Brookfield Corporation Website

Brookfield Corporation

TSX-BN

Basic

  • Market Cap

    CA$98.1B

  • EV

    CA$581.96B

  • Shares Out

    1,550.57M

  • Revenue

    $97.86B

  • Employees

    240,000

Margins

  • Gross

    21.28%

  • EBITDA

    27.09%

  • Operating

    17.53%

  • Pre-Tax

    6.35%

  • Net

    1.14%

  • FCF

    -3.83%

Returns (5Yr Avg)

  • ROA

    0.61%

  • ROTA

    2.23%

  • ROE

    1.73%

  • ROCE

    4.28%

  • ROIC

    3.48%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CA$66.02

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $11.74B

  • Net Debt

    $228.77B

  • Debt/Equity

    1.42

  • EBIT/Interest

    1.07

Growth (CAGR)

  • Rev 3Yr

    15.58%

  • Rev 5Yr

    9.86%

  • Rev 10Yr

    16.65%

  • Dil EPS 3Yr

    -11.03%

  • Dil EPS 5Yr

    -22.1%

  • Dil EPS 10Yr

    -8.74%

  • Rev Fwd 2Yr

    -5.68%

  • EBITDA Fwd 2Yr

    -4.06%

  • EPS Fwd 2Yr

    55.85%

  • EPS LT Growth Est

    15.72%

Dividends

  • Yield

  • Payout

    47.42%

  • DPS

    $0.29

  • DPS Growth 3Yr

    -15.85%

  • DPS Growth 5Yr

    -6.56%

  • DPS Growth 10Yr

    2.77%

  • DPS Growth Fwd 2Yr

    15.73%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

67,826

62,752

75,731

92,769

95,924

95,534

Other Revenues, Total

3,783

-79

2,451

2,613

2,068

2,325

Total Revenues

71,609

62,673

78,182

95,382

97,992

97,859

Total Revenues % Chg.

22.4%

-12.5%

24.7%

22%

2.7%

1.5%

Cost of Goods Sold, Total

52,728

53,177

64,000

75,507

77,808

77,034

Gross Profit

18,881

9,496

14,182

19,875

20,184

20,825

Selling General & Admin Expenses, Total

98

101

116

122

69

72

Depreciation & Amortization

4,876

Other Operating Expenses

3,004

3,601

3,601

Other Operating Expenses, Total

4,974

101

116

3,126

3,670

3,673

Operating Income

13,907

9,395

14,066

16,749

16,514

17,152

Interest Expense, Total

-7,227

-7,213

-7,604

-10,702

-15,503

-16,018

Net Interest Expenses

-7,227

-7,213

-7,604

-10,702

-15,503

-16,018

Other Non Operating Income (Expenses)

-821

-366

18

-780

593

432

EBT, Excl. Unusual Items

5,859

1,816

6,480

5,267

1,604

1,566

Merger & Related Restructuring Charges

Impairment of Goodwill

-453

-3

-177

-121

-659

-659

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

785

3,099

1,594

6,501

6,360

Asset Writedown

1,338

-1,074

4,596

457

-722

-1,203

Other Unusual Items

-895

20

714

-533

-608

154

EBT, Incl. Unusual Items

5,849

1,544

14,712

6,664

6,116

6,218

Income Tax Expense

495

837

2,324

1,469

1,011

1,018

Earnings From Continuing Operations

5,354

707

12,388

5,195

5,105

5,200

Minority Interest

-2,547

-841

-8,422

-3,139

-3,975

-4,088

Net Income

2,807

-134

3,966

2,056

1,130

1,112

Preferred Dividend and Other Adjustments

226

48

174

150

166

167

Net Income to Common Incl Extra Items

2,581

-182

3,792

1,906

964

945

Net Income to Common Excl. Extra Items

2,581

-182

3,792

1,906

964

945

Total Shares Outstanding

1,519.7

1,521.1

1,568.8

1,573.4

1,523.5

1,512.9

Weighted Avg. Shares Outstanding

1,462.9

1,521.8

1,536.5

1,567.5

1,558.5

1,545.4

Weighted Avg. Shares Outstanding Dil

1,498.7

1,521.8

1,586.9

1,608.2

1,588.2

1,577.3

EPS

1.8

-0.1

2.5

1.2

0.6

0.6

EPS Diluted

1.7

-0.1

2.4

1.2

0.6

0.6

EBITDA

18,783

15,186

20,503

24,432

25,589

26,514

Effective Tax Rate

8.5%

54.2%

15.8%

22%

16.5%

16.4%