ORIGIN ENERGY LIMITED (ORG)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

ORG

ORG - ORIGIN ENERGY LIMITED

FNArena Sector : Infrastructure & Utilities
Year End: June
GICS Industry Group : Utilities
Debt/EBITDA: 2.38
Index: ASX50 | ASX100 | ASX200 | ASX300 | ALL-ORDS

Origin Energy is an Australian natural gas and exploration company. It was formed in 2000 as a result of a de-merger from Boral. The company has a large exploration portfolio in Australia and is a major shareholder in the Australia Pacific LNG joint venture.

LAST PRICE CHANGE +/- CHANGE % VOLUME

$12.37

03 Sep
2025

-0.460

OPEN

$12.30

-3.59%

HIGH

$12.46

6,365,183

LOW

$12.10

TARGET
$12.23 -1.1% downside
Franking for last dividend paid out: 100%
OTHER COMPANIES IN THE SAME SECTOR
AGL . AIA . ALX . APA . CEN . DBI . DBI . GNE . GNP . MEZ . SRJ . TCL .
FNARENA'S MARKET CONSENSUS FORECASTS
ORG: 1
Title FY24
Actual
FY25
Actual
FY26
Forecast
FY27
Forecast
EPS (cps) xxx 86.2 65.6 xxx
DPS (cps) xxx 60.0 60.8 xxx
EPS Growth xxx 6.3% - 23.9% xxx
DPS Growth xxx - 91.2% 1.4% xxx
PE Ratio xxx N/A 18.9 xxx
Dividend Yield xxx N/A 4.9% xxx
Div Pay Ratio(%) xxx 69.6% 92.7% xxx

Dividend yield today if purchased 3 years ago: 9.79%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

4.84

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: 05/09 - ex-div 27.50c (franking 100%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2025 FactSet UK Limited. All rights reserved
Title 202020212022202320242025
EPS Basic xxxxxxxxxxxxxxx86.2
DPS All xxxxxxxxxxxxxxx60.0
Sales/Revenue xxxxxxxxxxxxxxx17,118.0 M
Book Value Per Share xxxxxxxxxxxxxxx578.1
Net Operating Cash Flow xxxxxxxxxxxxxxx1,054.0 M
Net Profit Margin xxxxxxxxxxxxxxx8.65 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 202020212022202320242025
Return on Capital Employed xxxxxxxxxxxxxxx15.26 %
Return on Invested Capital xxxxxxxxxxxxxxx10.78 %
Return on Assets xxxxxxxxxxxxxxx7.15 %
Return on Equity xxxxxxxxxxxxxxx15.26 %
Return on Total Capital xxxxxxxxxxxxxxx11.13 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx-1,338.0 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 202020212022202320242025
Short-Term Debt xxxxxxxxxxxxxxx76 M
Long Term Debt xxxxxxxxxxxxxxx4,766 M
Total Debt xxxxxxxxxxxxxxx4,842 M
Goodwill - Gross xxxxxxxxxxxxxxx2,106 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx1,015 M
Price To Book Value xxxxxxxxxxxxxxx1.87

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 202020212022202320242025
Capex xxxxxxxxxxxxxxx1,473.0 M
Capex % of Sales xxxxxxxxxxxxxxx8.60 %
Cost of Goods Sold xxxxxxxxxxxxxxx14,916 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx665 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx7,986 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

0.2

No. Of Recommendations

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

Morgan Stanley

xx/xx/xxxx

5

xxxxxxxxxxx

$xx.xx

xx.xx%

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

Ord Minnett

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

UBS

18/08/2025

1

Buy

$13.70

10.75%

After further analysis of Origin Energy's FY25 result, UBS believes there's scope for Octopus' value realisation over the coming 6-12 months.

Potential financial separation of Octopus Energy Retail and Kraken is expected to happen in 1H26 but the company may need to contribute equity, and has capacity to do so. The stock could re-rate from Kraken's value realisation.

FY26-27 EPS forecasts trimmed by -2-4% mainly on higher interest costs and D&A, while FY28-30 forecasts lifted by 14-30% on higher electricity prices and higher output from Eraring power station. 

Target rises to $13.70 from $11.70

In the first take, the broker noted the following:

Origin Energy reported a "solid" 2H25 result on first take, with FY26 energy markets earnings (EBITDA) guidance in line and a robust balance sheet offering scope for the utility to support dividends and fund growth, according to UBS.

Many of the main financial metrics were pre-released, with the broker suggesting the market will focus on FY26 expected earnings from energy markets. Origin's share of Octopus FY26 earnings (EBITDA) is guided at levels slightly below consensus.

UBS will be focusing on any upside potential and value from the Octopus stake. The report suggests investors will be looking for the next growth lever to drive the stock higher after a 19% total return over the last year.

FORECAST
UBS forecasts a full year FY26 dividend of 61.00 cents and EPS of 56.00 cents.
UBS forecasts a full year FY27 dividend of 61.00 cents and EPS of 70.00 cents.

Macquarie

xx/xx/xxxx

3

xxxxxxx

$xx.xx

xx.xx%

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

Citi

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

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

18/08/2025

3

Neutral

$11.70

-5.42%

Jarden assessed Origin Energy's FY25 result to be broadly in line and therefore thinks the strong share price reaction was a bit overdone.

Underlying EBITDA was in line with the broker's forecast and the consensus, though underlying net profit was 4% ahead of the broker's forecast and 1% ahead of the consensus.

FY26 EBITDA guidance for energy markets was $1.4-1.7bn which was $300m higher than initial guidance for FY25, but -3% below the broker's estimate. APLNG guidance was unchanged vs July update, and Octopus' performance was below the broker's forecast.

The broker lifted FY26 EPS forecast by 6.5% and FY27 by 7.4% on higher energy market EBITDA and lower forecast depreciation.

Neutral. Target price $11.70.

FORECAST
Jarden forecasts a full year FY26 dividend of 60.00 cents and EPS of 75.90 cents.
Jarden forecasts a full year FY27 dividend of 60.00 cents and EPS of 80.00 cents.

ORG STOCK CHART