Brookfield Infrastructure Corporation

NYSE
BIPC
Stock
Yield per half year: -0.2872%
Dividend yield: 4.1%
Sector: Utilities

Reporting Brookfield Infrastructure Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
1.7 4.91 4.75 5.34 4.35 4.17 33.13
Выручка, млрд $
0.347 1.32 1.56 1.62 1.43 1.64 1.89 2.5 3.67 3.67 2.23 20.74
Чистая прибыль, млрд $
0.045 0.207 0.202 0.197 -0.552 -0.368 1.62 0.111 -0.608 -0.608 0.0406 1.95
EV, млрд $
3.15 3.32 1.52 8.13 8.54 16.56 16.37 16.37 10.22 60.86
EBIT, млрд $
0.145 0.827 0.563 0.993 0.312 0.621 2.33 1.67 1.39 1.39 1.26 34.83
EBITDA, млрд $
0.249 1.09 1.26 1.31 0.534 0.962 2.53 2.04 2.17 2.17 1.65 32.37
OIBDA, млрд $
1.11 1.55 3.25 3.58 4.99 4.99 2.90 35.07
Баланс стоимость, млрд $
0.186 0.388 0.585 0.033 -0.193 -1.12 -0.399 -1.25 -1.25 -0.5858 -306.86
FCF, млрд $
-0.147 1.03 0.622 1.08 0.314 0.422 0.372 0.465 0.655 0.655 0.4456 15.84
Операционный денежный поток, млрд $
0.219 1.03 1.07 1.08 0.73 0.839 0.893 1.06 1.74 1.74 1.05 18.97
Операционная прибыль, млрд $
0.145 0.84 0.982 1.04 0.87 1.07 2.34 1.66 2.21 2.21 1.63 20.50
Операционные расходы, млрд $
0.15 0.288 0.343 0.338 0.316 0.049 0.069 0.067 0.075 0.075 0.1152 -25.00
CAPEX, млрд $
0.366 0.403 0.443 0.455 0.416 0.417 0.521 0.594 1.09 1.09 0.6076 21.25


Balance sheet

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.078 0.099 0.204 0.192 0.469 0.445 0.539 0.674 0.674 0.4638 28.55
Short Term Investments $
0.057 0.038 0.068 0.068 0.0543 6.06
Long term investments $
0.034 0.029 0.027 0.03 0.428 0.1096 65.96
Total Receivables $
0.34 0.328 0.356 0.394 1.54 1.01 0.888 2.03 2.03 1.17 38.80
Total Current Assets $
0.429 0.441 0.594 0.586 2.01 1.01 2.8 4.76 4.76 2.23 52.03
Чистые активы, млрд $
3.39 1.46 1.65 -1.72 -2.13 4.72 -1.41 1.01 0.2220 -196.91
Активы, млрд $
9.97 9.24 9.85 9.34 10.09 10.18 23.91 23.59 23.59 15.42 20.36
Short Term Debt $
0.164 0.256 0.011 0.131 0.426 1.05 0.769 0.769 0.4774 133.83
Long Term Debt $
3.25 3.53 4.62 3.69 4.58 11.01 11.51 11.51 7.08 20.03
Задолженность, млрд $
4.63 5.99 6.58 9.92 11.51 10.54 19.84 21.37 21.37 14.64 16.59
Чистый долг, млрд $
1.69 3.15 3.32 4.43 3.22 4.16 11.52 11.61 11.61 6.99 21.25
Долг, млрд $
3.25 3.53 0.011 3.69 4.6 12.05 12.28 12.28 6.53 306.97
Interest income $
0.079 0.074 0.131 0.151 0.1088 17.58
Расходы на обслуживание долга $
0.071 0.127 0.156 0.214 0.294 0.544 0.697 1.07 1.07 0.5638 37.97
Чист. проц. доходы, млрд $
0.074 0.131 0.151 -0.214 -0.294 -0.544 -0.697 -0.3196 -235.78
Goodwill $
0.805 0.691 0.667 0.528 0.489 0.518 1.72 0.7844 20.86
Амортизация, млрд $
0.104 0.263 0.319 0.308 0.283 0.236 0.2026 0.365 0.775 0.775 0.3723 22.32
Себестоимость, млрд $
0.089 0.195 0.236 0.244 0.244 0.526 0.542 0.778 1.38 1.38 0.6940 41.42
Товарно материальные запасы $
0.049 0.0459 0.057 1.29 0 0.3605 126.52


Share

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 4.45 4.34 4.24 -12.28 -5.01 14.37 0.7763 -5.11 -5.11 -1.4507 -16.08
Цена акции ао 38.63 72.3 43.44 35.28 40.01 41.66 41.66 46.54 -10.44
Число акций ао, млн 46 46 46 44 110 112.67 142.99 119.04 119.04 105.74 22.02
FCF/акцию 22.17 22.9 23.29 6.98 9.43 3.3 3.25 5.5 5.5 5.69 -4.65


Efficiency

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 10.14 13.82 12.64 1623.53 19.12 -99.75 -14.62 73.61 73.61 19.27 320.38 -46.14
ROA, % 2.08 2.19 2.06 -5.75 -3.79 15.98 0.6513 -2.56 -2.56 6.11 0.9063 -14.94
ROIC, % 6.21 6.12 -6.84 4.79 10.62 2.57 -6.28
ROS, % 15.65 12.94 35.21 -16.22 1.64 85.84 4.43 -16.58 -16.58 -16.58 17.63 11.75 -258.84
ROCE, % 15.49 6.34 10.61 4.71 12.38 39.11 9.52 8.74 62.68 62.68 23.62 26.49 38.32
Ebit margin, % 61.33 18.48 43.8 123.28 66.76 37.99 37.99 37.99 61.96 -2.81
Рентаб EBITDA, % 54.2 56.5 57.63 37.34 65 134.03 81.34 59.13 59.13 59.13 41.84 79.73 -1.88
Чистая рентаб, % 12.97 63.5 62.9 64.1 60.8 65 85.84 4.43 -16.58 -16.58 17.63 39.90 -177.11
Operation Margin, % 34.32 36.07 61.33 21.82 37.8 123.91 66.24 60.37 60.37 60.37 23.95 69.74 9.82
Чистая процентная маржа, % 15.65 12.94 12.17 -38.6 -22.4 -33.02 11.42 -4.0480 -207.44
Доходность FCF, % 9.39 5.75 5.92 8.87 7.48 -1.41


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-15.2 11.86 2.71 45.45 46.32 21.23 11.21 -231.50
P/BV
-1.7 -2.6 -12.14 1.24 2.14 2.14 4.06 -2.6120 -204.71
P/S
2.2 2.7 2.32 2.02 1.3 1.3 3.71 2.11 -9.99
P/FCF
10.65 17.39 16.88 11.69 9.19 6.64 6.64 401.58 12.36 -17.52
E/P
-0.0658 0.0037 0.2578 0.0208 0.0255 -0.1398 -0.1398 0.05 0.0336 -306.76
EV/EBIT
3.35 29.32 9.17 3.67 9.91 11.75 11.75 11.75 9.25 5.08
EV/EBITDA
3.57 3.56 2.84 8.45 3.38 8.13 7.55 7.55 13.64 6.07 21.60
EV/S
2.05 5.57 6.52 4.53 6.62 4.47 4.47 4.47 5.11 5.32 -7.27
EV/FCF
5.38 24.06 25.28 22.96 35.61 24.99 24.99 24.99 935.78 26.77 -0.23
Debt/EBITDA
3.68 3.78 0.02 6.5 1.82 5.92 5.67 5.67 5.67 3.33 5.12 -2.70
Netdebt/Ebitda
1.55 2.49 2.55 7.44 3.75 1.64 5.66 5.35 5.35 5.35 2.94 4.35 7.37
Debt/Ratio
0.369 0.3838 0.4956 0.3785 0.4522 0.5042 0.5206 0.5206 0.5206 0.32 0.4752 6.58
Debt/Equity
2.33 2.29 -2.69 -1.8 -4.11 -30.21 -9.8 9.62 9.62 2.34 -7.2600 -239.82
Debt/Net Income
16.88 6.64 -19.96 141.41 2.84 108.59 -20.2 -20.2 -20.2 9.36 42.49 -167.76
PEG
1.31 1.31 1.31 0.00
Бета
-1.29 1.23 0.0592 -0.3069 -0.1812 -0.1812 0.66 -0.0978 -32.47
Индекс Альтмана
1.47 1.19 0.8695 1.48 0.5665 0.4715 0.4715 5.46 0.9155 -16.90


Dividends

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.677 0.677 0.25 0.033 0.054 0.532 0.3092 -4.71
Дивиденд
0.485 0.51 0.54 1.46 2.04 1.44 1.55 1.65 0.43 1.67 1.42 -26.76
Див доход, ао, %
2.01 2.99 3.42 4.55 4.58 4.06 4.1 2.90 3.92 6.31
Дивиденды / прибыль, %
206.67 327.05 335.15 126.9 -14.22 200 14.55 74.86 59.29 132.48 -46.60


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.354 0.493 2.76 98.29
CAPEX/Выручка, %
27.9 25.26 27.62 23.73 29.68 29.68 1.24