(BIPC) Brookfield Infrastructure - Overview
Sector: Utilities | Industry: Utilities - Regulated Gas | Exchange: NYSE (USA) | Market Cap: 4.917m USD | Total Return: 32.7% in 12m
Industry Rotation: -3.1
Avg Turnover: 52.5M USD
Peers RS (IBD): 3.3
EPS Trend: -10.8%
Qual. Beats: 0
Rev. Trend: 89.0%
Qual. Beats: 0
Warnings
Negative Equity with losses - insolvent profile
Altman Z'' -0.91 < 1.0 - financial distress zone
Tailwinds
No distinct edge detected
Brookfield Infrastructure Corp. (BIPC) owns and operates regulated utility assets across Brazil, the United Kingdom and globally, including roughly 2,000 km of natural-gas pipelines in Brazil, 4.7 million gas and electricity connections in the U.K., and a fleet of about 7 million TEU intermodal containers under long-term contracts.
In its most recent fiscal year (2023), BIPC generated $6.6 billion of revenue and reported adjusted EBITDA of $2.3 billion, supporting a dividend yield near 5.5% and a 7% annual dividend increase, reflecting strong cash flow generation from its regulated businesses.
Key drivers for the company include Brazil’s ongoing expansion of natural-gas consumption driven by energy-transition policies, the U.K.’s push for electrification and renewable integration, and sustained global demand for container logistics despite recent supply-chain disruptions.
For a deeper quantitative view, you may want to explore ValueRay’s analyst tools.
- Brazilian utility demand impacts revenue and profitability
- UK regulated asset base growth drives earnings
- Global intermodal container volumes affect shipping revenue
- Interest rate fluctuations influence debt servicing costs
| Net Income: -254.9m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.04 > 0.02 and ΔFCF/TA 1.00 > 1.0 |
| NWC/Revenue: -153.8% < 20% (prev -79.18%; Δ -74.62% < -1%) |
| CFO/TA 0.07 > 3% & CFO 1.62b > Net Income -254.9m |
| Net Debt (12.84b) to EBITDA (3.24b): 3.96 < 3 |
| Current Ratio: 0.26 > 1.5 & < 3 |
| Outstanding Shares: last quarter (119.1m) vs 12m ago -0.00% < -2% |
| Gross Margin: 63.64% > 18% (prev 0.62%; Δ 6.30k% > 0.5%) |
| Asset Turnover: 15.49% > 50% (prev 15.44%; Δ 0.05% > 0%) |
| Interest Coverage Ratio: 2.22 > 6 (EBITDA TTM 3.24b / Interest Expense TTM 1.16b) |
| A: -0.24 (Total Current Assets 2.00b - Total Current Liabilities 7.67b) / Total Assets 23.98b |
| B: 0.01 (Retained Earnings 267.5m / Total Assets 23.98b) |
| C: 0.11 (EBIT TTM 2.57b / Avg Total Assets 23.78b) |
| D: -0.12 (Book Value of Equity -2.57b / Total Liabilities 21.98b) |
| Altman-Z'' Score: -0.91 = CCC |
| DSRI: 1.19 (Receivables 2.46b/2.03b, Revenue 3.68b/3.64b) |
| GMI: 0.98 (GM 63.64% / 62.42%) |
| AQI: 1.23 (AQ_t 0.33 / AQ_t-1 0.27) |
| SGI: 1.01 (Revenue 3.68b / 3.64b) |
| TATA: -0.08 (NI -254.9m - CFO 1.62b) / TA 23.98b) |
| Beneish M-Score: -2.82 (Cap -4..+1) = A |
Over the past week, the price has changed by +5.54%, over one month by -9.69%, over three months by -4.83% and over the past year by +32.73%.
- StrongBuy: 1
- Buy: 0
- Hold: 1
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 45 | 7.8% |
P/B = 36.639
Revenue TTM = 3.68b USD
EBIT TTM = 2.57b USD
EBITDA TTM = 3.24b USD
Long Term Debt = 11.96b USD (from longTermDebt, last quarter)
Short Term Debt = 1.31b USD (from shortTermDebt, last quarter)
Debt = 13.27b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 12.84b USD (from netDebt column, last quarter)
Enterprise Value = 17.74b USD (4.92b + Debt 13.27b - CCE 444.0m)
Interest Coverage Ratio = 2.22 (Ebit TTM 2.57b / Interest Expense TTM 1.16b)
EV/FCF = 18.06x (Enterprise Value 17.74b / FCF TTM 982.5m)
FCF Yield = 5.54% (FCF TTM 982.5m / Enterprise Value 17.74b)
FCF Margin = 26.67% (FCF TTM 982.5m / Revenue TTM 3.68b)
Net Margin = -6.92% (Net Income TTM -254.9m / Revenue TTM 3.68b)
Gross Margin = 63.64% ((Revenue TTM 3.68b - Cost of Revenue TTM 1.34b) / Revenue TTM)
Gross Margin QoQ = 64.44% (prev 63.36%)
Tobins Q-Ratio = 0.74 (Enterprise Value 17.74b / Total Assets 23.98b)
Interest Expense / Debt = 2.32% (Interest Expense 307.7m / Debt 13.27b)
Taxrate = 35.48% (391.7m / 1.10b)
NOPAT = 1.66b (EBIT 2.57b * (1 - 35.48%))
Current Ratio = 0.26 (Total Current Assets 2.00b / Total Current Liabilities 7.67b)
Debt / Equity = -10.23 (negative equity) (Debt 13.27b / totalStockholderEquity, last quarter -1.30b)
Debt / EBITDA = 3.96 (Net Debt 12.84b / EBITDA 3.24b)
Debt / FCF = 13.07 (Net Debt 12.84b / FCF TTM 982.5m)
Total Stockholder Equity = -1.14b (last 4 quarters mean from totalStockholderEquity)
RoA = -1.07% (Net Income -254.9m / Total Assets 23.98b)
RoE = 22.29% (negative equity) (Net Income TTM -254.9m / Total Stockholder Equity -1.14b)
RoCE = 23.77% (EBIT 2.57b / Capital Employed (Equity -1.14b + L.T.Debt 11.96b))
RoIC = 13.94% (NOPAT 1.66b / Invested Capital 11.90b)
WACC = 3.81% (E(4.92b)/V(18.19b) * Re(10.07%) + D(13.27b)/V(18.19b) * Rd(2.32%) * (1-Tc(0.35)))
Discount Rate = 10.07% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -100.0 | Cagr: -8.75%
[DCF] Terminal Value 85.23% ; FCFF base≈881.6m ; Y1≈794.3m ; Y5≈684.1m
[DCF] Fair Price = 63.36 (EV 20.59b - Net Debt 12.84b = Equity 7.76b / Shares 122.4m; r=6.0% [WACC]; 5y FCF grow -12.28% → 3.0% )
EPS Correlation: -10.80 | EPS CAGR: 40.50% | SUE: -1.34 | # QB: 0
Revenue Correlation: 88.98 | Revenue CAGR: 21.57% | SUE: -1.78 | # QB: 0