Brookfield Infrastructure Corporation Peer Comparison
| Metric | Value | Ranking | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Market Cap | $5.6 Billion | 5/12 | ATO $23.2B |
NI $18.1B |
NIMC $10.8B |
UGI $6.9B |
BIPC $5.6B |
UGIC $4.9B |
NJR $4.6B |
SR $4.3B |
OGS $4.0B |
CPK $2.8B |
NWN $1.6B |
RGCO $218.1M |
| Gross Margin | 64% | 4/12 | CPK 100% |
NWN 99% |
ATO 67% |
BIPC 64% |
SR 62% |
NI 51% |
NIMC 51% |
NJR 49% |
UGI 47% |
UGIC 47% |
OGS 44% |
RGCO 26% |
| Profit Margin | 54% | 1/12 | BIPC 54% |
NJR 23% |
ATO 20% |
CPK 11% |
NI 8% |
NIMC 8% |
OGS 6% |
RGCO 1% |
SR -9% |
NWN -20% |
UGI -22% |
UGIC -22% |
| EBITDA margin | 83% | 1/12 | BIPC 83% |
ATO 57% |
NJR 51% |
NI 48% |
NIMC 48% |
OGS 39% |
CPK 36% |
RGCO 34% |
SR 29% |
UGI -10% |
UGIC -10% |
NWN -14% |
| Quarterly Revenue | $907.8 Million | 5/12 | UGI $1.2B |
UGIC $1.2B |
NI $1.1B |
NIMC $1.1B |
BIPC $907.8M |
ATO $657.9M |
NJR $395.8M |
OGS $340.4M |
SR $293.8M |
CPK $160.1M |
NWN $136.9M |
RGCO $13.1M |
| Quarterly Earnings | $490.9 Million | 1/12 | BIPC $490.9M |
ATO $134.0M |
NJR $91.1M |
NI $85.7M |
NIMC $85.7M |
OGS $19.3M |
CPK $17.5M |
RGCO $140,822 |
SR -$25.9M |
NWN -$27.2M |
UGI -$273.0M |
UGIC -$273.0M |
| Quarterly Free Cash Flow | $281.7 Million | 1/12 | BIPC $281.7M |
CPK $208.3M |
RGCO -$5.1M |
NJR -$111.0M |
UGI -$115.0M |
UGIC -$115.0M |
NWN -$121.7M |
OGS -$126.4M |
SR -$146.9M |
NI -$294.7M |
NIMC -$294.7M |
ATO -$477.3M |
| Trailing 4 Quarters Revenue | $2.7 Billion | 6/12 | UGI $7.2B |
UGIC $7.2B |
NI $5.3B |
NIMC $5.3B |
ATO $4.2B |
BIPC $2.7B |
SR $2.6B |
OGS $2.1B |
NJR $1.8B |
NWN $1.1B |
CPK $757.6M |
RGCO $84.6M |
| Trailing 4 Quarters Earnings | $285.6 Million | 5/12 | UGI $1.2B |
UGIC $1.2B |
NI $1.1B |
NIMC $1.1B |
BIPC $907.8M |
ATO $657.9M |
NJR $395.8M |
OGS $340.4M |
SR $293.8M |
CPK $160.1M |
NWN $136.9M |
RGCO $13.1M |
| Quarterly Earnings Growth | 0% | 7/12 | NJR 146% |
CPK 86% |
SR 17% |
ATO 13% |
NI 1% |
NIMC 1% |
BIPC 0% |
NWN -15% |
OGS -41% |
RGCO -86% |
UGI -308% |
UGIC -308% |
| Annual Earnings Growth | 149% | 7/12 | NJR 596% |
NWN 493% |
SR 358% |
RGCO 283% |
NI 196% |
NIMC 196% |
BIPC 149% |
UGI 112% |
UGIC 112% |
ATO 96% |
CPK 86% |
OGS -36% |
| Quarterly Revenue Growth | 0% | 7/12 | CPK 22% |
NJR 19% |
ATO 12% |
NI 5% |
RGCO 5% |
NIMC 5% |
BIPC 0% |
NWN -3% |
SR -5% |
UGI -12% |
UGIC -12% |
OGS -14% |
| Annual Revenue Growth | 84% | 1/12 | BIPC 84% |
SR 66% |
ATO 62% |
NJR 60% |
RGCO 58% |
CPK 41% |
NWN 33% |
NI 23% |
NIMC 23% |
UGI 13% |
UGIC 13% |
OGS -41% |
| Cash On Hand | $465.9 Million | 1/12 | BIPC $465.9M |
ATO $307.3M |
UGI $213.0M |
UGIC $213.0M |
NI $126.2M |
NIMC $126.2M |
OGS $28.8M |
SR $4.5M |
NJR $1.0M |
RGCO $894,185 |
CPK -$0 |
NWN -$0 |
| Short Term Debt | $0 | 12/12 | NI $1.5B |
NIMC $1.5B |
SR $989.0M |
OGS $980.4M |
UGI $700.0M |
UGIC $700.0M |
NJR $485.8M |
NWN $101.7M |
ATO $44.2M |
CPK $18.5M |
RGCO $12.0M |
BIPC -$0 |
| Long Term Debt | $16.8 Billion | 1/12 | BIPC $16.8B |
NI $12.1B |
NIMC $12.1B |
ATO $8.1B |
UGI $6.4B |
UGIC $6.4B |
NJR $3.0B |
OGS $2.4B |
NWN $1.4B |
RGCO $136.7M |
CPK $9.2M |
SR $0 |
| PE | 19.78 | 6/12 | CPK 25.92 |
UGI 25.81 |
NI 23.41 |
ATO 22.27 |
NWN 20.87 |
BIPC 19.78 |
OGS 18.64 |
RGCO 18.54 |
UGIC 18.12 |
SR 17.22 |
NJR 15.86 |
NIMC 13.97 |
| PS | 2.06 | 6/12 | ATO 5.58 |
CPK 3.67 |
NI 3.42 |
RGCO 2.58 |
NJR 2.56 |
BIPC 2.06 |
NIMC 2.04 |
OGS 1.96 |
SR 1.64 |
NWN 1.44 |
UGI 0.96 |
UGIC 0.68 |
| PB | 1.60 | 6/12 | NJR 2.09 |
CPK 2.06 |
RGCO 2.02 |
ATO 1.91 |
NI 1.75 |
BIPC 1.60 |
UGI 1.59 |
OGS 1.44 |
SR 1.32 |
UGIC 1.12 |
NIMC 1.05 |
NWN 0.00 |
| PC | 12.13 | 10/12 | NJR 4519.41 |
SR 946.11 |
RGCO 243.90 |
NI 143.51 |
OGS 140.35 |
NIMC 85.63 |
ATO 75.58 |
UGI 32.60 |
UGIC 22.88 |
BIPC 12.13 |
CPK -1.00 |
NWN -1.00 |
| Liabilities to Equity | 135.08 | 1/12 | BIPC 135.08 |
UGI 2.47 |
UGIC 2.47 |
NI 2.46 |
NIMC 2.46 |
SR 2.36 |
NJR 2.17 |
RGCO 1.97 |
NWN 1.88 |
OGS 1.86 |
ATO 1.07 |
CPK -0.79 |
| ROA | 0.01 | 11/12 | CPK 37% | NJR 4% | ATO 4% | RGCO 4% | NI 3% | OGS 3% | NIMC 3% | UGI 2% | SR 2% | UGIC 2% | BIPC 1% | NWN -100% |
| ROE | 1.92 | 1/12 | BIPC 192% |
NJR 13% |
RGCO 11% |
NI 9% |
ATO 9% |
NIMC 9% |
SR 8% |
CPK 8% |
OGS 8% |
UGI 6% |
NWN 6% |
UGIC 6% |
| Current Ratio | 1.18 | 10/12 | ATO 1.93 |
OGS 1.54 |
RGCO 1.51 |
NI 1.50 |
NIMC 1.50 |
NJR 1.46 |
SR 1.42 |
UGI 1.41 |
UGIC 1.41 |
BIPC 1.18 |
NWN 0.00 |
CPK -0.27 |
| Quick Ratio | 0.02 | 2/12 | CPK 25.92 |
UGI 25.81 |
NI 23.41 |
ATO 22.27 |
NWN 20.87 |
BIPC 19.78 |
OGS 18.64 |
RGCO 18.54 |
UGIC 18.12 |
SR 17.22 |
NJR 15.86 |
NIMC 13.97 |
| Long Term Debt to Equity | 112.82 | 1/12 | BIPC} 112.82 |
UGI} 1.48 |
UGIC} 1.48 |
NI} 1.45 |
NIMC} 1.45 |
NJR} 1.38 |
RGCO} 1.26 |
NWN} 1.17 |
OGS} 0.85 |
ATO} 0.67 |
CPK} 0.01 |
SR} 0.00 |
| Debt to Equity | 112.82 | 1/12 | BIPC 112.82 |
UGI 1.64 |
UGIC 1.64 |
NI 1.63 |
NIMC 1.63 |
NJR 1.60 |
RGCO 1.37 |
NWN 1.25 |
OGS 1.20 |
ATO 0.67 |
SR 0.31 |
CPK 0.02 |
| Burn Rate | 2.57 | 1/12 | BIPC 2.57 |
ATO 1.53 |
UGI 0.30 |
UGIC 0.30 |
NI 0.16 |
NIMC 0.16 |
RGCO 0.11 |
OGS 0.09 |
SR 0.02 |
NJR 0.01 |
CPK 0.00 |
NWN 0.00 |
| Cash to Cap | 0.08 | 1/12 | BIPC 0.08 |
UGIC 0.04 |
UGI 0.03 |
NI 0.01 |
ATO 0.01 |
OGS 0.01 |
NIMC 0.01 |
NJR 0.00 |
SR 0.00 |
CPK 0.00 |
NWN 0.00 |
RGCO 0.00 |
| CCR | 0.57 | 4/12 | CPK 11.90 |
SR 5.67 |
NWN 4.48 |
BIPC 0.57 |
UGI 0.42 |
UGIC 0.42 |
NJR -1.22 |
NI -3.44 |
NIMC -3.44 |
ATO -3.56 |
OGS -6.56 |
RGCO -36.56 |
| EV to EBITDA | 29.21 | 9/12 | ATO} 82.79 |
RGCO} 82.63 |
NI} 61.12 |
SR} 60.88 |
OGS} 55.68 |
CPK} 48.28 |
NIMC} 46.99 |
NJR} 40.26 |
BIPC} 29.21 |
UGIC} -99.19 |
UGI} -116.58 |
NWN} -163.53 |
| EV to Revenue | 8.00 | 1/12 | BIPC 8.00 |
ATO 7.45 |
NI 5.97 |
NIMC 4.59 |
NJR 4.52 |
RGCO 4.32 |
CPK 3.71 |
OGS 3.58 |
NWN 2.78 |
SR 2.02 |
UGI 1.92 |
UGIC 1.64 |