25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Whitehaven Coal Ltd
Buy, Hold or Sell?

Let's analyze Whitehaven Coal Ltd together

I guess you are interested in Whitehaven Coal Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Whitehaven Coal Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Whitehaven Coal Ltd

I send you an email if I find something interesting about Whitehaven Coal Ltd.

1. Quick Overview

1.1. Quick analysis of Whitehaven Coal Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Whitehaven Coal Ltd? (30 sec.)

How much money do you get?

How much money do you get?
A$1.26
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$6.30
Expected worth in 1 year
A$7.62
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
A$3.20
Return On Investment
44.0%

For what price can you sell your share?

Current Price per Share
A$7.26
Expected price per share
A$5.1253610424028 - A$7.6447137254902
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Whitehaven Coal Ltd (5 min.)




Live pricePrice per Share (EOD)
A$7.26
Intrinsic Value Per Share
A$-49.70 - A$-12.34
Total Value Per Share
A$-43.40 - A$-6.04

2.2. Growth of Whitehaven Coal Ltd (5 min.)




Is Whitehaven Coal Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$3.5b$3.5b$7m0.2%

How much money is Whitehaven Coal Ltd making?

Current yearPrevious yearGrowGrow %
Making money$238.9m$1.7b-$1.5b-651.6%
Net Profit Margin9.3%44.0%--

How much money comes from the company's main activities?

2.3. Financial Health of Whitehaven Coal Ltd (5 min.)




2.4. Comparing to competitors in the Thermal Coal industry (5 min.)




  Industry Rankings (Thermal Coal)  


Richest
#21 / 105

Most Revenue
#11 / 105

Most Profit
#15 / 105
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Whitehaven Coal Ltd?

Welcome investor! Whitehaven Coal Ltd's management wants to use your money to grow the business. In return you get a share of Whitehaven Coal Ltd.

First you should know what it really means to hold a share of Whitehaven Coal Ltd. And how you can make/lose money.

Speculation

The Price per Share of Whitehaven Coal Ltd is A$7.26. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Whitehaven Coal Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Whitehaven Coal Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$6.30. Based on the TTM, the Book Value Change Per Share is A$0.33 per quarter. Based on the YOY, the Book Value Change Per Share is A$1.76 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.47 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Whitehaven Coal Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.293.9%0.293.9%2.0428.1%0.669.1%0.415.6%
Usd Book Value Change Per Share0.223.1%0.223.1%1.1816.3%0.385.2%0.212.8%
Usd Dividend Per Share0.324.3%0.324.3%0.496.7%0.233.1%0.212.9%
Usd Total Gains Per Share0.547.4%0.547.4%1.6723.0%0.618.3%0.425.8%
Usd Price Per Share5.15-5.15-4.52-3.04-2.51-
Price to Earnings Ratio18.03-18.03-2.22-13.38-14.05-
Price-to-Total Gains Ratio9.57-9.57-2.70-7.35-6.66-
Price to Book Ratio1.21-1.21-1.12-0.93-0.91-
Price-to-Total Gains Ratio9.57-9.57-2.70-7.35-6.66-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.88598
Number of shares204
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.320.23
Usd Book Value Change Per Share0.220.38
Usd Total Gains Per Share0.540.61
Gains per Quarter (204 shares)109.73123.57
Gains per Year (204 shares)438.91494.30
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1257182429186308484
2515363868373616978
377254513075599241472
41029726174674512321966
51287908218593215402460
6154410902624111818482954
7180112713063130421563448
8205914533502149024643942
9231616343941167727724436
10257318164380186330804930

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%8.02.00.080.0%18.04.00.081.8%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%3.02.00.060.0%7.03.00.070.0%17.05.00.077.3%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%18.00.04.081.8%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%8.02.00.080.0%18.04.00.081.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Whitehaven Coal Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.3310.3310%1.760-81%0.561-41%0.307+8%
Book Value Per Share--6.3006.3000%5.970+6%4.487+40%3.847+64%
Current Ratio--0.7140.7140%2.468-71%1.536-54%1.379-48%
Debt To Asset Ratio--0.6040.6040%0.308+96%0.411+47%0.335+80%
Debt To Equity Ratio--1.5251.5250%0.446+242%0.768+99%0.562+171%
Dividend Per Share--0.4690.4690%0.725-35%0.339+38%0.318+47%
Eps--0.4240.4240%3.028-86%0.977-57%0.603-30%
Free Cash Flow Per Share---4.196-4.1960%3.774-211%0.379-1206%0.351-1295%
Free Cash Flow To Equity Per Share---2.768-2.7680%1.826-252%0.041-6856%0.025-11306%
Gross Profit Margin---0.414-0.4140%0.861-148%-1.505+264%-1.918+363%
Intrinsic Value_10Y_max---12.342--------
Intrinsic Value_10Y_min---49.700--------
Intrinsic Value_1Y_max--0.244--------
Intrinsic Value_1Y_min---1.003--------
Intrinsic Value_3Y_max---0.396--------
Intrinsic Value_3Y_min---6.477--------
Intrinsic Value_5Y_max---2.396--------
Intrinsic Value_5Y_min---15.703--------
Market Cap6073723434.240-5%6399997833.6006399997833.6000%5912751350.000+8%4104462416.720+56%3526922262.860+81%
Net Profit Margin--0.0930.0930%0.440-79%0.120-22%0.086+8%
Operating Margin--0.2640.2640%0.614-57%0.291-9%0.338-22%
Operating Ratio--0.7360.7360%0.386+91%0.709+4%0.810-9%
Pb Ratio1.152-5%1.2141.2140%1.124+8%0.929+31%0.906+34%
Pe Ratio17.109-5%18.02818.0280%2.216+713%13.385+35%14.052+28%
Price Per Share7.260-5%7.6507.6500%6.710+14%4.514+69%3.727+105%
Price To Free Cash Flow Ratio-1.730+5%-1.823-1.8230%1.778-203%5.655-132%5.778-132%
Price To Total Gains Ratio9.084-5%9.5729.5720%2.700+254%7.350+30%6.661+44%
Quick Ratio--0.4830.4830%2.365-80%1.230-61%0.963-50%
Return On Assets--0.0270.0270%0.351-92%0.116-77%0.083-68%
Return On Equity--0.0670.0670%0.507-87%0.169-60%0.116-42%
Total Gains Per Share--0.7990.7990%2.485-68%0.900-11%0.625+28%
Usd Book Value--3547383000.0003547383000.0000%3540333325.000+0%2786016350.200+27%2473244378.500+43%
Usd Book Value Change Per Share--0.2230.2230%1.184-81%0.377-41%0.206+8%
Usd Book Value Per Share--4.2404.2400%4.018+6%3.020+40%2.589+64%
Usd Dividend Per Share--0.3150.3150%0.488-35%0.228+38%0.214+47%
Usd Eps--0.2860.2860%2.038-86%0.658-57%0.406-30%
Usd Free Cash Flow---2362230000.000-2362230000.0000%2238312529.000-206%287196289.200-923%253011186.900-1034%
Usd Free Cash Flow Per Share---2.824-2.8240%2.540-211%0.255-1206%0.236-1295%
Usd Free Cash Flow To Equity Per Share---1.863-1.8630%1.229-252%0.028-6856%0.017-11306%
Usd Market Cap4087615871.244-5%4307198542.0134307198542.0130%3979281658.550+8%2762303206.453+56%2373618682.905+81%
Usd Price Per Share4.886-5%5.1485.1480%4.516+14%3.038+69%2.508+105%
Usd Profit--238915000.000238915000.0000%1795600342.000-87%600469578.600-60%377542568.500-37%
Usd Revenue--2573552000.0002573552000.0000%4081569347.000-37%2434567539.600+6%1788245057.700+44%
Usd Total Gains Per Share--0.5380.5380%1.672-68%0.606-11%0.420+28%
 EOD+3 -5MRQTTM+0 -0YOY+8 -285Y+12 -2410Y+18 -18

3.3 Fundamental Score

Let's check the fundamental score of Whitehaven Coal Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1517.109
Price to Book Ratio (EOD)Between0-11.152
Net Profit Margin (MRQ)Greater than00.093
Operating Margin (MRQ)Greater than00.264
Quick Ratio (MRQ)Greater than10.483
Current Ratio (MRQ)Greater than10.714
Debt to Asset Ratio (MRQ)Less than10.604
Debt to Equity Ratio (MRQ)Less than11.525
Return on Equity (MRQ)Greater than0.150.067
Return on Assets (MRQ)Greater than0.050.027
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Whitehaven Coal Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.708
Ma 20Greater thanMa 506.888
Ma 50Greater thanMa 1006.761
Ma 100Greater thanMa 2007.327
OpenGreater thanClose7.320
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Whitehaven Coal Ltd

Whitehaven Coal Limited develops and operates coal mines in New South Wales and Queensland. The company produces metallurgical and thermal coal. It operates mines, including open cut and underground located in the Gunnedah Coal Basin in New South Wales. The company sells coal in Japan, Korea, Taiwan, Malaysia, New Caledonia, Vietnam, Indonesia, India, Europe, and internationally. Whitehaven Coal Limited was founded in 1999 and is based in Sydney, Australia.

Fundamental data was last updated by Penke on 2024-10-01 07:53:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Whitehaven Coal Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Whitehaven Coal Ltd to the Thermal Coal industry mean.
  • A Net Profit Margin of 9.3% means that $0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Whitehaven Coal Ltd:

  • The MRQ is 9.3%. The company is making a profit. +1
  • The TTM is 9.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ9.3%TTM9.3%0.0%
TTM9.3%YOY44.0%-34.7%
TTM9.3%5Y12.0%-2.7%
5Y12.0%10Y8.6%+3.4%
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ9.3%9.3%0.0%
TTM9.3%9.1%+0.2%
YOY44.0%12.4%+31.6%
5Y12.0%8.7%+3.3%
10Y8.6%5.8%+2.8%
4.3.1.2. Return on Assets

Shows how efficient Whitehaven Coal Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Whitehaven Coal Ltd to the Thermal Coal industry mean.
  • 2.7% Return on Assets means that Whitehaven Coal Ltd generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Whitehaven Coal Ltd:

  • The MRQ is 2.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.7%TTM2.7%0.0%
TTM2.7%YOY35.1%-32.4%
TTM2.7%5Y11.6%-8.9%
5Y11.6%10Y8.3%+3.3%
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%1.4%+1.3%
TTM2.7%1.3%+1.4%
YOY35.1%2.1%+33.0%
5Y11.6%1.5%+10.1%
10Y8.3%1.1%+7.2%
4.3.1.3. Return on Equity

Shows how efficient Whitehaven Coal Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Whitehaven Coal Ltd to the Thermal Coal industry mean.
  • 6.7% Return on Equity means Whitehaven Coal Ltd generated $0.07 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Whitehaven Coal Ltd:

  • The MRQ is 6.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.7%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.7%TTM6.7%0.0%
TTM6.7%YOY50.7%-44.0%
TTM6.7%5Y16.9%-10.2%
5Y16.9%10Y11.6%+5.3%
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ6.7%3.4%+3.3%
TTM6.7%3.4%+3.3%
YOY50.7%5.5%+45.2%
5Y16.9%3.8%+13.1%
10Y11.6%2.9%+8.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Whitehaven Coal Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Whitehaven Coal Ltd is operating .

  • Measures how much profit Whitehaven Coal Ltd makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Whitehaven Coal Ltd to the Thermal Coal industry mean.
  • An Operating Margin of 26.4% means the company generated $0.26  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Whitehaven Coal Ltd:

  • The MRQ is 26.4%. The company is operating very efficient. +2
  • The TTM is 26.4%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ26.4%TTM26.4%0.0%
TTM26.4%YOY61.4%-35.0%
TTM26.4%5Y29.1%-2.7%
5Y29.1%10Y33.8%-4.7%
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ26.4%10.4%+16.0%
TTM26.4%6.0%+20.4%
YOY61.4%17.5%+43.9%
5Y29.1%13.0%+16.1%
10Y33.8%9.9%+23.9%
4.3.2.2. Operating Ratio

Measures how efficient Whitehaven Coal Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Thermal Coal industry mean).
  • An Operation Ratio of 0.74 means that the operating costs are $0.74 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Whitehaven Coal Ltd:

  • The MRQ is 0.736. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.736. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.736TTM0.7360.000
TTM0.736YOY0.386+0.350
TTM0.7365Y0.709+0.027
5Y0.70910Y0.810-0.101
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7361.413-0.677
TTM0.7361.181-0.445
YOY0.3860.975-0.589
5Y0.7091.043-0.334
10Y0.8101.047-0.237
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Whitehaven Coal Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Whitehaven Coal Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Thermal Coal industry mean).
  • A Current Ratio of 0.71 means the company has $0.71 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Whitehaven Coal Ltd:

  • The MRQ is 0.714. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.714. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.714TTM0.7140.000
TTM0.714YOY2.468-1.754
TTM0.7145Y1.536-0.823
5Y1.53610Y1.379+0.157
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7141.254-0.540
TTM0.7141.413-0.699
YOY2.4681.334+1.134
5Y1.5361.345+0.191
10Y1.3791.291+0.088
4.4.3.2. Quick Ratio

Measures if Whitehaven Coal Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Whitehaven Coal Ltd to the Thermal Coal industry mean.
  • A Quick Ratio of 0.48 means the company can pay off $0.48 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Whitehaven Coal Ltd:

  • The MRQ is 0.483. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.483. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.483TTM0.4830.000
TTM0.483YOY2.365-1.882
TTM0.4835Y1.230-0.747
5Y1.23010Y0.963+0.267
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4830.482+0.001
TTM0.4830.641-0.158
YOY2.3650.932+1.433
5Y1.2300.861+0.369
10Y0.9630.838+0.125
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Whitehaven Coal Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Whitehaven Coal Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Whitehaven Coal Ltd to Thermal Coal industry mean.
  • A Debt to Asset Ratio of 0.60 means that Whitehaven Coal Ltd assets are financed with 60.4% credit (debt) and the remaining percentage (100% - 60.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Whitehaven Coal Ltd:

  • The MRQ is 0.604. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.604. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.604TTM0.6040.000
TTM0.604YOY0.308+0.295
TTM0.6045Y0.411+0.193
5Y0.41110Y0.335+0.076
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6040.472+0.132
TTM0.6040.473+0.131
YOY0.3080.503-0.195
5Y0.4110.524-0.113
10Y0.3350.505-0.170
4.5.4.2. Debt to Equity Ratio

Measures if Whitehaven Coal Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Whitehaven Coal Ltd to the Thermal Coal industry mean.
  • A Debt to Equity ratio of 152.5% means that company has $1.52 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Whitehaven Coal Ltd:

  • The MRQ is 1.525. The company is just able to pay all its debts with equity.
  • The TTM is 1.525. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.525TTM1.5250.000
TTM1.525YOY0.446+1.079
TTM1.5255Y0.768+0.757
5Y0.76810Y0.562+0.206
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5250.883+0.642
TTM1.5250.867+0.658
YOY0.4460.881-0.435
5Y0.7681.054-0.286
10Y0.5621.298-0.736
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Whitehaven Coal Ltd generates.

  • Above 15 is considered overpriced but always compare Whitehaven Coal Ltd to the Thermal Coal industry mean.
  • A PE ratio of 18.03 means the investor is paying $18.03 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Whitehaven Coal Ltd:

  • The EOD is 17.109. Based on the earnings, the company is fair priced.
  • The MRQ is 18.028. Based on the earnings, the company is fair priced.
  • The TTM is 18.028. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD17.109MRQ18.028-0.919
MRQ18.028TTM18.0280.000
TTM18.028YOY2.216+15.812
TTM18.0285Y13.385+4.644
5Y13.38510Y14.052-0.668
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
EOD17.1097.396+9.713
MRQ18.0286.790+11.238
TTM18.0286.868+11.160
YOY2.2164.086-1.870
5Y13.3855.605+7.780
10Y14.0526.729+7.323
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Whitehaven Coal Ltd:

  • The EOD is -1.730. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -1.823. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1.823. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-1.730MRQ-1.823+0.093
MRQ-1.823TTM-1.8230.000
TTM-1.823YOY1.778-3.601
TTM-1.8235Y5.655-7.479
5Y5.65510Y5.778-0.123
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
EOD-1.7302.185-3.915
MRQ-1.8232.075-3.898
TTM-1.8230.175-1.998
YOY1.7782.372-0.594
5Y5.6550.510+5.145
10Y5.778-0.870+6.648
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Whitehaven Coal Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Thermal Coal industry mean).
  • A PB ratio of 1.21 means the investor is paying $1.21 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Whitehaven Coal Ltd:

  • The EOD is 1.152. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.214. Based on the equity, the company is underpriced. +1
  • The TTM is 1.214. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.152MRQ1.214-0.062
MRQ1.214TTM1.2140.000
TTM1.214YOY1.124+0.090
TTM1.2145Y0.929+0.285
5Y0.92910Y0.906+0.023
Compared to industry (Thermal Coal)
PeriodCompanyIndustry (mean)+/- 
EOD1.1521.081+0.071
MRQ1.2141.078+0.136
TTM1.2141.075+0.139
YOY1.1241.209-0.085
5Y0.9291.131-0.202
10Y0.9061.579-0.673
4.6.2. Total Gains per Share

2.4. Latest News of Whitehaven Coal Ltd

Does Whitehaven Coal Ltd still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Whitehaven Coal Ltd to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-10-10
03:00
Coal Expansion Helps Lure Insurers Back to Producer WhitehavenRead
2024-10-01
22:49
Institutions profited after Whitehaven Coal Limited's (ASX:WHC) market cap rose AU$661m last week but individual investors profited the mostRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Whitehaven Coal Ltd.

4.8.2. Funds holding Whitehaven Coal Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.25-12941879--
2021-01-31DFA International Small Cap Value Portfolio0.99-10265513--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.52-5417945--
2021-01-31DFA Asia Pacific Small Company Series0.47-4887743--
2021-01-31DFA International Core Equity Portfolio0.41-4184232--
2021-02-28iShares Core MSCI EAFE ETF0.4-4144786--
2021-02-28iShares MSCI EAFE Small Cap ETF0.37-3871989--
2020-10-31Vanguard Intl Equity Index Fds-FTSE All World ex U.S. Index Fund0.15-1583056--
2020-12-31Vident International Equity Fd0.14-1400605--
2020-11-30VanEck Vectors ETF Tr- Coal ETF0.11999999-1197242--
Total 4.8199999904989499000.0%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2020-06-302021-06-302022-06-302023-06-302024-06-30
Net Working Capital  120,645-55,56865,077915,120980,197943,3661,923,563-2,538,563-615,000



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets13,307,000
Total Liabilities8,036,000
Total Stockholder Equity5,271,000
 As reported
Total Liabilities 8,036,000
Total Stockholder Equity+ 5,271,000
Total Assets = 13,307,000

Assets

Total Assets13,307,000
Total Current Assets1,533,000
Long-term Assets11,774,000
Total Current Assets
Cash And Cash Equivalents 405,000
Net Receivables 633,000
Inventory 495,000
Total Current Assets  (as reported)1,533,000
Total Current Assets  (calculated)1,533,000
+/-0
Long-term Assets
Property Plant Equipment 10,740,000
Long Term Investments 70,000
Intangible Assets 29,000
Long-term Assets Other 473,000
Long-term Assets  (as reported)11,774,000
Long-term Assets  (calculated)11,312,000
+/- 462,000

Liabilities & Shareholders' Equity

Total Current Liabilities2,148,000
Long-term Liabilities5,888,000
Total Stockholder Equity5,271,000
Total Current Liabilities
Short-term Debt 147,000
Short Long Term Debt 8,000
Accounts payable 224,000
Other Current Liabilities 1,777,000
Total Current Liabilities  (as reported)2,148,000
Total Current Liabilities  (calculated)2,156,000
+/- 8,000
Long-term Liabilities
Long term Debt 1,620,000
Capital Lease Obligations 263,000
Long-term Liabilities Other 1,757,000
Long-term Liabilities  (as reported)5,888,000
Long-term Liabilities  (calculated)3,640,000
+/- 2,248,000
Total Stockholder Equity
Common Stock1,687,000
Retained Earnings 3,533,000
Accumulated Other Comprehensive Income 51,000
Total Stockholder Equity (as reported)5,271,000
Total Stockholder Equity (calculated)5,271,000
+/-0
Other
Capital Stock1,687,000
Cash and Short Term Investments 405,000
Common Stock Shares Outstanding 809,602
Liabilities and Stockholders Equity 13,307,000
Net Debt 1,486,000
Net Invested Capital 6,899,000
Net Working Capital -615,000
Property Plant and Equipment Gross 18,659,000
Short Long Term Debt Total 1,891,000



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-30
> Total Assets 
35,609
34,763
82,170
111,203
352,222
623,352
1,006,999
1,351,316
1,462,395
4,321,617
4,181,775
4,282,485
4,189,371
4,075,665
3,967,040
4,625,916
4,845,132
5,414,466
4,652,637
6,239,243
7,606,979
13,307,000
13,307,0007,606,9796,239,2434,652,6375,414,4664,845,1324,625,9163,967,0404,075,6654,189,3714,282,4854,181,7754,321,6171,462,3951,351,3161,006,999623,352352,222111,20382,17034,76335,609
   > Total Current Assets 
0
0
0
0
62,941
214,018
355,502
502,206
462,293
742,094
353,549
234,551
287,513
232,660
301,973
336,637
424,266
433,009
425,295
2,029,989
3,234,298
1,533,000
1,533,0003,234,2982,029,989425,295433,009424,266336,637301,973232,660287,513234,551353,549742,094462,293502,206355,502214,01862,9410000
       Cash And Cash Equivalents 
186
1,695
2,394
1,756
21,185
105,867
131,159
141,049
207,602
513,625
110,516
103,167
102,393
101,453
87,138
111,777
119,535
106,760
95,202
1,215,460
2,775,510
405,000
405,0002,775,5101,215,46095,202106,760119,535111,77787,138101,453102,393103,167110,516513,625207,602141,049131,159105,86721,1851,7562,3941,695186
       Short-term Investments 
0
0
0
0
5,202
26,670
31,208
23,127
14,866
6,899
120
0
162
351
2,413
0
0
0
0
0
0
0
00000002,41335116201206,89914,86623,12731,20826,6705,2020000
       Net Receivables 
1,295
2,208
14,618
18,467
14,336
48,996
173,550
289,206
92,365
70,192
87,297
58,660
56,686
47,586
84,570
57,835
113,441
150,656
154,163
657,459
324,857
633,000
633,000324,857657,459154,163150,656113,44157,83584,57047,58656,68658,66087,29770,19292,365289,206173,55048,99614,33618,46714,6182,2081,295
       Inventory 
3,836
2,448
3,135
1,521
10,768
9,353
13,869
20,921
25,886
37,973
58,235
61,122
89,892
68,737
99,144
124,567
148,939
175,593
175,930
157,039
133,875
495,000
495,000133,875157,039175,930175,593148,939124,56799,14468,73789,89261,12258,23537,97325,88620,92113,8699,35310,7681,5213,1352,4483,836
   > Long-term Assets 
0
0
0
0
289,281
409,334
651,497
849,110
1,000,102
3,579,523
3,828,226
4,018,262
3,760,581
3,724,051
3,621,485
4,277,547
4,410,348
4,981,457
4,227,342
4,209,254
4,372,681
11,774,000
11,774,0004,372,6814,209,2544,227,3424,981,4574,410,3484,277,5473,621,4853,724,0513,760,5814,018,2623,828,2263,579,5231,000,102849,110651,497409,334289,2810000
       Property Plant Equipment 
15,333
15,667
52,255
82,662
269,284
369,592
512,676
766,325
946,409
3,460,227
3,689,635
3,911,851
3,740,590
3,704,196
3,599,248
4,255,310
4,388,961
4,154,994
3,330,413
3,426,847
3,802,408
10,740,000
10,740,0003,802,4083,426,8473,330,4134,154,9944,388,9614,255,3103,599,2483,704,1963,740,5903,911,8513,689,6353,460,227946,409766,325512,676369,592269,28482,66252,25515,66715,333
       Goodwill 
0
0
0
0
0
0
0
0
0
90,711
90,711
90,711
0
0
0
0
0
0
0
0
0
0
000000000090,71190,71190,711000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
568
37
37
37
37
37
37
37
856
18,183
70,000
70,00018,1838563737373737373756800000000000
       Intangible Assets 
0
0
0
0
920
17,382
37,394
43,488
49,781
11,829
8,985
15,132
19,954
19,818
22,200
22,200
21,350
22,946
11,828
12,180
12,180
29,000
29,00012,18012,18011,82822,94621,35022,20022,20019,81819,95415,1328,98511,82949,78143,48837,39417,3829200000
       Long-term Assets Other 
0
0
0
0
12,318
22,323
101,390
928
2,702
11,128
37,843
-4,018,262
-111,115
-410,614
-356,088
-152,660
-118,203
591,343
613,508
647,289
438,637
473,000
473,000438,637647,289613,508591,343-118,203-152,660-356,088-410,614-111,115-4,018,26237,84311,1282,702928101,39022,32312,3180000
> Total Liabilities 
23,577
20,476
29,967
57,950
99,767
133,823
284,154
328,140
421,859
910,527
884,499
1,075,949
1,324,337
1,186,949
674,744
1,143,104
1,322,932
2,164,876
1,946,899
2,027,609
2,346,454
8,036,000
8,036,0002,346,4542,027,6091,946,8992,164,8761,322,9321,143,104674,7441,186,9491,324,3371,075,949884,499910,527421,859328,140284,154133,82399,76757,95029,96720,47623,577
   > Total Current Liabilities 
13,732
13,601
14,416
23,272
40,579
73,848
214,136
225,191
224,984
566,518
236,130
231,352
235,074
179,421
215,455
359,269
339,116
312,364
360,218
1,049,792
1,310,735
2,148,000
2,148,0001,310,7351,049,792360,218312,364339,116359,269215,455179,421235,074231,352236,130566,518224,984225,191214,13673,84840,57923,27214,41613,60113,732
       Short-term Debt 
0
0
0
0
22,294
22,959
33,421
37,307
49,436
294,416
25,242
33,084
21,750
18,223
23,560
105,453
81,728
81,553
75,116
77,843
71,835
147,000
147,00071,83577,84375,11681,55381,728105,45323,56018,22321,75033,08425,242294,41649,43637,30733,42122,95922,2940000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
788,858
9,252
10,031
5,878
5,778
5,196
424
2,925
6,178
8,603
8,000
8,0008,6036,1782,9254245,1965,7785,87810,0319,252788,85800000000000
       Accounts payable 
3,762
2,748
3,943
8,699
16,136
37,871
64,799
128,408
58,855
252,860
64,468
49,500
46,935
57,241
64,902
47,295
63,157
59,892
78,808
59,948
67,226
224,000
224,00067,22659,94878,80859,89263,15747,29564,90257,24146,93549,50064,468252,86058,855128,40864,79937,87116,1368,6993,9432,7483,762
       Other Current Liabilities 
6,585
8,281
8,291
7,813
2,088
12,895
115,671
59,285
116,338
19,242
59,687
181,852
188,139
122,180
150,553
311,974
275,959
170,919
206,294
360,171
300,579
1,777,000
1,777,000300,579360,171206,294170,919275,959311,974150,553122,180188,139181,85259,68719,242116,33859,285115,67112,8952,0887,8138,2918,2816,585
   > Long-term Liabilities 
0
0
0
0
59,188
59,975
70,018
102,949
196,875
344,009
648,369
666,234
932,987
853,459
357,362
290,101
168,537
1,852,512
1,586,681
977,817
1,035,719
5,888,000
5,888,0001,035,719977,8171,586,6811,852,512168,537290,101357,362853,459932,987666,234648,369344,009196,875102,94970,01859,97559,1880000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
1,016,481
922,532
374,715
482,641
333,529
943,008
917,597
166,854
117,113
0
0117,113166,854917,597943,008333,529482,641374,715922,5321,016,481000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-22,294
-22,959
-33,421
-37,307
-49,436
-294,416
-25,242
-33,084
-21,750
65,270
11,475
-19,112
159,796
265,052
187,804
124,647
81,087
116,000
116,00081,087124,647187,804265,052159,796-19,11211,47565,270-21,750-33,084-25,242-294,416-49,436-37,307-33,421-22,959-22,2940000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
86,074
84,574
0
0
0
0
0
0
1,757,000
1,757,00000000084,57486,0740000000000000
> Total Stockholder Equity
12,032
14,287
52,203
53,254
252,455
489,529
722,845
1,023,176
1,040,536
3,368,764
3,284,098
3,193,358
2,863,956
2,887,638
3,292,296
3,482,812
3,522,200
3,249,590
2,705,738
4,211,634
5,260,525
5,271,000
5,271,0005,260,5254,211,6342,705,7383,249,5903,522,2003,482,8123,292,2962,887,6382,863,9563,193,3583,284,0983,368,7641,040,5361,023,176722,845489,529252,45553,25452,20314,28712,032
   Common Stock
1,000
1,000
31,000
31,000
192,883
349,854
367,352
591,176
591,339
3,116,769
3,146,301
3,146,300
3,146,147
3,144,944
3,136,941
2,993,458
2,980,933
3,003,964
3,013,661
2,642,338
1,659,897
1,687,000
1,687,0001,659,8972,642,3383,013,6613,003,9642,980,9332,993,4583,136,9413,144,9443,146,1473,146,3003,146,3013,116,769591,339591,176367,352349,854192,88331,00031,0001,0001,000
   Retained Earnings 
11,032
13,287
21,203
22,254
57,144
114,113
338,753
411,234
391,063
181,337
69,798
12,178
-317,353
-275,172
146,246
474,384
526,337
225,150
-314,757
1,559,870
3,588,502
3,533,000
3,533,0003,588,5021,559,870-314,757225,150526,337474,384146,246-275,172-317,35312,17869,798181,337391,063411,234338,753114,11357,14422,25421,20313,28711,032
   Capital Surplus 0000000000000000000000
   Treasury Stock0000000000000000000000
   Other Stockholders Equity 
0
0
0
0
2,428
0
0
0
0
0
0
34,880
-1,381
-551
9,109
14,970
14,930
-3,229,114
-2,698,904
-4,202,208
-5,248,399
0
0-5,248,399-4,202,208-2,698,904-3,229,11414,93014,9709,109-551-1,38134,8800000002,4280000



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.




5.5. Cash Flows

Currency in AUD. All numbers in thousands.