WOR PEER ANALYSIS

Worley Ltd — metric-by-metric comparison with peers and the industry median

WORWorley Ltd

🇦🇺 Australia · AU · Energy · Oil & Gas Equipment & Services

Value it Duel

Overall Profile & Returns

· Oil & Gas Equipment & Services

Position Within Industry

0 = weak quartile, 100 = strong quartile

WORIndustry median

Scores normalize each metric against industry quartiles (p25–p75); direction is inverted for lower-is-better metrics.

Return Comparison

1-Year

Split-adjusted

Year-to-Date (YTD)

Key Metric Comparison

P/E

Lower is better

ROE

Higher is better

Net Margin

Higher is better

Revenue Growth

Higher is better

All Metrics

Valuation
Metric	WOR	NEXT	WTTR	AESI	XPRO	PUMP	Ind. Median
P/E	8.22●	—	93.77	—	44.52	—	20.69
P/B	0.53	-65.39●	2.04	1.54	1.08	1.43	1.54
EV/EBITDA	5.25●	—	10.34	17.36	5.76	8.82	9.30
P/S	0.25●	—	1.45	1.70	1.03	1.20	1.03

Financial Health
Metric	WOR	NEXT	WTTR	AESI	XPRO	PUMP	Ind. Median
Current Ratio	1.02	0.40	1.92	1.17	2.13●	1.64	1.92
Debt/Equity	47.2%	-30,852.5%●	28.8%	59.2%	11.4%	18.9%	44.3%
NetDebt/EBITDA	1.95	-35.26●	1.05	4.61	0.01	0.19	1.05

Profitability
Metric	WOR	NEXT	WTTR	AESI	XPRO	PUMP	Ind. Median
Net Margin	3.1%●	—	1.5%	-9.3%	2.3%	-1.1%	4.4%
ROE	6.2%●	-260.5%	2.4%	-8.0%	2.4%	-1.4%	6.3%
ROA	3.2%●	-3.5%	1.3%	-4.3%	1.6%	-0.9%	3.5%
EBITDA Margin	7.7%	—	15.6%	13.3%	17.9%●	13.9%	15.5%

Growth + Dividend
Metric	WOR	NEXT	WTTR	AESI	XPRO	PUMP	Ind. Median
Rev. Growth	-1.8%●	-100.0%	-4.2%	-8.4%	-7.9%	-15.6%	-0.4%
NI Growth	-9.2%●	—	-38.8%	—	-46.5%	—	-15.2%
Div. Yield	4.6%●	—	1.1%	3.2%	0.3%	—	1.7%
Payout	75.7%	—	156.7%	-62.6%	12.7%	—	45.3%

Valuation
Metric	WOR	PDN	VEA	BPT	WHC	NHC	Ind. Median
P/E	8.22	—	—	—	6.79●	31.72	20.69
P/B	0.53●	2.67	2.43	0.61	0.77	1.87	1.54
EV/EBITDA	5.25	—	19.22	8.27	3.29●	8.20	9.30
P/S	0.25	15.35	0.12●	0.91	0.89	3.06	1.03

Financial Health
Metric	WOR	PDN	VEA	BPT	WHC	NHC	Ind. Median
Current Ratio	1.02	5.69●	0.90	1.16	1.06	2.10	1.92
Debt/Equity	47.2%	—	642.9%	22.9%	36.9%	14.7%●	44.3%
NetDebt/EBITDA	1.95	—	13.87	1.68	0.62	-0.41●	1.05

Profitability
Metric	WOR	PDN	VEA	BPT	WHC	NHC	Ind. Median
Net Margin	3.1%	-16.7%	-1.5%	-5.5%	13.1%●	9.6%	4.4%
ROE	6.2%	-3.2%	-25.3%	-3.5%	11.8%●	5.8%	6.3%
ROA	3.2%	-2.7%	-3.3%	-2.1%	5.2%●	4.4%	3.5%
EBITDA Margin	7.7%	-15.0%	2.3%	13.9%	33.5%	35.5%●	15.5%

Growth + Dividend
Metric	WOR	PDN	VEA	BPT	WHC	NHC	Ind. Median
Rev. Growth	-1.8%	—	-5.4%	11.4%●	-13.9%	-18.9%	-0.4%
NI Growth	-9.2%	—	—	—	267.6%●	-72.8%	-15.2%
Div. Yield	4.6%	—	3.2%	8.4%●	1.3%	4.7%	1.7%
Payout	75.7%	—	-12.9%	-177.1%	18.7%	185.7%	45.3%

The green dot marks the best value in the group given the metric direction (higher/lower is better). All metrics use trailing-twelve-month (TTM) data.

Go deeper on WOR

Run a DCF valuation

Full DCF model with editable assumptions

Start a head-to-head duel

Compare two stocks metric by metric

Filter in the stock screener

Build your own universe with 400+ metrics

Data on this page refreshes once per day. Price data as of Jul 3, 26. This content is for informational purposes only and is not investment advice.