XNYSBBUC
Market cap1.74bUSD
Dec 24, Last price
23.89USD
1D
1.62%
1Q
-3.63%
IPO
-17.93%
Name
Brookfield Business Corp
Chart & Performance
P/E
3.36
P/S
0.23
EPS
7.11
Div Yield, %
1.03%
Shrs. gr., 5y
5.97%
Rev. gr., 5y
2.01%
Revenues
7.68b
-27.51%
Net income
519m
-43.03%
CFO
138m
-23.76%
Dividend
Aug 30, 20240.0625 USD/sh
Earnings
Feb 05, 2025
Profile
Brookfield Asset Management is an alternative asset manager and REIT/Real Estate Investment Manager firm focuses on real estate, renewable power, infrastructure and venture capital and private equity assets. It manages a range of public and private investment products and services for institutional and retail clients. It typically makes investments in sizeable, premier assets across geographies and asset classes. It invests both its own capital as well as capital from other investors. Within private equity and venture capital, it focuses on acquisition, early ventures, control buyouts and financially distressed, buyouts and corporate carve-outs, recapitalizations, convertible, senior and mezzanine financings, operational and capital structure restructuring, strategic re-direction, turnaround, and under-performing midmarket companies. It invests in both public debt and equity markets. It invests in private equity sectors with focus on Business Services include infrastructure, healthcare, road fuel distribution and marketing, construction and real estate; Industrials include manufacturers of automotive batteries, graphite electrodes, returnable plastic packaging, and sanitation management and development; and Residential/ infrastructure services. It targets companies which likely possess underlying real assets, primarily in sectors such as industrial products, building materials, metals, mining, homebuilding, oil and gas, paper and packaging, manufacturing and forest product sectors. It invests globally with focus on North America including Brazil, the United States, Canada; Europe; and Australia; and Asia-Pacific. The firm considers equity investments in the range of $2 million to $500 million. It has a four-year investment period and a 10-year term with two one-year extensions. The firm prefers to take minority stake and majority stake. Brookfield Asset Management Inc. was founded in 1997 and based in Toronto, Canada with additional offices across Northern America; South America; Europe; Middle East and Asia.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 7,683,000 -27.51% | 10,598,000 9.84% | 9,649,000 0.45% | |||
Cost of revenue | 7,062,000 | 9,838,000 | 9,083,000 | |||
Unusual Expense (Income) | ||||||
NOPBT | 621,000 | 760,000 | 566,000 | |||
NOPBT Margin | 8.08% | 7.17% | 5.87% | |||
Operating Taxes | 72,000 | (405,000) | (12,000) | |||
Tax Rate | 11.59% | |||||
NOPAT | 549,000 | 1,165,000 | 578,000 | |||
Net income | 519,000 -43.03% | 911,000 879.57% | 93,000 -173.23% | |||
Dividends | (18,000) | (1,144,770) | (40,639) | |||
Dividend yield | 0.78% | 61.61% | ||||
Proceeds from repurchase of equity | 1,206,731 | 2,130,117 | ||||
BB yield | -52.42% | -114.64% | ||||
| Debt | ||||||
Debt current | 836,000 | 491,000 | 1,981,000 | |||
Long-term debt | 8,611,000 | 13,412,000 | 6,063,000 | |||
Deferred revenue | 20,000 | 49,000 | 1,000 | |||
Other long-term liabilities | 1,995,000 | 1,188,000 | 3,073,000 | |||
Net debt | 8,429,000 | 12,419,000 | 7,080,000 | |||
| Cash flow | ||||||
Cash from operating activities | 138,000 | 181,000 | 618,000 | |||
CAPEX | (634,000) | (655,000) | (728,000) | |||
Cash from investing activities | 3,787,000 | (9,230,000) | (478,000) | |||
Cash from financing activities | (3,926,000) | 8,913,000 | 14,000 | |||
FCF | 617,000 | 3,631,000 | 860,000 | |||
| Balance | ||||||
Cash | 787,000 | 736,000 | 894,000 | |||
Long term investments | 231,000 | 748,000 | 70,000 | |||
Excess cash | 633,850 | 954,100 | 481,550 | |||
Stockholders' equity | 4,869,149 | 4,232,000 | 691,000 | |||
Invested Capital | 15,276,150 | 17,757,900 | 11,303,450 | |||
ROIC | 3.32% | 8.02% | 5.03% | |||
ROCE | 3.61% | 3.76% | 4.61% | |||
| EV | ||||||
Common stock shares outstanding | 98,889 | 98,889 | 98,942 | |||
Price | 23.28 23.90% | 18.79 | ||||
Market cap | 2,302,126 23.90% | 1,858,116 | ||||
EV | 14,591,275 | 17,989,116 | ||||
EBITDA | 1,645,000 | 1,652,000 | 1,169,000 | |||
EV/EBITDA | 8.87 | 10.89 | ||||
Interest | 894,101 | 742,000 | 401,000 | |||
Interest/NOPBT | 143.98% | 97.63% | 70.85% | |||