Subscribe

Woolworths Holdings Limited (WHL.JO)

ZAc4,823.00 -79.00 (-1.61%)
ZA JNB Consumer Cyclical Department Stores
Address Woolworths House 8001
Cape Town, ZA
CEO Roy Enzo Bagattini
IPO 2000-01-17
ISIN ZAE000063863

Explore sections of this company profile

Also trades on Johannesburg Stock Exchange · WHL.JO (ZAc) Other OTC · WLWHF (USD) Other OTC · WLWHY (USD)
Description

Headquartered in Cape Town, South Africa, Woolworths Holdings Limited is a prominent retail group operating across sub-Saharan Africa, Australia, and New Zealand. Established in 1931, the company manages its extensive operations through seven distinct segments: Woolworths Fashion, Beauty and Home; Woolworths Food; Woolworths Logistics; David Jones; Country Road Group; Woolworths Financial Services; and Treasury. Its diverse portfolio includes offerings such as food, apparel, homeware, beauty products, and other lifestyle goods, alongside running department stores. Furthermore, Woolworths Holdings provides a range of financial services, including store and credit cards, personal lending, and insurance, and also engages in cash and debt management. The group boasts a significant retail footprint in Africa, with approximately 719 stores in South Africa and an additional 88 stores in other parts of the continent.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
ZAc4,823.00 -79.00 (-1.61%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.17
Float Shares
808.95M
Free Float %
90.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.01% -2.48% -5.73% -9.66% -12.95% -12.16% -14.39% -17.33% -11.77% -40.88% +1,172.47%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4,823.00
DCF (Unlevered) 16,223.17 +236.4%
DCF (Levered) 7,722.72 +60.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 4 0
Hold 3 -1
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.40
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Department Stores: +2.0%
    +3.9% Q4'25: +10.9% (vs Q4'23)
  • EPS growth Department Stores: +7.6%
    -5.2% Q4'25: -17.9% (vs Q4'23)
  • FCF margin FCF growth · Department Stores: +36.9%
    +1.9% Q4'25: +5.8% (vs Q4'23)
  • EBIT margin Department Stores: +6.3%
    +6.0% Q4'25: +6.0% (vs Q4'23)
  • ROIC Department Stores: +4.6%
    +15.0% Q4'25: +28.1% (vs Q4'23)
  • Share dilution Department Stores: +0.1%
    -0.3% Q4'25: -1.4% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Department Stores: 1.34×
    2.38× Q4'25: 2.05× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.23) × ERP
WACC = 69% × Ke + 31% × Kd (9.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 16,223.17 Current price: 4,823.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
9 Rev. Ana.
6 EPS Ana.
Jun 2027
9 Rev. Ana.
6 EPS Ana.
Jun 2028
8 Rev. Ana.
3 EPS Ana.
Jun 2029
6 Rev. Ana.
1 EPS Ana.
Jun 2030
6 Rev. Ana.
1 EPS Ana.
Revenue
56.51B
est: 60.86B (-7.1%)
65.00B
est: 66.35B (-2.0%)
67.41B
est: 67.38B (+0.1%)
68.59B
est: 69.29B (-1.0%)
73.10B
est: 71.84B (+1.8%)
72.21B
est: 71.95B (+0.4%)
78.76B
est: 78.15B (+0.8%)
80.07B
est: 80.46B (-0.5%)
72.27B
est: 74.10B (-2.5%)
76.53B
est: 75.25B (+1.7%)
79.54B
est: 80.45B (-1.1%)
83.70B
82.80B – 84.21B
+4.0% YoY
89.16B
88.11B – 90.75B
+6.5% YoY
95.01B
94.85B – 95.17B
+6.6% YoY
100.60B
99.47B – 101.82B
+5.9% YoY
107.38B
106.17B – 108.68B
+6.7% YoY
EBITDA
7.23B
est: 7.87B (-8.1%)
8.84B
est: 8.58B (+3.1%)
9.66B
est: 8.71B (+10.9%)
421.00M
est: 8.96B (-95.3%)
1.11B
est: 9.29B (-88.0%)
8.86B
est: 9.30B (-4.7%)
12.27B
est: 10.10B (+21.4%)
10.34B
est: 10.40B (-0.6%)
10.49B
est: 9.58B (+9.5%)
8.61B
est: 9.73B (-11.5%)
8.26B
est: 10.40B (-20.5%)
10.82B
10.71B – 10.89B
+4.0% YoY
11.53B
11.39B – 11.73B
+6.5% YoY
12.28B
12.26B – 12.30B
+6.6% YoY
13.01B
12.86B – 13.16B
+5.9% YoY
13.88B
13.73B – 14.05B
+6.7% YoY
EBIT
5.93B
est: 4.80B (+23.6%)
7.27B
est: 5.23B (+39.0%)
7.98B
est: 5.31B (+50.3%)
-1.60B
est: 5.46B (-129.2%)
-956.00M
est: 5.66B (-116.9%)
4.09B
est: 5.67B (-27.9%)
7.65B
est: 6.16B (+24.2%)
6.06B
est: 6.34B (-4.4%)
6.82B
est: 5.84B (+16.7%)
5.38B
est: 5.93B (-9.2%)
4.78B
est: 6.34B (-24.6%)
6.60B
6.53B – 6.64B
+4.0% YoY
7.03B
6.94B – 7.15B
+6.5% YoY
7.49B
7.48B – 7.50B
+6.6% YoY
7.93B
7.84B – 8.02B
+5.9% YoY
8.46B
8.37B – 8.56B
+6.7% YoY
Net Income
3.12B
est: 3.55B (-12.3%)
4.34B
est: 4.06B (+6.9%)
5.45B
est: 3.83B (+42.4%)
-3.55B
est: 3.36B (-205.5%)
-1.09B
est: 3.09B (-135.1%)
557.00M
est: 1.31B (-57.4%)
4.16B
est: 2.67B (+55.8%)
3.72B
est: 3.25B (+14.2%)
5.07B
est: 3.66B (+38.7%)
2.59B
est: 3.35B (-22.7%)
2.44B
est: 2.86B (-14.6%)
3.05B
2.91B – 3.17B
+6.5% YoY
3.55B
3.39B – 3.85B
+16.6% YoY
4.31B
4.15B – 4.47B
+21.3% YoY
5.11B
5.03B – 5.19B
+18.5% YoY
5.62B
5.54B – 5.71B
+10.0% YoY
SGA
13.51B
est: 8.96B (+50.7%)
15.64B
est: 9.77B (+60.0%)
16.23B
est: 9.92B (+63.6%)
23.36B
est: 10.21B (+128.9%)
17.74B
est: 10.58B (+67.6%)
16.36B
est: 10.60B (+54.3%)
17.51B
est: 11.51B (+52.1%)
11.86B
est: 11.85B (+0.1%)
12.99B
est: 10.91B (+19.0%)
14.26B
est: 11.08B (+28.6%)
est: 11.85B (-100.0%)
12.33B
12.20B – 12.40B
+4.0% YoY
13.13B
12.98B – 13.37B
+6.5% YoY
13.99B
13.97B – 14.02B
+6.6% YoY
14.82B
14.65B – 15.00B
+5.9% YoY
15.82B
15.64B – 16.01B
+6.7% YoY
EPS
3.37
est: 3.93 (-14.3%)
4.54
est: 4.50 (+0.9%)
5.67
est: 4.24 (+33.8%)
-3.69
est: 3.73 (-199.1%)
-1.13
est: 3.43 (-133.0%)
0.58
est: 1.45 (-59.9%)
4.35
est: 2.96 (+47.1%)
3.87
est: 3.60 (+7.5%)
5.51
est: 4.05 (+36.2%)
2.89
est: 3.71 (-22.2%)
2.73
est: 3.17 (-13.8%)
3.39
3.22 – 3.51
+7.2% YoY
4.04
3.75 – 4.26
+19.0% YoY
4.76
4.59 – 4.95
+18.0% YoY
5.66
5.58 – 5.75
+18.8% YoY
6.22
6.13 – 6.32
+10.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-28 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-27 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-26 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-25 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-22 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-21 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-20 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-19 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-18 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-15 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-14 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-13 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-12 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-11 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-08 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-07 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-06 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-05 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-05-04 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-04-30 B 3/5 4/5 5/5 4/5 1/5 2/5 1/5
2026-04-29 B+ 3/5 4/5 5/5 4/5 1/5 2/5 2/5
2026-04-28 B+ 3/5 4/5 5/5 4/5 1/5 2/5 2/5
2026-04-24 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-23 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-21 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B+ 3/5 4/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
7.91B
OE per share TTM
8.76
Owner's Yield
18.17%
Maintenance CapEx ratio
17.24%
Maint CapEx / Avg PPE
28.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 83 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 RockCreek Global Equality ETF RCGE 0.45% 429.2K 0.95%
2 WisdomTree Emerging Markets SmallCap Dividend UCITS ETF DGSD.L 0.44% 190.5K 0.54%
3 WisdomTree Emerging Markets SmallCap Dividend Fund DGS 0.31% 5.48M 0.58%
4 VanEck Africa Index ETF AFK 0.24% 238.9K 0.76%
5 JPMorgan Diversified Return Emerging Markets Equity ETF JPEM 0.21% 786.8K 0.44%
6 State Street SPDR MSCI Emerging Markets Small Cap UCITS ETF EMSD.L 0.17% 1.02M 0.55%
7 iShares MSCI EM Small Cap UCITS ETF IEMS.L 0.16% 562.7K 0.74%
8 iShares MSCI Emerging Markets Small-Cap ETF EEMS 0.16% 598.4K 0.72%
9 WisdomTree True Emerging Markets Fund XC 0.13% 101.5K 0.32%
10 JPMorgan ETFs (IE) ICAV - Glb. EM REI Eq. Ind. Active JRDM.L 0.07% 1.67M 0.30%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
127.4K
Shares Outstanding
889.60M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Roy Enzo Bagattini Group Chief Executive Officer & Executive Director 24M male
Samuel Daniel Ngumeni Chief Executive Officer of Foods & Executive Director 19M male
Zaid Manjra Group Finance Director & Executive Director 7M male
Simon N. Susman Honorary President 1M male
Melanie Naidu Group People Director female
Jeanine J. Womersley Group Head of Strategy, Investor Relations & Executive Assistant to Group Chief Executive Officer female
Manie Maritz Chief Executive Officer of Woolworths Ventures male
Spencer Sonn Chief Customer Officer male
Chantel A. Reddiar Group Company Secretary and Director of Governance, Risk, Compliance,corporate Aff. & Comm. female
Christie Koorts Chief Information & Technology Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits