Brookfield Corporation (BN)

Basic

  • Market Cap

    CA$74.44B

  • EV

    CA$530.82B

  • Shares Out

    1,555.41M

  • Revenue

    $97.53B

  • Employees

    202,500

Margins

  • Gross

    16.93%

  • EBITDA

    25.7%

  • Operating

    16.84%

  • Pre-Tax

    3.11%

  • Net

    0.12%

  • FCF

    0.57%

Returns (5Yr Avg)

  • ROA

    2.48%

  • ROE

    2.23%

  • ROCE

    4.4%

  • ROIC

    3.5%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CA$39.69

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $62.2

  • Earnings (Dil)

    -$0.03

  • FCF

    $0.35

  • Book Value

    $25.9

Growth (CAGR)

  • Rev 3Yr

    15.18%

  • Rev 5Yr

    12.05%

  • Rev 10Yr

    16.08%

  • Dil EPS 3Yr

    0.32%

  • Dil EPS 5Yr

    -55.34%

  • Dil EPS 10Yr

    -30.96%

  • Rev Fwd 2Yr

    -5.68%

  • EBITDA Fwd 2Yr

    -4.06%

  • EPS Fwd 2Yr

    58.25%

  • EPS LT Growth Est

    11.07%

Dividends

  • Yield

    —

  • Payout

    -1,167.76%

  • DPS

    $0.35

  • DPS Growth 3Yr

    -9.15%

  • DPS Growth 5Yr

    -2.17%

  • DPS Growth 10Yr

    3%

  • DPS Growth Fwd 2Yr

    -22.46%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Gain (Loss) on Sale of Investment, Total

—

—

—

—

—

—

Other Revenues, Total

58,489.0

71,609.0

62,673.0

78,182.0

95,382.0

97,531.0

Total Revenues

58,489.0

71,609.0

62,673.0

78,182.0

95,382.0

97,531.0

Total Revenues % Chg.

39.3%

22.4%

-12.5%

24.7%

22.0%

4.5%

Cost of Goods Sold, Total

45,519.0

52,728.0

53,177.0

64,000.0

78,511.0

81,021.0

Gross Profit

12,970.0

18,881.0

9,496.0

14,182.0

16,871.0

16,510.0

Selling General & Admin Expenses, Total

104.0

98.0

101.0

116.0

122.0

86.0

Depreciation & Amortization

3,102.0

4,876.0

—

—

—

—

Other Operating Expenses

—

—

—

—

—

—

Other Operating Expenses, Total

3,206.0

4,974.0

101.0

116.0

122.0

86.0

Operating Income

9,764.0

13,907.0

9,395.0

14,066.0

16,749.0

16,424.0

Interest Expense, Total

-4,854.0

-7,227.0

-7,213.0

-7,604.0

-10,702.0

-14,743.0

Net Interest Expenses

-4,854.0

-7,227.0

-7,213.0

-7,604.0

-10,702.0

-14,743.0

Other Non Operating Income (Expenses)

493.0

-821.0

-366.0

18.0

-780.0

859.0

EBT, Excl. Unusual Items

5,403.0

5,859.0

1,816.0

6,480.0

5,267.0

2,540.0

Merger & Related Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

-453.0

-3.0

-177.0

-121.0

-121.0

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

536.0

—

785.0

3,099.0

1,594.0

3,234.0

Asset Writedown

380.0

1,338.0

-1,074.0

4,596.0

457.0

-1,909.0

Other Unusual Items

921.0

-895.0

20.0

714.0

-533.0

-710.0

EBT, Incl. Unusual Items

7,240.0

5,849.0

1,544.0

14,712.0

6,664.0

3,034.0

Income Tax Expense

-248.0

495.0

837.0

2,324.0

1,469.0

1,019.0

Earnings From Continuing Operations

7,488.0

5,354.0

707.0

12,388.0

5,195.0

2,015.0

Minority Interest

-3,904.0

-2,547.0

-841.0

-8,422.0

-3,139.0

-1,900.0

Net Income

3,584.0

2,807.0

-134.0

3,966.0

2,056.0

115.0

Preferred Dividend and Other Adjustments

256.0

226.0

48.0

174.0

150.0

162.0

Net Income to Common Incl Extra Items

3,328.0

2,581.0

-182.0

3,792.0

1,906.0

-47.0

Net Income to Common Excl. Extra Items

3,328.0

2,581.0

-182.0

3,792.0

1,906.0

-47.0

Total Shares Outstanding

1,442.6

1,519.7

1,521.1

1,568.8

1,573.4

1,558.6

Weighted Avg. Shares Outstanding

1,446.3

1,462.9

1,521.8

1,536.5

1,567.5

1,568.1

Weighted Avg. Shares Outstanding Dil

1,476.2

1,498.7

1,521.8

1,586.9

1,608.2

1,568.1

EPS

2.3

1.8

-0.1

2.5

1.2

-0.0

EPS Diluted

2.3

1.7

-0.1

2.4

1.2

-0.0

EBITDA

12,866.0

18,783.0

15,186.0

20,503.0

24,432.0

25,061.0