XNASBPYPM
Market cap18bUSD
Dec 24, Last price
15.50USD
1D
-0.13%
1Q
-14.22%
IPO
-38.30%
Name
Brookfield Property Partners LP
Profile
Brookfield Property Partners, through Brookfield Property Partners L.P. and its subsidiary Brookfield Property REIT Inc., is one of the world's premier real estate companies, with approximately $88 billion in total assets. We own and operate iconic properties in the world's major markets, and our global portfolio includes office, retail, multifamily, logistics, hospitality, self-storage, triple net lease, manufactured housing and student housing. Brookfield Property Partners is the flagship listed real estate company of Brookfield Asset Management Inc., a leading global alternative asset manager with over $540 billion in assets under management. More information is available at www.brookfield.com.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 9,483,000 28.76% | 7,365,000 3.73% | 7,100,000 7.69% | |||||||
Cost of revenue | 6,054,000 | 4,251,000 | 4,034,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,429,000 | 3,114,000 | 3,066,000 | |||||||
NOPBT Margin | 36.16% | 42.28% | 43.18% | |||||||
Operating Taxes | (419,000) | 281,000 | 490,000 | |||||||
Tax Rate | 9.02% | 15.98% | ||||||||
NOPAT | 3,848,000 | 2,833,000 | 2,576,000 | |||||||
Net income | (442,000) -144.38% | 996,000 -71.53% | 3,499,000 -270.02% | |||||||
Dividends | (484,000) | (419,000) | (358,000) | |||||||
Dividend yield | 13.12% | 10.36% | 5.08% | |||||||
Proceeds from repurchase of equity | 1,665,000 | (8,000) | 12,962,000 | |||||||
BB yield | -45.14% | 0.20% | -184.01% | |||||||
Debt | ||||||||||
Debt current | 29,671,000 | 20,093,000 | 14,801,000 | |||||||
Long-term debt | 44,650,000 | 41,290,000 | 40,120,000 | |||||||
Deferred revenue | 21,000 | 16,000 | ||||||||
Other long-term liabilities | 36,172,000 | 3,435,000 | 3,816,000 | |||||||
Net debt | 49,216,000 | 34,828,000 | 29,230,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (670,000) | (53,000) | 606,000 | |||||||
CAPEX | (529,000) | (207,000) | (156,000) | |||||||
Cash from investing activities | (2,981,000) | 7,811,000 | 182,000 | |||||||
Cash from financing activities | 1,943,000 | (6,458,000) | (666,000) | |||||||
FCF | 578,000 | (2,597,000) | 14,981,000 | |||||||
Balance | ||||||||||
Cash | 2,341,000 | 4,020,000 | 2,576,000 | |||||||
Long term investments | 22,764,000 | 22,535,000 | 23,115,000 | |||||||
Excess cash | 24,630,850 | 26,186,750 | 25,336,000 | |||||||
Stockholders' equity | 49,288,000 | 42,436,000 | 45,704,000 | |||||||
Invested Capital | 97,905,150 | 79,177,250 | 77,572,000 | |||||||
ROIC | 4.35% | 3.61% | 3.14% | |||||||
ROCE | 2.72% | 2.87% | 2.89% | |||||||
EV | ||||||||||
Common stock shares outstanding | 321,048 | 298,987 | 298,987 | |||||||
Price | 11.49 -15.08% | 13.53 -42.57% | 23.56 10.09% | |||||||
Market cap | 3,688,842 -8.81% | 4,045,294 -42.57% | 7,044,134 -34.84% | |||||||
EV | 93,403,842 | 72,389,294 | 72,470,134 | |||||||
EBITDA | 3,869,000 | 3,401,000 | 3,374,000 | |||||||
EV/EBITDA | 24.14 | 21.28 | 21.48 | |||||||
Interest | 4,823,000 | 2,683,000 | 2,593,000 | |||||||
Interest/NOPBT | 140.65% | 86.16% | 84.57% |