Origin Energy Ltd
Origin Energy Limited, an integrated energy company, engages in the exploration and production of natural gas, electricity generation, wholesale and retail sale of electricity and gas, and sale of liquefied natural gas in Australia and internationally. The company operates through Energy Markets, Share of Octopus Energy, and Integrated Gas segments. Its exploration and production portfolio includ… Read more
Origin Energy Ltd (ORG) - Net Assets
Latest net assets as of December 2025: AU$9.73 Billion AUD
Based on the latest financial reports, Origin Energy Ltd (ORG) has net assets worth AU$9.73 Billion AUD as of December 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$20.10 Billion) and total liabilities (AU$10.37 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | AU$9.73 Billion |
| % of Total Assets | 48.43% |
| Annual Growth Rate | 4.08% |
| 5-Year Change | 4.69% |
| 10-Year Change | -31.73% |
| Growth Volatility | 36.95 |
Origin Energy Ltd - Net Assets Trend (1997–2025)
This chart illustrates how Origin Energy Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Origin Energy Ltd (1997–2025)
The table below shows the annual net assets of Origin Energy Ltd from 1997 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | AU$9.92 Billion | +4.53% |
| 2024-06-30 | AU$9.49 Billion | +6.49% |
| 2023-06-30 | AU$8.91 Billion | -11.09% |
| 2022-06-30 | AU$10.02 Billion | +5.77% |
| 2021-06-30 | AU$9.47 Billion | -25.40% |
| 2020-06-30 | AU$12.70 Billion | -3.41% |
| 2019-06-30 | AU$13.15 Billion | +11.17% |
| 2018-06-30 | AU$11.83 Billion | +3.59% |
| 2017-06-30 | AU$11.42 Billion | -21.42% |
| 2016-06-30 | AU$14.53 Billion | +2.62% |
| 2015-06-30 | AU$14.16 Billion | -6.41% |
| 2014-06-30 | AU$15.13 Billion | +2.26% |
| 2013-06-30 | AU$14.79 Billion | +2.32% |
| 2012-06-30 | AU$14.46 Billion | +6.97% |
| 2011-06-30 | AU$13.52 Billion | +18.17% |
| 2010-06-30 | AU$11.44 Billion | +2.64% |
| 2009-06-30 | AU$11.14 Billion | +115.32% |
| 2008-06-30 | AU$5.18 Billion | -25.74% |
| 2007-06-30 | AU$6.97 Billion | +91.16% |
| 2006-06-30 | AU$3.65 Billion | -8.63% |
| 2005-06-30 | AU$3.99 Billion | +105.72% |
| 2004-06-30 | AU$1.94 Billion | +8.37% |
| 2003-06-30 | AU$1.79 Billion | +10.06% |
| 2002-06-30 | AU$1.63 Billion | +22.41% |
| 2001-06-30 | AU$1.33 Billion | +7.09% |
| 2000-06-30 | AU$1.24 Billion | -23.27% |
| 1999-06-30 | AU$1.62 Billion | -50.04% |
| 1997-06-30 | AU$3.24 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Origin Energy Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 233.5% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (June 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | AU$6.84 Billion | 68.96% |
| Other Comprehensive Income | AU$4.38 Billion | 44.14% |
| Total Equity | AU$9.92 Billion | 100.00% |
Origin Energy Ltd Competitors by Market Cap
The table below lists competitors of Origin Energy Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Geely Automobile Holdings Ltd
PINK:GELYF
|
$12.34 Billion |
|
Zhejiang Century Huatong Group Co Ltd
SHE:002602
|
$12.35 Billion |
|
Centrais Elétricas Brasileiras S.A. - Eletrobrás
NYSE:EBR-B
|
$12.36 Billion |
|
Carlyle Group Inc
NASDAQ:CG
|
$12.37 Billion |
|
Sun Hung Kai Properties Ltd
PINK:SUHJY
|
$12.29 Billion |
|
Iflytek Co Ltd
SHE:002230
|
$12.29 Billion |
|
Sonova H Ag
SW:SOON
|
$12.29 Billion |
|
LG Energy Solution Ltd
KO:373220
|
$12.26 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Origin Energy Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 9,489,000,000 to 9,920,000,000, a change of 431,000,000 (4.5%).
- Net income of 1,480,000,000 contributed positively to equity growth.
- Dividend payments of 991,000,000 reduced retained earnings.
- Share repurchases of 82,000,000 reduced equity.
- Other comprehensive income decreased equity by 79,000,000.
- Other factors increased equity by 103,000,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$1.48 Billion | +14.92% |
| Dividends Paid | AU$991.00 Million | -9.99% |
| Share Repurchases | AU$82.00 Million | -0.83% |
| Other Comprehensive Income | AU$-79.00 Million | -0.8% |
| Other Changes | AU$103.00 Million | +1.04% |
| Total Change | AU$- | 4.54% |
Book Value vs Market Value Analysis
This analysis compares Origin Energy Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 2.03x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 8.60x to 2.03x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 1997-06-30 | AU$1.36 | AU$11.70 | x |
| 1999-06-30 | AU$0.88 | AU$11.70 | x |
| 2000-06-30 | AU$1.76 | AU$11.70 | x |
| 2001-06-30 | AU$1.87 | AU$11.70 | x |
| 2002-06-30 | AU$2.06 | AU$11.70 | x |
| 2003-06-30 | AU$2.22 | AU$11.70 | x |
| 2004-06-30 | AU$2.41 | AU$11.70 | x |
| 2005-06-30 | AU$3.25 | AU$11.70 | x |
| 2006-06-30 | AU$2.87 | AU$11.70 | x |
| 2007-06-30 | AU$5.95 | AU$11.70 | x |
| 2008-06-30 | AU$3.93 | AU$11.70 | x |
| 2009-06-30 | AU$9.63 | AU$11.70 | x |
| 2010-06-30 | AU$9.88 | AU$11.70 | x |
| 2011-06-30 | AU$11.29 | AU$11.70 | x |
| 2012-06-30 | AU$10.57 | AU$11.70 | x |
| 2013-06-30 | AU$10.57 | AU$11.70 | x |
| 2014-06-30 | AU$10.61 | AU$11.70 | x |
| 2015-06-30 | AU$10.06 | AU$11.70 | x |
| 2016-06-30 | AU$9.19 | AU$11.70 | x |
| 2017-06-30 | AU$6.50 | AU$11.70 | x |
| 2018-06-30 | AU$6.69 | AU$11.70 | x |
| 2019-06-30 | AU$7.45 | AU$11.70 | x |
| 2020-06-30 | AU$7.19 | AU$11.70 | x |
| 2021-06-30 | AU$5.37 | AU$11.70 | x |
| 2022-06-30 | AU$5.70 | AU$11.70 | x |
| 2023-06-30 | AU$5.14 | AU$11.70 | x |
| 2024-06-30 | AU$5.49 | AU$11.70 | x |
| 2025-06-30 | AU$5.76 | AU$11.70 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Origin Energy Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 14.92%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 8.65%
- • Asset Turnover: 0.82x
- • Equity Multiplier: 2.12x
- Recent ROE (14.92%) is above the historical average (3.92%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 1999 | -0.15% | 0.00% | 0.00x | 2.60x | AU$-133.17 Million |
| 2000 | -0.26% | -0.10% | 1.43x | 1.85x | AU$-124.08 Million |
| 2001 | -0.43% | -0.34% | 0.59x | 2.19x | AU$-134.89 Million |
| 2002 | -0.31% | -0.21% | 0.81x | 1.86x | AU$-164.19 Million |
| 2003 | -0.25% | -0.13% | 0.98x | 1.94x | AU$-179.69 Million |
| 2004 | -0.10% | -0.06% | 0.95x | 1.92x | AU$-195.22 Million |
| 2005 | -2.43% | -1.37% | 0.61x | 2.92x | AU$-340.68 Million |
| 2006 | 12.34% | 5.64% | 0.68x | 3.22x | AU$62.84 Million |
| 2007 | 7.77% | 7.31% | 0.42x | 2.51x | AU$-131.21 Million |
| 2008 | 12.69% | 6.24% | 0.66x | 3.09x | AU$109.45 Million |
| 2009 | 69.39% | 86.31% | 0.36x | 2.21x | AU$5.94 Billion |
| 2010 | 5.97% | 7.17% | 0.39x | 2.13x | AU$-412.90 Million |
| 2011 | 1.52% | 1.80% | 0.39x | 2.18x | AU$-1.04 Billion |
| 2012 | 7.48% | 7.58% | 0.46x | 2.14x | AU$-329.40 Million |
| 2013 | 2.85% | 2.59% | 0.49x | 2.23x | AU$-950.30 Million |
| 2014 | 3.94% | 3.65% | 0.47x | 2.32x | AU$-814.40 Million |
| 2015 | -5.17% | -5.70% | 0.35x | 2.62x | AU$-1.93 Billion |
| 2016 | -4.33% | -5.27% | 0.41x | 1.99x | AU$-2.08 Billion |
| 2017 | -19.53% | -16.31% | 0.54x | 2.21x | AU$-3.37 Billion |
| 2018 | 1.85% | 1.49% | 0.60x | 2.05x | AU$-962.40 Million |
| 2019 | 9.22% | 8.21% | 0.57x | 1.96x | AU$-101.90 Million |
| 2020 | 0.65% | 0.64% | 0.52x | 1.98x | AU$-1.19 Billion |
| 2021 | -24.12% | -19.20% | 0.56x | 2.25x | AU$-3.23 Billion |
| 2022 | -14.29% | -9.93% | 0.60x | 2.40x | AU$-2.43 Billion |
| 2023 | 11.87% | 6.44% | 0.86x | 2.13x | AU$165.90 Million |
| 2024 | 14.72% | 8.74% | 0.78x | 2.16x | AU$448.10 Million |
| 2025 | 14.92% | 8.65% | 0.82x | 2.12x | AU$488.00 Million |
Industry Comparison
This section compares Origin Energy Ltd's net assets metrics with peer companies in the Utilities - Diversified industry.
Industry Context
- Industry: Utilities - Diversified
- Average net assets among peers: $-1,788,032
- Average return on equity (ROE) among peers: 0.00%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Origin Energy Ltd (ORG) | AU$9.73 Billion | -0.15% | 1.06x | $12.34 Billion |
| Kalina Power Ltd (KPO) | $-3.43 Million | 0.00% | 0.00x | $17.95 Million |
| TPC Consolidated Ltd (TPC) | $-145.00K | 0.00% | 0.00x | $5.95 Million |