| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 17.20B | 17.12B | 15.98B | 16.38B | 14.38B | 11.88B |
| Gross Profit | 2.65B | 3.28B | 3.15B | 1.97B | 996.00M | 1.62B |
| EBITDA | 1.50B | 2.31B | 1.78B | 866.00M | -252.00M | -1.37B |
| Net Income | 1.48B | 1.48B | 1.40B | 1.05B | -1.43B | -2.28B |
Balance Sheet | ||||||
| Total Assets | 20.99B | 20.99B | 20.45B | 18.95B | 24.02B | 21.31B |
| Cash, Cash Equivalents and Short-Term Investments | 1.01B | 1.01B | 1.38B | 930.00M | 1.48B | 975.00M |
| Total Debt | 4.84B | 4.84B | 3.38B | 3.26B | 3.39B | 5.23B |
| Total Liabilities | 11.07B | 11.07B | 10.96B | 10.04B | 14.00B | 11.83B |
| Stockholders Equity | 9.92B | 9.92B | 9.49B | 8.89B | 10.00B | 9.46B |
Cash Flow | ||||||
| Free Cash Flow | -903.00M | -1.05B | 461.00M | 576.00M | 2.46B | 521.00M |
| Operating Cash Flow | 498.00M | 425.00M | 1.11B | 1.05B | 2.80B | 860.00M |
| Investing Cash Flow | -1.69B | -870.00M | -16.00M | -608.00M | 390.00M | 106.00M |
| Financing Cash Flow | 175.00M | -19.00M | -953.00M | -579.00M | -3.04B | -1.73B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
71 Outperform | AU$20.26B | 13.69 | 15.06% | 5.30% | 6.48% | 6.25% | |
66 Neutral | $17.65B | 18.10 | 5.60% | 3.62% | 6.62% | 11.55% | |
65 Neutral | AU$22.72B | 14.01 | 6.59% | 6.00% | -5.81% | -17.90% | |
60 Neutral | $2.80B | -64.06 | -1.02% | 7.72% | 17.16% | 90.79% | |
52 Neutral | AU$970.18M | -11.56 | -14.41% | ― | ― | ― | |
50 Neutral | AU$395.93M | -2.00 | -42.02% | ― | 59.48% | -1714.71% | |
46 Neutral | AU$254.39M | -46.72 | -6.30% | ― | ― | -67.12% |
Origin Energy Limited has notified the ASX that a total of 19,358 share-based rights, comprising performance share rights, share rights and restricted share rights, lapsed on 31 December 2025 after the conditions attached to these securities were not met or became incapable of being satisfied. The cessation of these securities reflects the non-vesting of certain elements of Origin’s equity incentive arrangements and results in a small reduction in potential future share issuance, marginally limiting dilution for existing shareholders while signalling performance hurdles or service conditions that were not achieved under the relevant plans.
The most recent analyst rating on (AU:ORG) stock is a Sell with a A$11.11 price target. To see the full list of analyst forecasts on Origin Energy Limited stock, see the AU:ORG Stock Forecast page.
Origin Energy Limited has notified the ASX of the issue of 5,260 ordinary fully paid shares following the conversion or exercise of previously unquoted equity securities, effective 31 December 2025. The modest increase in share capital reflects the ongoing operation of employee or incentive-related equity arrangements and slightly expands the company’s issued capital base, with minimal immediate impact on overall ownership structure but continuing to align stakeholders through equity participation.
The most recent analyst rating on (AU:ORG) stock is a Sell with a A$11.11 price target. To see the full list of analyst forecasts on Origin Energy Limited stock, see the AU:ORG Stock Forecast page.
Origin Energy Limited has notified the market of the issue of 155,631 unquoted share rights under its employee incentive scheme, with an issue date of 16 October 2025. The move reflects the company’s ongoing use of equity-based remuneration to align employee interests with long-term shareholder value, modestly increasing potential share-based obligations without immediately affecting the publicly quoted share capital.
The most recent analyst rating on (AU:ORG) stock is a Sell with a A$11.11 price target. To see the full list of analyst forecasts on Origin Energy Limited stock, see the AU:ORG Stock Forecast page.
Origin Energy has announced a series of transactions supporting the first standalone capital raising for Kraken Technologies, with US$1 billion to be invested by new and existing shareholders, implying a standalone valuation for Kraken of US$8.65 billion and enabling its formal separation from Octopus Energy targeted for mid-2026. Origin will invest US$140 million in the round, retain an unchanged 22.7% economic interest in Kraken, secure an additional 1.5% equity in exchange for waiving its exclusivity to the Kraken platform in Australia, and maintain a 22.7% stake in Octopus Energy, while Kraken has also signed a major licensing deal with a leading energy retailer covering more than 10 million customer accounts, underscoring Kraken’s global technology leadership and long-term growth potential for Origin shareholders.
The most recent analyst rating on (AU:ORG) stock is a Hold with a A$12.70 price target. To see the full list of analyst forecasts on Origin Energy Limited stock, see the AU:ORG Stock Forecast page.
Origin Energy Limited has announced a change in the director’s interest, specifically involving Frank Calabria. The change, effective from October 15, 2025, involves the acquisition of 123,457 Performance Share Rights and 123,457 Restricted Share Rights. This update reflects the company’s ongoing adjustments in its executive shareholding structure, which may impact its corporate governance and stakeholder interests.
The most recent analyst rating on (AU:ORG) stock is a Buy with a A$13.90 price target. To see the full list of analyst forecasts on Origin Energy Limited stock, see the AU:ORG Stock Forecast page.
Origin Energy Limited announced the issuance of unquoted equity securities, specifically performance share rights and restricted share rights, as part of an employee incentive scheme. This move is likely aimed at aligning employee interests with company performance, potentially enhancing operational efficiency and stakeholder value.
The most recent analyst rating on (AU:ORG) stock is a Buy with a A$13.90 price target. To see the full list of analyst forecasts on Origin Energy Limited stock, see the AU:ORG Stock Forecast page.