BROOKFIELD BUSINESS PARTNERS L.P. Financials Brookfield Business Partners L.P. Toronto S.E.
Equities
BBU.UN
BMG162341090
Real Estate Development & Operations
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.9 CAD | -0.15% |
|
+3.86% | -1.65% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,144 | 3,743 | 4,530 | 3,249 | 4,465 | 4,261 | - | - |
| Enterprise Value (EV) 1 | 24,557 | 24,776 | 31,018 | 3,249 | 35,380 | 17,270 | 16,915 | 4,261 |
| P/E ratio | - | - | - | - | - | - | - | - |
| Yield | 0.61% | 0.67% | 0.54% | - | 1.21% | 3.18% | 2.55% | 1.27% |
| Capitalization / Revenue | 0.1 x | 0.1 x | 0.1 x | 0.19 x | 0.08 x | 0.07 x | 0.06 x | - |
| EV / Revenue | 0.57 x | 0.66 x | 0.67 x | 0.19 x | 0.64 x | 0.28 x | 0.24 x | - |
| EV / EBITDA | 20.2 x | 17.9 x | 17.6 x | 1.39 x | 14.2 x | 7.51 x | 6.87 x | 2.31 x |
| EV / FCF | 25,634,036 x | 8,848,736 x | - | - | - | - | - | - |
| FCF Yield | 0% | 0% | - | - | - | - | - | - |
| Price to Book | 1.53 x | 1.54 x | 1.05 x | - | 0.8 x | 0.68 x | 0.62 x | - |
| Nbr of stocks (in thousands) | 150,596 | 149,619 | 147,551 | 191,563 | 216,942 | 216,942 | - | - |
| Reference price 2 | 27.52 | 25.02 | 30.70 | 16.96 | 20.58 | 19.64 | 19.64 | 19.64 |
| Announcement Date | 2/6/20 | 2/5/21 | 2/4/22 | 2/3/23 | 2/2/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 43,032 | 37,635 | 46,587 | 17,186 | 55,068 | 61,632 | 70,875 | - |
| EBITDA 1 | 1,213 | 1,384 | 1,761 | 2,335 | 2,491 | 2,299 | 2,461 | 1,845 |
| EBIT | 2,069 | 734 | - | - | - | - | - | - |
| Operating Margin | 4.81% | 1.95% | - | - | - | - | - | - |
| Earnings before Tax (EBT) | 626 | 734 | 2,318 | - | - | - | - | - |
| Net income 1 | 43 | -91 | 2,153 | - | 482 | 5,765 | 8,250 | - |
| Net margin | 0.1% | -0.24% | 4.62% | - | 0.88% | 9.35% | 11.64% | - |
| EPS | - | - | - | - | - | - | - | - |
| Free Cash Flow | 958 | 2,800 | - | - | - | - | - | - |
| FCF margin | 2.23% | 7.44% | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | 78.98% | 202.31% | - | - | - | - | - | - |
| FCF Conversion (Net income) | 2,227.91% | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.1667 | 0.1667 | 0.1667 | - | 0.2500 | 0.6250 | 0.5000 | 0.2500 |
| Announcement Date | 2/6/20 | 2/5/21 | 2/4/22 | 2/3/23 | 2/2/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 13,480 | - | 14,626 | 4,405 | 4,468 | 13,758 | 13,506 | - | 13,405 | 12,015 | 16,140 | - | - |
| EBITDA 1 | 550 | 506 | 543 | 627 | 659 | 622 | 606 | 655 | 608 | 544 | 522.8 | 554.1 | 557.4 |
| EBIT | - | - | - | - | - | -278 | -301 | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | -2.02% | -2.23% | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | 115 | - | 49 | - | - | 25 | -16 | - | 488 | 203 | 1,680 | - | - |
| Net margin | 0.85% | - | 0.34% | - | - | 0.18% | -0.12% | - | 3.64% | 1.69% | 10.41% | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0417 | 0.0625 | 0.0625 | 0.0625 | - | 0.0625 | 0.0625 | 0.0625 | 0.0625 | - | 0.1550 | 0.1550 | 0.1550 |
| Announcement Date | 2/4/22 | 5/6/22 | 8/5/22 | 11/7/22 | 2/3/23 | 5/5/23 | 8/4/23 | 11/3/23 | 2/2/24 | 5/3/24 | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 20,413 | 21,033 | 26,488 | - | 30,915 | 13,009 | 12,654 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 16.83 x | 15.2 x | 15.04 x | - | 12.41 x | 5.658 x | 5.142 x | - |
| Free Cash Flow | 958 | 2,800 | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 18.00 | 16.30 | 29.20 | - | 25.70 | 28.90 | 31.90 | - |
| Cash Flow per Share | - | 18.70 | - | - | - | - | - | - |
| Capex | 1,205 | 1,405 | - | - | - | - | - | - |
| Capex / Sales | 2.8% | 3.73% | - | - | - | - | - | - |
| Announcement Date | 2/6/20 | 2/5/21 | 2/4/22 | 2/3/23 | 2/2/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
19.64
USD
Average target price
30.43
USD
Spread / Average Target
+54.93%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +36.86% | 27.86B | |
| +14.64% | 27.33B | |
| +13.69% | 24.82B | |
| -8.82% | 24.62B | |
| +50.95% | 23.43B | |
| +11.92% | 20.61B | |
| +1.39% | 19.49B | |
| +31.19% | 16.41B | |
| -11.61% | 15.23B |
- Stock Market
- Equities
- BBU Stock
- BBU.UN Stock
- Financials Brookfield Business Partners L.P.
