BROOKFIELD ASSET MAN

BAM.A
Delayed Quote. Delayed  - 06/18 04:00:00 pm
60.55CAD -0.61%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 63 45836 454
EBITDA1 15 97114 023
Operating profit (EBIT)1 10 1807 024
Operating Margin 16,0%19,3%
Pre-Tax Profit (EBT)1 -10 343
Net income1 -1344 114
Net margin -0,21%11,3%
EPS2 -0,12-0,20
Dividend per Share2 0,480,50
Last update 02/11/202106/06/2021
1 USD in Million
2 USD
Estimates
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 138 468131 731
Net Cash position1 --
Leverage (Debt / EBITDA) 8,67x9,39x
Free Cash Flow --
ROE (Net Profit / Equities) -0,12%7,71%
Shareholders' equity1 115 61753 332
ROA (Net Profit / Asset) -0,04%0,60%
Assets1 334 165688 493
Book Value Per Share2 21,021,8
Cash Flow per Share2 5,701,08
Capex --
Capex / Sales --
Last update 02/11/202106/18/2021
1 USD in Million
2 USD
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 73 380 M $ -
Entreprise Value (EV) 205 111 M $ 186 024 M $
Valuation 2021e 2022e
P/E ratio (Price / EPS) -243x -32,8x
Capitalization / Revenue 2,01x 2,96x
EV / Revenue 5,63x 8,26x
EV / EBITDA 14,6x 17,3x
Yield (DPS / Price) 1,02% 1,10%
Price to book (Price / BVPS) 2,23x 2,20x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 19,3% 26,4%
Operating Leverage (Delta EBIT / Delta Sales) -0,73x -0,21x
Net Margin (Net Profit / Revenue) 11,3% 19,6%
ROA (Net Profit / Asset) 0,60% 0,91%
ROE (Net Profit / Equities) 7,71% 16,1%
Rate of Dividend -248% -36,2%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0 0
Cash Flow / Sales 4,48% 10,4%
Capital Intensity (Assets / Sales) 18,9x 21,5x
Financial Leverage (Net Debt / EBITDA) 9,39x 9,48x
Price Earning Ratio
EPS & Dividend