CLEANAWAY WASTE MANAGEMENT LIMITED (CWY)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

CWY

CWY - CLEANAWAY WASTE MANAGEMENT LIMITED

FNArena Sector : Industrial Sector Contractors & Engineers
Year End: June
GICS Industry Group : Commercial & Professional Services
Debt/EBITDA: 2.47
Index: ASX100 | ASX200 | ASX300 | ALL-ORDS

Cleanaway Waste Management is an Australian waste management company providing collection, disposal and recycling services to businesses ranging from small to multinational organisations. It listed in 2005 and the current name was adopted in 2015.

LAST PRICE CHANGE +/- CHANGE % VOLUME

$2.58

20 Feb
2025

-0.110

OPEN

$2.59

-4.09%

HIGH

$2.64

8,004,962

LOW

$2.55

TARGET
$3.146 21.9% upside
Franking for last dividend paid out: 100%
OTHER COMPANIES IN THE SAME SECTOR
3DA . ALQ . AVD . BSA . CG1 . CLG . CVL . CXL . DOW . DUR . EGL . EGN . EVS . FLC . IPG . LBL . MAD . PPK . RWL . SDV . SHA . SND . SSM . SYL . VEE . VNT .
FNARENA'S MARKET CONSENSUS FORECASTS
CWY: 1
Title FY23
Actual		 FY24
Actual		 FY25
Forecast		 FY26
Forecast
EPS (cps) xxx 7.0 8.9 xxx
DPS (cps) xxx 5.0 5.6 xxx
EPS Growth xxx 100.0% 26.0% xxx
DPS Growth xxx 2.0% 11.0% xxx
PE Ratio xxx N/A 29.1 xxx
Dividend Yield xxx N/A 2.2% xxx
Div Pay Ratio(%) xxx 71.1% 62.6% xxx

Dividend yield today if purchased 3 years ago: 1.74%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 1.94

Estimated Dividend Growth
(Average Of Past Three Years)

  %

Amount Invested

 $ 

Tell Me The Dividend After This Many Years
Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages

Last ex-div: 13/09 - ex-div 2.55c (franking 100%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2025 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx7.0
DPS All xxxxxxxxxxxxxxx5.0
Sales/Revenue xxxxxxxxxxxxxxx3,700.4 M
Book Value Per Share xxxxxxxxxxxxxxx134.5
Net Operating Cash Flow xxxxxxxxxxxxxxx543.0 M
Net Profit Margin xxxxxxxxxxxxxxx4.23 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx5.27 %
Return on Invested Capital xxxxxxxxxxxxxxx3.46 %
Return on Assets xxxxxxxxxxxxxxx2.52 %
Return on Equity xxxxxxxxxxxxxxx5.27 %
Return on Total Capital xxxxxxxxxxxxxxx6.75 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx68.5 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title 201920202021202220232024
Short-Term Debt xxxxxxxxxxxxxxx110 M
Long Term Debt xxxxxxxxxxxxxxx1,622 M
Total Debt xxxxxxxxxxxxxxx1,732 M
Goodwill - Gross xxxxxxxxxxxxxxx2,442 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx121 M
Price To Book Value xxxxxxxxxxxxxxx2.06

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx403.2 M
Capex % of Sales xxxxxxxxxxxxxxx10.90 %
Cost of Goods Sold xxxxxxxxxxxxxxx3,220 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx168 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx83 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

0.6

No. Of Recommendations

5
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Macquarie

xx/xx/xxxx

1

xxxxxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

UBS

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Morgan Stanley

20/02/2025

1

Overweight

$3.23

25.19%

During commentary at 1H results, management at Cleanaway Waste Management remained "confident" in its ambition for FY26 EBIT of more than $450m, highlights Morgan Stanley.

First half earnings (EBITDA) of $383m missed the broker and consensus forecasts by -4% and -3%, respectively.

An interim fully franked dividend of 2.8 cents was declared.

Management reaffirmed FY25 EBIT guidance of $395-425m and left D&A guidance unchanged at $380-400m, while slightly lowering net finance cost guidance.

Target $3.23. Overweight. Industry view: Cautious.

FORECAST
Morgan Stanley forecasts a full year FY25 dividend of 5.40 cents and EPS of 9.00 cents.
Morgan Stanley forecasts a full year FY26 dividend of 5.80 cents and EPS of 10.50 cents.

Bell Potter

xx/xx/xxxx

3

xxxxxxxxx xx xxxx xxxx xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Morgans

xx/xx/xxxx

3

xxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial
Access Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

1

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Jarden

20/02/2025

2

Overweight

$3.05

18.22%

Jarden notes Cleanaway Waste Management's 1H25 net profit was largely in line with consensus but market chose to focus on operating earnings miss with underlying EBIT -2% below consensus. 

The debate post-result centres around the implications for FY26 underlying EBIT forecast, where the broker expects consensus to be revised downwards from $479m (Jarden's forecast $462m). The key question is whether the company just walked away from "Mission 500" which is $500m EBIT by FY26.

The broker cut FY25 EPS forecast by -1.6% and FY26 by -0.8%. Overweight rating and $3.05 target price.

FORECAST
Jarden forecasts a full year FY25 dividend of 5.60 cents and EPS of 9.10 cents.
Jarden forecasts a full year FY26 dividend of 7.10 cents and EPS of 11.40 cents.
Access Extra Coverage Research History >

CWY STOCK CHART

FNArena News on CWY

1
FNArena Corporate Results Monitor – 22-02-2025

2:00 PM - Australia
2
Rudi’s View: Best Ideas & Conviction Calls

Feb 20 2025 - Rudi's View
3
FNArena Corporate Results Monitor – 20-02-2025

Feb 20 2025 - Australia
4
Rudi’s View: Hope Trumps Uncertainties

Feb 12 2025 - Rudi's View
5
Rudi’s View: AGL Energy, Bega Cheese, BRG, Harvey Norman, Imdex & Superloop

Feb 06 2025 - Rudi's View

Latest Industrial Sector Contractors & Engineers News

1
Rising Margins Boost ALS’ Favourable Outlook

Nov 22 2024 - Australia
2
A Golden Era For Engineering Services?

Oct 30 2024 - Feature Stories
3
How the Tides Turn: Water Scarcity And Services In Australia

Oct 14 2024 - ESG Focus
4
Transitory Headwinds For ALS

Sep 30 2024 - Australia
5
Cleanaway’s Efforts Not Wasted

Sep 23 2024 - Australia
6
IPD Group’s Future Remains Electrifying

Sep 06 2024 - Small Caps
7
It’s Electric Under The Southern Cross

Jul 24 2024 - Small Caps
8
Ventia Services: Unique Mix Of Growth & Defence

Jul 09 2024 - Small Caps
9
In The Bin; ASX-Listed Waste Companies

Nov 02 2023 - Australia
10
Treasure Chest: ALS Has A Turn-Around Option

Sep 19 2023 - Treasure Chest