BERKSHIRE HATHAWAY I

BRK.A
Real-time Estimate Quote. Real-time Estimate  - 11/26 03:41:57 pm
425340.5USD -1.84%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 543 679634 231
Entreprise Value (EV)1 522 284631 268
P/E ratio 13,0x11,7x
Yield --
Capitalization / Revenue 2,21x2,15x
EV / Revenue 2,13x2,14x
EV / EBITDA 13 198 643x-
Price to Book 1,21x1,34x
Nbr of stocks (in thousands) 1 5641 489
Reference price (USD) 347 815427 833
Announcement Date 02/27/2021-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 245 510294 667
EBITDA 39 571-
Operating profit (EBIT)1 28 97519 800
Operating Margin 11,8%6,72%
Pre-Tax Profit (EBT)1 54 96767 849
Net income1 42 52155 341
Net margin 17,3%18,8%
EPS2 26 66836 644
Dividend per Share2 --
Announcement Date 02/27/2021-
Previous period Next period
1 USD in Million
2 USD
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 --
Net Cash position1 21 3952 963
Leverage (Debt / EBITDA) -0,54x-
Free Cash Flow --
ROE (Net Profit / Equities) 5,05%5,62%
Shareholders' equity1 841 767985 592
ROA (Net Profit / Asset) 5,03%3,10%
Assets1 845 7351 785 194
Book Value Per Share2 287 031319 730
Cash Flow per Share --
Capex1 -127
Capex / Sales -0,04%
Announcement Date 02/27/2021-
Previous period Next period
1 USD in Million
2 USD
Financial Ratios
Size 2021e 2022e
Capitalization 634 231 M $ -
Entreprise Value (EV) 631 268 M $ 620 903 M $
Valuation 2021e 2022e
P/E ratio (Price / EPS) 11,7x 31,5x
Capitalization / Revenue 2,15x 2,18x
EV / Revenue 2,14x 2,17x
EV / EBITDA - -
Yield (DPS / Price) - -
Price to book (Price / BVPS) 1,34x 1,48x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 6,72% 5,94%
Operating Leverage (Delta EBIT / Delta Sales) - -11,7x
Net Margin (Net Profit / Revenue) 18,8% 6,81%
ROA (Net Profit / Asset) 3,10% 2,40%
ROE (Net Profit / Equities) 5,62% 6,07%
Rate of Dividend - -
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0,04% 0,05%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 6,06x 2,84x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Change in Enterprise Value/EBITDA
EPS & Dividend