26300M -21.03300M 46.84M
Net income 2668.05M 1951.96M -543.91400M 30.04M 527.90M
Change in cash 1560.05M 1120.26M -11.55800M -12.77500M 7.76M
Begin period cash flow 1215.46M 95.20M 106.76M 119.53M 111.78M
End period cash flow 2775.51M 1215.46M 95.20M 106.76M 119.53M
Total cash from operating activities 3583.65M 2529.82M 138.76M 146.44M 916.45M
Issuance of capital stock -39.87900M 12.88M 1.34M 3.36M 28.34M
Depreciation 275.95M 254.01M 320.55M 712.87M 224.46M
Other cashflows from investing activities -49.16100M -19.20400M -12.73300M -19.65200M -68.22600M
Dividends paid -638.80100M -79.79400M -111.33700M -312.19700M 464.85M
Change to inventory 8.91M -4.64100M -0.42200M -40.51400M -23.98400M
Change to account receivables 339.07M -498.81100M -26.41400M 18.11M -45.85500M
Sale purchase of stock -986.71100M -358.98100M -1.33700M -3.36100M 410.00M
Other cashflows from financing activities -41.80100M -42.92100M 137.40M 559.61M -94.79700M
Change to netincome -126.37700M -117.00500M 172.27M -517.42200M -474.20000M
Capital expenditures 257.77M 157.99M 90.86M 248.35M 125.57M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 347.98M -503.45200M -26.83600M -22.40400M 2.09M
Stock based compensation 10.90M 9.23M 7.00M 6.26M -
Other non cash items 639.64M 323.85M 362.13M -596.46600M -752.35700M
Free cash flow 3325.87M 2371.83M 47.91M -101.91000M -125.57200M

Peer Comparison

Sector: Energy Industry: Thermal Coal

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
WHC
Whitehaven Coal Ltd		 -0.25 3.96% 6.07 15.14 6.44 1.45 1.04 1.83 7.98
YAL
Yancoal Australia Ltd		 -0.06 0.94% 6.35 6.74 6.67 1.21 0.98 1.02 2.57
NHC
New Hope Corporation Ltd		 -0.03 0.61% 4.91 8.89 7.07 2.34 1.66 2.13 4.30
TER
Terracom Ltd		 -0.01 5.41% 0.17 6.23 - 0.58 0.88 0.56 2.62
AQC
Australian Pacific Coal Ltd		 0.001 1.05% 0.10 - - 220.85 3.61 - -27.0668

Reports Covered

Stock Research & News

View All

Profile

Whitehaven Coal Limited develops and operates coal mines in New South Wales and Queensland. The company produces metallurgical and thermal coal. It operates mines, including open cut and underground located in the Gunnedah Coal Basin in New South Wales. The company sells coal in Japan, Korea, Taiwan, Malaysia, New Caledonia, Vietnam, Indonesia, India, Europe, and internationally. Whitehaven Coal Limited was founded in 1999 and is based in Sydney, Australia.

Whitehaven Coal Ltd

259 George Street, Sydney, NSW, Australia, 2000

Key Executives

Name Title Year Born
Mr. Paul J. Flynn B.Com., BComm, F.C.A., FCA MD, CEO & Director NA
Mr. Kevin Ball B.Com., BComm, C.A., CA Chief Financial Officer NA
Mr. Ian Humphris B.E. Exec. Gen. Mang. of Operations NA
Sarah McNally Gen. Mang. of Investor Relations NA
Mr. Timothy Burt B.Ec., L.L.B., L.L.M., LLB (Hons), LLM Gen. Counsel & Company Sec. NA
Mr. Jason Nunn B.E. Exec. Gen. Mang. of Marketing & Logistics NA
Mr. Daniel Cram B.Com. Exec. Gen. Mang. of People & Culture NA
Mr. Michael Van Maanen B.A. Exec. Gen. Mang. of Corp., Gov. & Community Affairs NA
Mr. Mark Stevens B.Sc., M.B.A., M.Sc. Exec. Gen. Mang. of Project Delivery NA
Ms. Sarah Withell B.Sc. Exec. Gen. Mang. of Health, Safety & Environment NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.

Our Company

Useful Links

Contact Us

ISO Certified Market Research

Kalkine Solutions Private Limited, authorized representative of Kalkine Pty Ltd, holds ISO 27001:2022 certification bearing Certificate No.- IC-IS-2404072

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.