Coles vs Woolworths: Comparing trolleys

Daniel Mueller

Vertium Asset Management

In a matter of weeks, Wesfarmers’ demerger of Coles will be complete. Coles will be listed as a stand-alone business for the first time in 11 years. You may think that both Coles and Woolworths have similar risks given that they operate in the same industry. However, a deep dive into the numbers reveals some stark differences, especially regarding their balance sheet strength.

Superficial Gearing Metrics

Coles seems to have a lot going for it. Recent quarterly sales show good momentum and the 230 odd pages of the demerger scheme booklet aren’t short on positives. Coles will start its second stint as a stand-alone company with approximately $2 billion of net debt. Its current gearing metrics look reasonable (net debt / EBITDA of just 0.9x pro forma FY18) albeit not as strong as Woolworths.

Table 1: Coles and Woolworths FY18 Gearing

Source: Demerger of Coles – Scheme Booklet, Woolworths 2018 Annual Report, Vertium

Astute investors will know that from 1 January 2019, AASB 16 Leases will change how lessees account for operating leases. The new standard requires lessees to show a lease liability and a corresponding asset on their balance sheet. This eliminates the accounting practice of off balance sheet financing for retailers, most of whom rent rather than own their stores.

While Woolworths has less debt, it appears that Coles has substantially lower operating lease liabilities. Hence, after combining debt with leases it appears that Coles has a lower gearing ratio than Woolworths.

Table 2: Coles and Woolworths FY18 Gearing, Including Finance Liabilities

Note: technically we should be using NPV of lease liabilities, but since we don’t have details about discount rates we have ignored it for ease of comparison.

Source: Demerger of Coles – Scheme Booklet, Woolworths 2018 Annual Report, Vertium


Coles' Gearing is Understated

Unlike debt, where there is limited scope for companies to manipulate its disclosure, there is ample latitude to manage lease disclosures. Here is where things become a little odd. Coles undiscounted lease commitments are less than half of Woolworths. Yet its store footprint and lease expenses are two thirds and three quarters the size of Woolworths respectively.

Buried in the scheme booklet on page 51, section 2.13.13 Lease Commitments, we find that Coles weighted average lease expiry (WALE) is just 6.1 years. This seems strange, considering that most of their stores have been around for decades and are likely to continue operating for decades. Perhaps Coles have lots of lease extension options that aren’t included in the WALE. But to put it in perspective, Woolworths’ WALE is 11 years. A like-for-like comparison should assume both businesses are a going concern operating indefinitely and should have similar WALEs. It’s not as though Coles will be closing all of its stores in 6 years.

So Coles stated lease commitments seem understated. Adjusting Coles WALE to the same duration as Woolworths results in Coles having a higher gearing ratio.

Table 3: Coles and Woolworths Adjusted FY18 Gearing

Source: Demerger of Coles – Scheme Booklet, Woolworths 2018 Annual Report, Vertium


Woolworths Gearing is Overstated

Furthermore, there are a couple of factors that indicate Woolworths' gearing metrics are overstated:

  1. Debt Hedging Benefit

A deep dive into Woolworths’ annual reports reveals that its net debt is overstated in consensus data. With 70% of Woolworths debt raised in US dollars, the value of cross currency swaps has risen materially in recent years as the AUSUSD has fallen. Note 4.7.1 (iv) Hedging Arrangements on page 95 of the FY18 annual report discloses the fair value of the company’s hedge book had a net cash benefit of $314 million when the AUDUSD was 74 cents. This amount reduces the net debt by 21% from 1.53 billion to 1.22 billion. The following chart illustrates how the hedging benefit fluctuates with the AUDUSD currency.

Chart 1: Woolworths Debt Hedging Benefit ($m)

Source: Woolworths Full Year Result Presentations, Woolworths Annual Reports, Vertium

If currency hedges were marked to market at the current AUDUSD of 72 cents the cash benefit is estimated to be $460 million. The weaker the Aussie dollar the greater the cash benefit to Woolworth’s balance sheet.

  1. Petrol Division Sale

Woolworths is planning to sell its petrol business and has already booked it as a discontinued business in its FY18 results. The company is seeking a trade buyer or an IPO after its $1.8 billion sale to BP was opposed by the ACCC. If the petrol business is sold for BP’s original price of $1.8 billion, its debt would be wiped out and the balance sheet would move to a net cash position. Then its gearing ratio will only be represented by its lease liabilities.

Adjusting for both the hedging benefit and the petrol sale (assuming $1.8 billion), Woolworth’s gearing reduces from 4.1x to 3.9x.

Table 4: Woolworths FY18 Gearing (Adjusted for Hedging Benefit and Petrol Sale)

Source: Woolworths 2018 Annual Report, Vertium


Gearing will worsen for Coles and will improve for Woolworths

Coles is starting with more financial leverage than Woolworths, but maybe there is scope to reduce it over time. Unfortunately, based on our calculations this is unlikely.

Coles has underinvested in capex in recent years, following a major refurbishment program commenced in FY12. With a 7-year refurbishment cycle, Coles’ capex is set to increase over the medium term. FY19 gross capex guidance of $800 million to $1 billion is higher than the previous three years and is a sign of more to come.

Chart 3: Coles and Woolworths Historic Gross Capex to Sales Ratio

Source: Wesfarmers and Woolworths annual reports

Coles is also playing catch-up to Woolworths on its distribution centres (DCs). Woolworths has invested $562 million in a new automated DC in Melbourne, which is due to open in February 2019. In response, Coles has just announced its own supply chain modernisation, to build two new automated DCs during the next five years. While the company hasn’t provided any capex estimates associated with this, some analysts are forecasting $1 billion for this project.

Capex needs to be funded. Coles’ high dividend payout policy, that ought to appeal to retail shareholders, may hamstring its balance sheet. The combination of elevated capex and a high dividend payout ratio of 80-90% means that debt is likely to increase. In effect, Coles will likely borrow to pay its dividend. Hence, unless the dividend is cut there is a high risk of Coles’ gearing ratio increasing over time. On our numbers net debt (excluding property sales) will increase $1.5 billion from $2 billion in FY18 to $3.5 billion by FY23.

Table 5: Coles Cash Generation and Gearing Ratio (excluding property sales)

Source: Demerger of Coles – Scheme Booklet, Vertium

In comparison, Woolworths capex profile is currently elevated and should decrease in the long-term. This is notwithstanding the likelihood of building a new NSW DC from 2020 (we have assumed $500 million cumulative capex). Hence, in the long term its free cash flow easily covers its dividend and any excess goes to reduce its debt. Over the next five years, the excess cash (excluding property sales) is likely to reduce Woolworth’s net debt by about $550 million.  

Table 6: Woolworths Cash Generation (excluding property sales) and Gearing Ratio

Note: We have assumed AUDUSD remains at 0.74 for the forecast years.

Source: Woolworths 2018 Annual Report, Vertium



Coles will start its second life as a standalone company with a decent balance sheet. Superficially, its financial liabilities look superior to Woolworths. However, a deep dive into the Coles scheme booklet and Woolworths annual report highlight that Coles gearing is understated while Woolworths is overstated.

Furthermore, given Coles high payout ratio and its rising capex profile its financial risk will increase over the long term.  On the other hand, Woolworths financial risk is moving in the opposite direction as its balance sheet is moving to a net cash position. To put this into perspective, if Woolworths were to regear its balance sheet in FY23 to match Coles gearing ratio, it would be able to buy back about a third of its market capitalisation.

For investors interested in financial risk the decision seems clear. Coles is regearing to fund capex as it needs to play catch up. Woolworths has less balance sheet risk as it is degearing, which ultimately may lead to capital management.


1 topic

Daniel Mueller
Vertium Asset Management

Daniel joined Vertium Asset Management in 2017 as a Portfolio Manager / Equity Analyst and brings with him nearly 15 years’ Australian equity investment management experience. At Vertium, Daniel assists the CIO and is responsible for researching...

I would like to

Only to be used for sending genuine email enquiries to the Contributor. Livewire Markets Pty Ltd reserves its right to take any legal or other appropriate action in relation to misuse of this service.

Personal Information Collection Statement
Your personal information will be passed to the Contributor and/or its authorised service provider to assist the Contributor to contact you about your investment enquiry. They are required not to use your information for any other purpose. Our privacy policy explains how we store personal information and how you may access, correct or complain about the handling of personal information.