XTSEBIP.PR.B
Market cap5.06bUSD
Dec 24, Last price
25.03CAD
Name
Brookfield Infrastructure Corp
Chart & Performance
Profile
Brookfield Infrastructure Corporation, together with its subsidiaries, owns and operates regulated natural gas transmission systems in Brazil. The company also engages in the regulated gas and electricity distribution operations in the United Kingdom; and electricity transmission and distribution, as well as gas distribution in Australia. It operates approximately 2,000 kilometers of natural gas transportation pipelines in the states of Rio de Janeiro, Sao Paulo, and Minas Gerais; 3.9 million gas and electricity connections; and 61,000 kilometers of operational electricity transmission and distribution lines in Australia. The company was incorporated in 2019 and is headquartered in New York, New York. Brookfield Infrastructure Corporation is a subsidiary of Brookfield Infrastructure Partners L.P.
IPO date
Mar 19, 2020
Employees
1,300
Domiciled in
US
Incorporated in
CA
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 2,503,000 32.71% | 1,886,000 14.79% | 1,643,000 14.90% | |||||
Cost of revenue | 845,000 | 611,000 | 575,000 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 1,658,000 | 1,275,000 | 1,068,000 | |||||
NOPBT Margin | 66.24% | 67.60% | 65.00% | |||||
Operating Taxes | 368,000 | 262,000 | 405,000 | |||||
Tax Rate | 22.20% | 20.55% | 37.92% | |||||
NOPAT | 1,290,000 | 1,013,000 | 663,000 | |||||
Net income | 111,000 -93.14% | 1,619,000 5,896.30% | 27,000 -111.64% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 128,000 | |||||||
BB yield | -2.51% | |||||||
| Debt | ||||||||
Debt current | 1,047,000 | 26,000 | 131,000 | |||||
Long-term debt | 10,938,022 | 4,577,000 | 3,687,000 | |||||
Deferred revenue | 264,000 | 77,000 | 89,000 | |||||
Other long-term liabilities | 7,022 | 114,000 | 906,000 | |||||
Net debt | 11,343,022 | 3,730,000 | 3,319,000 | |||||
| Cash flow | ||||||||
Cash from operating activities | 1,059,000 | 893,000 | 839,000 | |||||
CAPEX | (594,000) | (521,000) | (415,000) | |||||
Cash from investing activities | (3,174,000) | (1,047,000) | 326,000 | |||||
Cash from financing activities | 2,183,000 | (4,000) | (868,000) | |||||
FCF | (8,757,626) | 1,363,026 | 1,772,000 | |||||
| Balance | ||||||||
Cash | 577,000 | 445,000 | 469,000 | |||||
Long term investments | 65,000 | 428,000 | 30,000 | |||||
Excess cash | 516,850 | 778,700 | 416,850 | |||||
Stockholders' equity | 4,045,145 | (1,365,037) | (2,364,842) | |||||
Invested Capital | 15,945,150 | 5,798,037 | 5,753,842 | |||||
ROIC | 11.87% | 17.54% | 10.61% | |||||
ROCE | 8.92% | 21.35% | 20.75% | |||||
| EV | ||||||||
Common stock shares outstanding | 142,990 | 112,671 | 74,840 | |||||
Price | 35.28 -9.31% | 38.90 -43.01% | 68.26 -5.59% | |||||
Market cap | 5,044,678 15.10% | 4,382,916 -14.20% | 5,108,576 52.40% | |||||
EV | 20,831,845 | 8,870,916 | 9,130,576 | |||||
EBITDA | 2,023,000 | 1,486,000 | 1,304,000 | |||||
EV/EBITDA | 10.30 | 5.97 | 7.00 | |||||
Interest | 697,000 | 544,000 | 294,000 | |||||
Interest/NOPBT | 42.04% | 42.67% | 27.53% | |||||