Brookfield Property Partners L.P.

NASDAQ
BPY
Stock
Yield per half year: 0%
Dividend yield: 0%
Sector: Real Estate

Reporting Brookfield Property Partners L.P.

Capitalization

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 LTM 5 year average CAGR 5
Капитализация, млрд $
11.58 14.12 16.17 18.96 15.37 7.77 9.8 16.38 17.35 13.66 -2.88
Выручка, млрд $
4.29 4.37 4.85 5.35 6.14 7.24 8.2 6.59 6.37 7.1 6.91 0.74
Чистая прибыль, млрд $
0.35 1.16 1.07 0.66 0.136 0.764 0.884 -2.36 -0.176 0.53 -0.1504 -205.29
EV, млрд $
34.03 43.38 45.66 32.56 51.65 75.18 72.9 67.66 57.15 95.88 64.91 2.04
EBIT, млрд $
2.99 1.94 3.59 2.69 1.77 2.3 3.31 4 0.454 2.73 2.56 3.49
EBITDA, млрд $
1.98 3.74 2.87 2.01 2.57 3.62 4.35 0.773 3.01 6.89 2.86 3.21
OIBDA, млрд $
3.46 4.85 5.64 7.17 5.96 5.42 11.49
Баланс стоимость, млрд $
13.38 0.062 1.01 1.79 2.09 35.12 46.74 44.94 41.52 42.23 42.11 3.76
FCF, млрд $
-0.419 0.454 0.528 -7.18 -5.51 -14.53 0.252 1.16 2.67 0.45 -3.1916 -186.51
Операционный денежный поток, млрд $
0.605 0.421 0.483 0.59 0.745 0.639 1.36 0.624 1.33 2.82 1.35 34.57
Операционная прибыль, млрд $
1.64 1.73 1.8 2.11 2.41 2.79 3.71 2.83 2.72 3.04 2.89 2.45
Операционные расходы, млрд $
0.254 0.366 0.552 0.739 0.809 0.889 1.34 1.22 1.14 1.17 1.15 5.65
CAPEX, млрд $
0.84 0.029 0.062 3.31 4.73 5.52 0.349 0.169 0.509 0.156 2.26 -35.97


Balance sheet

IFRS
Reporting Annual Quarterly
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 LTM 5 year average CAGR 5
Наличность, млрд $
1.37 1.28 1.04 1.46 1.49 3.29 1.44 2.47 2.3 2.47 2.20 9.07
Short Term Investments $
0.165 0.185 0.325 0.337 2.12 0.338 0.313 0.237 0.6690 -6.80
Long term investments $
10.47 12.43 17.71 17.05 20.09 23.2 22.14 21.44 20.78 4.69
Total Receivables $
0.484 0.994 0.595 0.426 0.416 0.428 1.26 0.567 0.83 0.7002 14.81
Total Current Assets $
2.1 3.01 6.77 3.06 4.2 3.91 7.11 3.29 5.01 5.04 4.87 5.21
Чистые активы, млрд $
13.38 2.53 6.59 7.43 4.2 3.91 7.11 3.29 5.01 5.04 4.87 5.21
Активы, млрд $
52.45 65.58 71.87 78.13 84.35 122.52 111.64 107.95 111.3 107.95 107.55 5.70
Short Term Debt $
3.4 5.12 3.13 8.58 5.6 6.9 6.65 9.04 14.18 15.26 10.41 17.20
Long Term Debt $
17.03 18.7 27.41 21.95 28.42 30.75 57.94 47.47 54.34 43.3 46.76 7.08
Задолженность, млрд $
27.46 37.28 40.93 43.97 49.22 75.78 66.71 66.43 69.08 66.43 65.44 7.01
Чистый долг, млрд $
19.53 22.45 29.26 29.49 32.56 36.16 61.31 54.19 52.97 57.15 52.36 9.59
Долг, млрд $
23.82 30.54 30.53 34.02 37.65 64.6 55.62 55.44 59.45 55.4 54.55 9.57
Interest income $
3.6 0.026 0.017 0.057 0.107 0.7614 -50.50
Расходы на обслуживание долга $
1.68 1.97 2.46 2.92 2.59 2.61 2.51 5.79
Чист. проц. доходы, млрд $
0.026 0.017 0.057 0.107 -2.59 -0.4766 -351.00
Goodwill $
0.15 0.138 0.12 0.078 0.888 0.761 1.08 1.11 1.04 1.08 1.01 7.25
Амортизация, млрд $
0.02 0.104 0.038 0.148 0.18 0.24 0.275 0.308 0.341 0.319 0.2966 5.86
Себестоимость, млрд $
1.07 1.83 2.29 2.09 2.32 2.43 2.83 3.11 3.27 2.63 2.85 1.59
Товарно материальные запасы $
0.216 0.2160 0.00


Share

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.41 5.31 3.6 0.8092 0.1946 0.8629 0.8568 -2.35 -0.175 0.66 -0.1221 -197.90
Цена акции ао 21.99 22.16 16.12 18.28 14.47 1.08 1.08 1.08 1.08 1.08 3.76 -40.49
Число акций ао, млн 461 461 535 708 707 816 699 885.4 1031.8 1005 887.44 4.25
FCF/акцию -3.11 -0.5458 -3.98 -7.27 -8.8 -7.89 -16.41 0.2442 1.16 2.65 -4.0492 -180.40


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 0.88 6.82 5.05 17.76 0.7744 1.87 1.93 -5.45 -0.4203 2.08 6.27 -0.2592 -188.50
ROA, % 0.24 1.96 1.55 0.88 0.1674 0.7386 0.755 -2.15 -0.1605 0.48 2.41 -0.1299 -199.16
ROIC, % 2.83 5.21 5.11 3.07 3.37 4.16 4.11 -0.61 3.48 3.48 2.95 2.90 0.64
ROS, % 12.33 2.22 10.55 10.78 -35.77 7.46 7.46 7.46 7.46 7.46 9.32 -1.1860 -173.09
ROCE, % 12.68 8.71 2.53 3.16 2.95 4.04 0.506 2.95 0 0 10.58 2.72 -1.37
Ebit margin, % 33 37.41 45.71 48.81 6.89 0 0 34.36 -26.90
Рентаб EBITDA, % 85.46 59.2 37.48 41.89 49.97 52.97 11.72 47.35 97.04 97.04 39.33 51.81 14.20
Чистая рентаб, % 38.2 39.6 37 12.33 2.22 10.55 10.78 -35.77 -2.76 42.8 9.32 -2.9960 -204.45
Operation Margin, % 37.01 39.46 39.32 38.49 45.25 42.85 42.83 42.83 42.83 42.83 15.18 43.32 -1.09
Чистая процентная маржа, % 2.75 26.39 21.92 12.33 2.22 10.55 10.78 -36.4 7.46 7.46 7.25 -1.0780 27.43
Доходность FCF, % -2.52 -19.95 -31.8 -13.54 -26.61 -187.02 2.57 17.69 -41.3820 -205.49


Coefficients

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
111.1 6.3 5.1 6.5 113.85 18.16 21.17 10.23 10.23 111.72 33.98 9.49
P/BV
0.9 0.9 0.8 0.7 0.4408 0.2968 0.4165 0.3539 0.7 6.72 0.4416 -12.75
P/S
2.1 3.7 3.6 3 2.52 1.92 2.28 2.23 0.1706 3 10.41 1.82 -41.64
P/FCF
16.08 -1.15 -1.35 -0.5347 38.87 5.65 38.56 38.56 38.56 38.56 383.33 32.04 -0.16
E/P
0.1254 0.0801 0.0182 0.0984 0.0902 -0.3587 0.0305 0.0305 0.0305 0.0305 0.01 -0.0354 -19.50
EV/EBIT
18.44 15.76 23.06 18.21 148.7 0 0 0 44.83 51.81
EV/EBITDA
17.21 11.61 15.89 16.23 20.1 20.79 16.78 87.53 18.96 27.26 30.54 32.83 -1.16
EV/S
7.83 7.62 7.11 9.54 7.8 11.01 13.5 13.5 13.5 13.5 12.01 11.86 11.60
EV/FCF
75.71 71.94 -5.68 -7.92 -4.75 253.89 62.44 213.07 213.07 213.07 574.27 147.54 -313.98
Debt/EBITDA
16.96 14.65 17.86 12.8 71.72 19.72 8.04 8.04 8.04 8.04 4.97 23.11 -35.45
Netdebt/Ebitda
10.26 16.23 14.07 16.95 12.47 68.52 0 0 0 0 4.08 25.65 33.38
Debt/Ratio
0.4248 0.4354 0.4464 0.5272 0.4982 0.6347 0.5132 0.5132 0.5132 0.5132 0.49 0.5345 0.60
Debt/Equity
4.63 4.11 1.07 1.38 1.24 1.65 0 0 1.6 1.6 1.59 1.39 8.38
Debt/Net Income
28.66 51.54 276.86 84.55 62.92 -29.06 104.53 104.53 104.53 104.53 21.00 69.49 10.69
PEG
-12.35 -12.35 -12.3500 0.00
Бета
1.44 0 0 0 0 0 0 0.23 1.44 0.00
Индекс Альтмана
1.22 1.1 1.24 1.01 0.3519 0.3731 0.3268 0.3268 0.3268 0.3268 3.70 0.3411 -1.47


Dividends

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.337 0.589 0.312 0.663 0.796 0.83 1.06 1.28 1.29 0.977 1.09 3.31
Дивиденд
0.6277 1 1.06 1.12 1.18 1.26 1.32 1.33 0.3325 0 1.08 -22.38
Див доход, ао, %
4.56 5.09 5.32 8.04 7.28 9.1 30.79 0 0 0 1.98 12.11 42.07
Дивиденды / прибыль, %
14.38 39.91 209.9 27.6 22.8 120.61 610.29 138.61 144.91 -54.54 201.60 191.98 -185.32


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 CAGR 5
CAPEX/Выручка, %
61.88 77.08 76.25 4.25 2.56 -47.11
Персонал, чел
24 400 0.00