Worley Limited
Worley Limited provides professional services to the energy, chemicals, and resources sectors in the Americas, Europe, the Middle East, Africa, Australia, the Asia Pacific, and China. The company offers project delivery services, such as engineering, procurement and supply chain management, construction and fabrication, and installation and commissioning; asset performance services comprising ope… Read more
Worley Limited (WYGPF) - Net Assets
Latest net assets as of June 2025: $5.68 Billion USD
Based on the latest financial reports, Worley Limited (WYGPF) has net assets worth $5.68 Billion USD as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($11.02 Billion) and total liabilities ($5.34 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 | $5.68 Billion |
| % of Total Assets | 51.55% |
| Annual Growth Rate | 19.22% |
| 5-Year Change | 1.41% |
| 10-Year Change | 202.14% |
| Growth Volatility | 60.59 |
Worley Limited - Net Assets Trend (2003–2025)
This chart illustrates how Worley Limited's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Worley Limited (2003–2025)
The table below shows the annual net assets of Worley Limited from 2003 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | $5.68 Billion | +3.33% |
| 2024-06-30 | $5.50 Billion | -1.86% |
| 2023-06-30 | $5.60 Billion | -1.44% |
| 2022-06-30 | $5.68 Billion | +1.46% |
| 2021-06-30 | $5.60 Billion | -5.71% |
| 2020-06-30 | $5.94 Billion | -1.30% |
| 2019-06-30 | $6.02 Billion | +171.99% |
| 2018-06-30 | $2.21 Billion | +18.44% |
| 2017-06-30 | $1.87 Billion | -0.62% |
| 2016-06-30 | $1.88 Billion | -6.82% |
| 2015-06-30 | $2.02 Billion | -7.66% |
| 2014-06-30 | $2.18 Billion | -0.36% |
| 2013-06-30 | $2.19 Billion | +10.76% |
| 2012-06-30 | $1.98 Billion | +6.63% |
| 2011-06-30 | $1.86 Billion | +0.97% |
| 2010-06-30 | $1.84 Billion | +11.11% |
| 2009-06-30 | $1.66 Billion | +16.84% |
| 2008-06-30 | $1.42 Billion | +2.07% |
| 2007-06-30 | $1.39 Billion | +191.99% |
| 2006-06-30 | $475.26 Million | +23.68% |
| 2005-06-30 | $384.25 Million | +173.57% |
| 2004-06-30 | $140.46 Million | +18.37% |
| 2003-06-30 | $118.66 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Worley Limited'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 grown by 4329.7% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (June 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | $600.00 Million | 10.56% |
| Common Stock | $5.22 Billion | 91.89% |
| Total Equity | $5.68 Billion | 100.00% |
Worley Limited Competitors by Market Cap
The table below lists competitors of Worley Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Kodiak Gas Services, Inc.
NYSE:KGS
|
$4.31 Billion |
|
SFS Group AG
SW:SFSN
|
$4.31 Billion |
|
TECHNIP ENERGIES EO -01
F:68F
|
$4.32 Billion |
|
Valvoline Inc
NYSE:VVV
|
$4.32 Billion |
|
Krka d. d
WAR:KRK
|
$4.31 Billion |
|
HMM Co Ltd
KO:011200
|
$4.30 Billion |
|
RIOT PLATFORMS DL-001
F:AP4N
|
$4.30 Billion |
|
Vista Oil & Gas S.A.B. de C.V
PINK:VSOGF
|
$4.30 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Worley Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 5,506,000,000 to 5,681,000,000, a change of 175,000,000 (3.2%).
- Net income of 409,000,000 contributed positively to equity growth.
- Dividend payments of 264,000,000 reduced retained earnings.
- Share repurchases of 166,000,000 reduced equity.
- Other comprehensive income increased equity by 316,000,000.
- Other factors decreased equity by 120,000,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $409.00 Million | +7.2% |
| Dividends Paid | $264.00 Million | -4.65% |
| Share Repurchases | $166.00 Million | -2.92% |
| Other Comprehensive Income | $316.00 Million | +5.56% |
| Other Changes | $-120.00 Million | -2.11% |
| Total Change | $- | 3.18% |
Book Value vs Market Value Analysis
This analysis compares Worley Limited'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: 0.87x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 12.17x to 0.87x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2003-06-30 | $0.76 | $9.29 | x |
| 2004-06-30 | $0.87 | $9.29 | x |
| 2005-06-30 | $1.94 | $9.29 | x |
| 2006-06-30 | $2.18 | $9.29 | x |
| 2007-06-30 | $5.82 | $9.29 | x |
| 2008-06-30 | $5.44 | $9.29 | x |
| 2009-06-30 | $6.33 | $9.29 | x |
| 2010-06-30 | $6.95 | $9.29 | x |
| 2011-06-30 | $7.00 | $9.29 | x |
| 2012-06-30 | $7.43 | $9.29 | x |
| 2013-06-30 | $8.19 | $9.29 | x |
| 2014-06-30 | $8.26 | $9.29 | x |
| 2015-06-30 | $7.68 | $9.29 | x |
| 2016-06-30 | $7.14 | $9.29 | x |
| 2017-06-30 | $7.03 | $9.29 | x |
| 2018-06-30 | $8.03 | $9.29 | x |
| 2019-06-30 | $14.24 | $9.29 | x |
| 2020-06-30 | $11.23 | $9.29 | x |
| 2021-06-30 | $10.57 | $9.29 | x |
| 2022-06-30 | $10.77 | $9.29 | x |
| 2023-06-30 | $10.59 | $9.29 | x |
| 2024-06-30 | $10.35 | $9.29 | x |
| 2025-06-30 | $10.70 | $9.29 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Worley Limited 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): 7.20%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 3.64%
- • Asset Turnover: 1.02x
- • Equity Multiplier: 1.94x
- Recent ROE (7.20%) is below the historical average (11.27%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2003 | 21.95% | 6.89% | 1.78x | 1.79x | $14.08 Million |
| 2004 | 22.13% | 8.23% | 1.56x | 1.72x | $16.84 Million |
| 2005 | 15.15% | 4.62% | 1.51x | 2.18x | $19.60 Million |
| 2006 | 29.36% | 5.80% | 2.06x | 2.45x | $91.73 Million |
| 2007 | 16.22% | 6.46% | 1.30x | 1.94x | $86.20 Million |
| 2008 | 24.33% | 7.45% | 1.43x | 2.28x | $202.55 Million |
| 2009 | 23.69% | 6.73% | 1.65x | 2.13x | $225.64 Million |
| 2010 | 15.91% | 5.75% | 1.39x | 1.99x | $108.09 Million |
| 2011 | 19.78% | 6.49% | 1.47x | 2.07x | $180.05 Million |
| 2012 | 18.04% | 4.78% | 1.68x | 2.24x | $157.46 Million |
| 2013 | 14.92% | 3.65% | 1.74x | 2.36x | $106.21 Million |
| 2014 | 11.42% | 2.61% | 1.89x | 2.31x | $30.94 Million |
| 2015 | -2.72% | -0.63% | 1.65x | 2.63x | $-256.60 Million |
| 2016 | 1.25% | 0.30% | 1.55x | 2.67x | $-164.89 Million |
| 2017 | 1.79% | 0.64% | 1.22x | 2.27x | $-153.87 Million |
| 2018 | 2.80% | 1.29% | 1.08x | 2.01x | $-160.20 Million |
| 2019 | 2.54% | 2.21% | 0.62x | 1.85x | $-445.55 Million |
| 2020 | 2.91% | 1.31% | 1.17x | 1.90x | $-417.10 Million |
| 2021 | 1.47% | 0.86% | 0.94x | 1.82x | $-474.30 Million |
| 2022 | 3.03% | 1.77% | 0.93x | 1.83x | $-395.90 Million |
| 2023 | 0.66% | 0.33% | 1.08x | 1.88x | $-523.70 Million |
| 2024 | 5.50% | 2.57% | 1.13x | 1.90x | $-247.60 Million |
| 2025 | 7.20% | 3.64% | 1.02x | 1.94x | $-159.10 Million |
Industry Comparison
This section compares Worley Limited's net assets metrics with peer companies in the Oil & Gas Equipment & Services industry.
Industry Context
- Industry: Oil & Gas Equipment & Services
- Average net assets among peers: $5,464,315,253
- Average return on equity (ROE) among peers: -34.58%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Worley Limited (WYGPF) | $5.68 Billion | 21.95% | 0.94x | $4.31 Billion |
| ProFrac Holding Corp. (ACDC) | $1.33 Billion | -7.35% | 1.31x | $222.04 Million |
| Atlas Energy Solutions Inc. (AESI) | $867.82 Million | 18.44% | 0.45x | $1.34 Billion |
| Akastor ASA (AKKVF) | $13.55 Billion | 9.27% | 2.55x | $54.21 Million |
| Andatee China Marine Fuel Services (AMCF) | $18.84 Million | 34.05% | 1.21x | $0.98 |
| Archrock Inc (AROC) | $2.23 Billion | -42.52% | 1.73x | $6.15 Billion |
| Anton Oilfield Services Group (ATONY) | $2.15 Billion | -9.22% | 2.02x | $381.63 Million |
| Auri Inc (AURI) | $-2.74 Million | 0.00% | 0.00x | $1.91 |
| Baker Hughes Co (BKR) | $34.50 Billion | 0.37% | 0.55x | $56.21 Billion |
| Kbridge Energy Corp (BMMCF) | $-341.75K | 0.00% | 0.00x | $880.54 |
| Bri-Chem Corp (BRYFF) | $131.44K | -348.83% | 2.61x | $4.32 Million |