ASX:ORG
Origin Energy Ltd
- Stock
Last Close
10.48
26/07 06:10
Market Cap
18.29B
Beta: 1.48
Volume Today
2.11M
Avg: 8.98M
PE Ratio
13.74
PFCF: −14.14
Dividend Yield
13.71%
Payout:53.84%
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Sep '13 | Jan '14 | Mar '14 | Jun '14 | Sep '14 | Jan '15 | Mar '15 | Jun '15 | Sep '15 | Jan '16 | Mar '16 | Jun '16 | Sep '16 | Jan '17 | Mar '17 | Jun '17 | Jan '18 | Jun '18 | Jan '19 | Jun '19 | Dec '19 | Jun '20 | Dec '20 | Jun '21 | Dec '21 | Jun '22 | Dec '22 | Jun '23 | Dec '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 3.65B - | 7.24B 98.04% | 3.63B 49.85% | 3.63B 0% | 3.63B 0% | 6.02B 65.78% | 2.89B 52.01% | 2.89B 0% | 2.89B 0% | 5.63B 94.94% | 2.98B 47.05% | 2.98B 0% | 3.04B 2.07% | 6.08B 100% | 3.41B 43.94% | 3.41B 0% | 7.27B 113.13% | 7.35B 1.07% | 7.68B 4.48% | 7.07B 7.96% | 6.73B 4.80% | 6.43B 4.44% | 6.07B 5.62% | 6.03B 0.64% | 6.40B 6.20% | 7.98B 24.64% | 8.70B 8.96% | 7.68B 11.70% | 7.93B 3.24% | |
cost of revenue | 2.78B - | 5.82B 109.82% | 2.70B 53.58% | 2.70B 0% | 2.70B 0% | 4.81B 78.04% | 2.10B 56.33% | 2.10B 0% | 2.10B 0% | 4.66B 121.60% | 2.24B 51.88% | 2.24B 0% | 2.56B 14.30% | 5.12B 100% | 2.77B 45.84% | 2.77B 0% | 5.84B 110.40% | 6.02B 3.13% | 6.31B 4.82% | 6.37B 0.87% | 6.08B 4.43% | 5.82B 4.34% | 5.56B 4.48% | 5.87B 5.61% | 6.46B 10.00% | 7.96B 23.32% | 8.86B 11.29% | 6.97B 21.36% | 6.89B 1.21% | |
gross profit | 879.50M - | 1.42B 60.89% | 926.75M 34.51% | 926.75M 0% | 926.75M 0% | 1.21B 30.02% | 786M 34.77% | 786M 0% | 786M 0% | 972M 23.66% | 739.75M 23.89% | 739.75M 0% | 481M 34.98% | 962M 100% | 636.75M 33.81% | 636.75M 0% | 1.43B 125.05% | 1.33B 7.33% | 1.37B 2.94% | 701M 48.72% | 644M 8.13% | 609M 5.43% | 509M 16.42% | 158M 68.96% | -55M 134.81% | 17M 130.91% | -167M 1,082.35% | 709M 524.55% | 1.04B 46.97% | |
selling and marketing expenses | 37.25M - | 27.75M 25.50% | 27.75M 0% | 27.75M 0% | 27.75M 0% | -36M 229.73% | -36M 0% | -36M 0% | -36M 0% | -7M 80.56% | -7M 0% | -7M 0% | -8.75M - | -8.75M 0% | -8.75M 0% | -14.75M 68.57% | -14.75M 0% | -2.25M 84.75% | -2.25M 0% | |||||||||||
general and administrative expenses | 198M - | 208.25M 5.18% | 208.25M 0% | 208.25M 0% | 208.25M 0% | 215.75M 3.60% | 215.75M 0% | 215.75M 0% | 215.75M 0% | 204M 5.45% | 204M 0% | 204M 0% | 171.25M - | 171.25M 0% | 171.25M 0% | 191.75M 11.97% | 191.75M 0% | 186.25M 2.87% | 186.25M 0% | |||||||||||
selling general and administrative expenses | 235.25M - | 7M 97.02% | 236M 3,271.43% | 236M 0% | 236M 0% | 13M 94.49% | 179.75M 1,282.69% | 179.75M 0% | 179.75M 0% | 197M 9.60% | 197M 0% | 197M 0% | 162.50M - | 162.50M 0% | 162.50M 0% | 379M 133.23% | 332M 12.40% | 375M 12.95% | 490M 30.67% | 346M 29.39% | 242M 30.06% | 273M 12.81% | 267M 2.20% | 311M 16.48% | 246M 20.90% | 319M 29.67% | 365M 14.42% | 326M 10.68% | ||
research and development expenses | ||||||||||||||||||||||||||||||
other expenses | 67M - | 109M 62.69% | 186M 70.64% | -58M 131.18% | 205M 453.45% | 257M 25.37% | 129M 49.81% | |||||||||||||||||||||||
cost and expenses | 3.01B - | 6.62B 120.03% | 2.94B 55.63% | 2.94B 0% | 2.94B 0% | 5.89B 100.46% | 2.28B 61.28% | 2.28B 0% | 2.28B 0% | 5.59B 144.95% | 2.44B 56.37% | 2.44B 0% | 1.45B 40.42% | 7.34B 405.40% | 2.94B 59.99% | 2.94B 0% | 7.35B 150.37% | 6.79B 7.63% | 6.73B 0.90% | 6.86B 1.84% | 6.43B 6.21% | 6.06B 5.72% | 5.76B 4.90% | 6.03B 4.58% | 6.58B 9.19% | 8.27B 25.60% | 8.98B 8.58% | 7.08B 21.15% | 7.08B 0.07% | |
operating expenses | 235.25M - | 801M 240.49% | 236M 70.54% | 236M 0% | 236M 0% | 1.08B 357.20% | 179.75M 83.34% | 179.75M 0% | 179.75M 0% | 931M 417.94% | 197M 78.84% | 197M 0% | 1.11B 462.94% | 2.22B 100% | 162.50M 92.67% | 162.50M 0% | 1.52B 832.92% | 772M 49.08% | 421M 45.47% | 490M 16.39% | 346M 29.39% | 242M 30.06% | 206M 14.88% | 158M 23.30% | 125M 20.89% | 304M 143.20% | 114M 62.50% | 108M 5.26% | 197M 82.41% | |
interest expense | 117M - | 113.25M 3.21% | 113.25M 0% | 113.25M 0% | 113.25M 0% | 97.25M 14.13% | 97.25M 0% | 97.25M 0% | 97.25M 0% | 140M 43.96% | 140M 0% | 140M 0% | 89.50M 36.07% | 138.25M 54.47% | 138.25M 0% | 138.25M 0% | 125M 9.58% | 125M 0% | 97M 22.40% | 193M 98.97% | 175M 9.33% | 139M 20.57% | 123M 11.51% | 112M 8.94% | 102M 8.93% | 84M 17.65% | 87M 3.57% | 89M 2.30% | 81M 8.99% | |
ebitda | 395.75M - | 976M 146.62% | 456M 53.28% | 456M 0% | 456M 0% | 802M 75.88% | 66.50M 91.71% | 66.50M 0% | 66.50M 0% | 739M 1,011.28% | 110.25M 85.08% | 110.25M 0% | 306.50M 178.00% | 613M 100% | -338.75M 155.26% | -338.75M 0% | 714M 310.77% | 479M 32.91% | 650M 35.70% | 426M 34.46% | 551M 29.34% | 624M 13.25% | 591M 5.29% | 269M 54.48% | 34M 87.36% | -48M 241.18% | -11M 77.08% | 873M 8,036.36% | 1.11B 26.69% | |
operating income | 272.50M - | 613M 124.95% | 299.50M 51.14% | 299.50M 0% | 299.50M 0% | 496M 65.61% | 235.50M 52.52% | 235.50M 0% | 235.50M 0% | 432M 83.44% | 188M 56.48% | 188M 0% | 223M 18.62% | 446M 100% | 217M 51.35% | 217M 0% | 533M 145.62% | 397M 25.52% | 444M 11.84% | 211M 52.48% | 298M 41.23% | 367M 23.15% | 303M 17.44% | -6M 101.98% | -180M 2,900% | -287M 59.44% | -281M 2.09% | 601M 313.88% | 845M 40.60% | |
depreciation and amortization | 173.75M - | 363M 108.92% | 183M 49.59% | 183M 0% | 183M 0% | 306M 67.21% | 155M 49.35% | 155M 0% | 155M 0% | 307M 98.06% | 150.75M 50.90% | 150.75M 0% | 83.50M 44.61% | 167M 100% | 86M 48.50% | 86M 0% | 181M 110.47% | 82M 54.70% | 206M 151.22% | 215M 4.37% | 253M 17.67% | 257M 1.58% | 288M 12.06% | 269M 6.60% | 214M 20.45% | 239M 11.68% | 270M 12.97% | 272M 0.74% | 261M 4.04% | |
total other income expenses net | -146.75M - | -260M 77.17% | -112.75M 56.63% | -112.75M 0% | -112.75M 0% | -512M 354.10% | -369M 27.93% | -369M 0% | -369M 0% | -586M 58.81% | -372.25M 36.48% | -372.25M 0% | -940.50M 152.65% | -1.88B 100% | -735.75M 60.89% | -735.75M 0% | -756M 2.75% | 28M 103.70% | 425M 1,417.86% | -243M 157.18% | 38M 115.64% | -1.13B 3,078.95% | -257M 77.30% | -2.09B 712.06% | -171M 91.81% | -1.20B 598.83% | 391M 132.72% | -557M 242.46% | 51M 109.16% | |
income before tax | 125.75M - | 353M 180.72% | 186.75M 47.10% | 186.75M 0% | 186.75M 0% | -16M 108.57% | -133.50M 734.38% | -133.50M 0% | -133.50M 0% | -154M 15.36% | -184.25M 19.64% | -184.25M 0% | -717.50M 289.42% | -1.44B 100% | -518.75M 63.85% | -518.75M 0% | -223M 57.01% | 425M 290.58% | 869M 104.47% | 86M 90.10% | 336M 290.70% | -765M 327.68% | 46M 106.01% | -2.09B 4,636.96% | -351M 83.18% | -1.48B 322.22% | 110M 107.42% | 44M 60% | 896M 1,936.36% | |
income tax expense | 10.50M - | 19M 80.95% | 27.25M 43.42% | 27.25M 0% | 27.25M 0% | 29M 6.42% | -21.25M 173.28% | -21.25M 0% | -21.25M 0% | 40M 288.24% | -33.25M 183.13% | -33.25M 0% | 29M 187.22% | 58M 100% | -6.50M 111.21% | -6.50M 0% | 88M 1,453.85% | 7M 92.05% | 72M 928.57% | -8M 111.11% | 96M 1,300% | -3M 103.13% | 71M 2,466.67% | 372M 423.94% | 205M 44.89% | 346M 68.78% | 264M 23.70% | 156M 40.91% | 323M 107.05% | |
net income | 94.50M - | 322M 240.74% | 132.50M 58.85% | 132.50M 0% | 132.50M 0% | -71M 153.58% | -164.50M 131.69% | -164.50M 0% | -164.50M 0% | -205M 24.62% | -147.25M 28.17% | -147.25M 0% | -689M 367.91% | -1.38B 100% | -556.50M 59.62% | -556.50M 0% | -136M 75.56% | 416M 405.88% | 796M 91.35% | 415M 47.86% | 599M 44.34% | -516M 186.14% | 13M 102.52% | -2.30B 17,823.08% | -131M 94.31% | -1.30B 890.84% | 399M 130.74% | 656M 64.41% | 995M 51.68% | |
weighted average shs out | 1.26B - | 1.11B 11.96% | 1.27B 14.61% | 1.27B 0% | 1.27B 0% | 1.26B 0.41% | 1.26B 0.20% | 1.26B 0% | 1.26B 0% | 1.40B 10.87% | 1.58B 12.53% | 1.58B 0% | 1.75B 11.13% | 1.75B 0% | 1.75B 0.05% | 1.75B 0% | 1.74B 0.62% | 1.76B 0.92% | 1.76B 0.08% | 1.76B 0.12% | 1.76B 0.03% | 1.76B 0.00% | 1.76B 0.03% | 1.76B 0.04% | 1.76B 0.03% | 1.75B 0.32% | 1.72B 1.90% | 1.72B 0.08% | 1.72B 0.06% | |
weighted average shs out dil | 1.26B - | 1.11B 11.96% | 1.27B 14.61% | 1.27B 0% | 1.27B 0% | 1.27B 0.28% | 1.26B 0.49% | 1.26B 0% | 1.26B 0% | 1.41B 11.28% | 1.58B 12.11% | 1.58B 0% | 1.75B 11.13% | 1.75B 0% | 1.75B 0.05% | 1.75B 0% | 1.76B 0.45% | 1.77B 0.37% | 1.76B 0.39% | 1.76B 0.07% | 1.76B 0.01% | 1.76B 0.24% | 1.76B 0.26% | 1.76B 0.25% | 1.76B 0.05% | 1.75B 0.32% | 1.73B 1.39% | 1.73B 0.21% | 1.73B 0.16% | |
eps | 0.08 - | 0.29 285.64% | 0.10 65.52% | 0.10 0% | 0.10 0% | -0.06 155.90% | -0.13 132.56% | -0.13 0% | -0.13 0% | -0.15 15.38% | -0.09 37.80% | -0.09 0% | -0.39 318.01% | -0.79 102.56% | -0.32 59.49% | -0.32 0% | -0.08 75.88% | 0.24 410.88% | 0.45 87.50% | 0.24 46.67% | 0.34 41.67% | -0.29 185.29% | 0.01 102.55% | -1.31 17,802.70% | -0.07 94.31% | -0.74 893.29% | 0.23 131.08% | 0.38 65.22% | 0.58 52.63% | |
epsdiluted | 0.08 - | 0.29 285.64% | 0.10 65.52% | 0.10 0% | 0.10 0% | -0.06 155.90% | -0.13 132.56% | -0.13 0% | -0.13 0% | -0.15 15.38% | -0.09 37.80% | -0.09 0% | -0.39 318.01% | -0.79 102.56% | -0.32 59.49% | -0.32 0% | -0.08 75.88% | 0.24 410.88% | 0.45 87.50% | 0.24 46.67% | 0.34 41.67% | -0.29 185.29% | 0.01 102.55% | -1.31 17,802.70% | -0.07 94.31% | -0.74 893.29% | 0.23 131.08% | 0.38 65.22% | 0.58 52.63% |
All numbers in AUD (except ratios and percentages)