NYSE: CCI - Crown Castle International

Rentabilidade por seis meses: -16.43%
Rendimento de dividendos: +6.17%
Setor: Real Estate

Relatórios Crown Castle International

Relatórios

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link


Capitalização

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Капитализация, млрд $
26.29 29.48 33.23 46.07 45.41 67.34 90.18 58.6 50.22 43.47 62.35 2.03
Выручка, млрд $
3.66 3.92 4.36 5.42 5.77 5.84 6.34 6.99 6.98 6.98 6.38 3.88
Чистая прибыль, млрд $
1.52 0.357 0.445 0.671 0.863 1.06 1.1 1.68 1.5 1.5 1.24 11.69
EV, млрд $
38.36 41.08 33.03 61.27 83.28 91.4 116.25 87.25 78.55 78.55 91.35 -1.16
EBIT, млрд $
1.05 0.9931 1.14 1.31 1.56 1.86 2 2.51 2.44 2.49 2.07 9.36
EBITDA, млрд $
2.99 1.98 2.28 2.84 3.18 3.55 3.65 4.17 4.2 4.2 3.75 5.72
Баланс стоимость, млрд $
-2.46 -3.38 -4.5 12.03 10.5 9.46 8.26 7.45 6.38 6.38 8.41 -9.48
FCF, млрд $
0.888 0.908 0.816 0.761 0.641 1.43 1.5 1.57 1.7 1.7 1.37 21.54
Операционный денежный поток, млрд $
1.8 1.78 2.04 2.5 2.7 3.06 2.73 2.88 3.13 3.13 2.90 3.00
Операционная прибыль, млрд $
0.995 1 1.12 1.43 1.56 1.86 2 2.46 2.37 2.49 2.05 8.72
Операционные расходы, млрд $
1.35 1.48 1.67 2.09 2.19 1.92 2.32 2.53 2.63 2.64 2.32 3.73
CAPEX, млрд $
0.909 0.874 1.23 1.74 2.06 1.62 1.23 1.31 1.42 1.42 1.53 -7.17


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Наличность, млрд $
0.1788 0.5676 0.3141 0.277 0.196 0.232 0.292 0.156 0.105 0.105 0.1962 -11.74
Short Term Investments $
0.1474 0.1307 0.1245 0.1211 0.131 38.77 39.05 38.93 38.53 38.53 31.08 211.68
Total Receivables $
0.3133 0.3735 0.3976 0.501 0.596 0.431 0.543 0.72 0.597 0.597 0.5774 0.03
Total Current Assets $
0.9812 1.32 1.13 1.23 1.2 1.1 1.25 1.22 1.03 1.03 1.16 -3.01
Чистые активы, млрд $
7.09 15.12 12.34 1.23 1.2 1.1 1.25 21.93 1.33 21.93 5.36 2.08
Активы, млрд $
22.04 22.68 32.23 32.79 38.48 38.77 39.04 38.92 38.53 38.53 38.75 0.03
Short Term Debt $
0.1062 0.1017 0.1153 0.107 0.399 0.458 0.421 1.17 1.17 0.835 0.7236 24.01
Long Term Debt $
12.14 12.07 16.04 16.58 18.02 19.15 20.56 20.91 22.09 22.09 20.15 4.16
Задолженность, млрд $
14.95 15.12 19.89 20.75 27.98 29.31 30.78 31.47 32.15 32.15 30.34 2.82
Чистый долг, млрд $
12.07 11.6 15.85 16.41 23.74 25.19 26.72 27.8 28.71 28.71 26.43 3.87
Долг, млрд $
12.25 12.17 0.1153 16.68 23.93 25.42 27.01 27.96 28.81 22.92 26.63 3.78
Interest income $
0.5263 0.000796 0.0188 0.005 0.006 0.002 0.656 0.696 0.012 0.2744 14.87
Расходы на обслуживание долга $
0.5271 0.515 0.5698 0.62 0.683 0.689 0.657 0.673 0.821 0.821 0.7046 3.75
Чист. проц. доходы, млрд $
-0.5142 0.0188 0.005 0.006 0.002 0.656 0.696 0.012 0.012 0.2744 14.87
Goodwill $
5.19 5.51 5.76 10.02 10.08 10.08 10.08 10.08 10.09 10.09 10.08 0.02
Амортизация, млрд $
1.04 1.11 1.24 1.53 1.61 1.69 1.65 1.66 1.75 1.71 1.67 1.68
Себестоимость, млрд $
1.32 1.44 1.56 1.85 1.99 1.97 1.99 2.07 1.98 1.98 2.00 -0.10
Товарно материальные запасы $
0.3324 0.2639 0.2533 0.2834 0.303 0.244 0.239 0.274 0.268 0.268 0.2656 -2.43


Promoção

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 4.42 0.95 0.8 1.62 2.06 2.48 2.53 3.86 3.46 3.46 2.88 10.93
Цена акции ао 86.77 111.01 108.63 142.15 159.19 134.26 115.19 90.76 93.33 93.33 118.55 -10.13
Число акций ао, млн 334 341 383 415 418 425 434 434 434 434 429.00 0.75
FCF/акцию 2.66 2.66 2.13 1.83 1.53 3.37 3.45 3.61 3.92 3.92 3.18 20.70


Eficiência

IFRS
Relatórios Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 21.4 4.42 3.88 5.51 7.66 10.58 12.37 21.33 21.72 23.54 20.54 14.73 23.18
ROA, % 6.84 1.45 1.41 2.06 2.42 2.73 2.82 4.3 3.88 3.9 2.77 3.23 9.90
ROIC, % 9.3 4.07 3.76 4.04 4.87 5.23 4.89 12.42 14.42 5.88 7.44 8.37 24.25
ROS, % 23.89 24.16 26.77 29.83 27.59 23.98 21.52 21.52 21.52 21.52 25.72 23.23 -4.85
ROCE, % 13.14 9.27 4.18 4.27 5.06 5.41 6.94 6.8 38.99 38.99 -3.33 12.64 50.44
Ebit margin, % 27.06 28.13 32.76 35.93 34.99 35.64 35.64 33.49 4.85
Рентаб EBITDA, % 50.39 52.41 52.33 55 60.82 57.52 59.66 60.12 60.12 60.12 64.03 59.65 -0.23
Чистая рентаб, % 27.2 25.5 25.8 12.37 14.95 18.08 17.29 23.98 21.52 21.52 25.72 19.16 7.56
Operation Margin, % 25.78 27.38 27.61 33.34 31.56 35.23 33.93 35.64 35.64 35.64 34.70 34.40 2.46
Чистая процентная маржа, % 2.61 9.39 40.31 8.26 8.87 10.29 12.96 17.11 17.29 22.12 51.84 13.30 14.28
Доходность FCF, % 3.62 3.38 3.08 2.46 1.68 1.18 2.07 1.9 2.17 3.39 2.14 23.50


Chances

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
P/E
56.5 88.5 92.6 66.87 69 62.71 81.69 35.49 33.18 33.18 54.99 56.41 -13.62
P/BV
4 4.6 3.6 3.73 5.67 7 10.84 7.98 7.81 7.81 5.74 7.86 6.61
P/S
7.6 7.6 9.9 8.27 10.31 11.34 14.12 8.51 7.14 7.14 12.56 10.28 -7.08
P/FCF
52.01 56.76 91.27 47.22 60.48 46.08 27.72 25.54 25.54 25.54 26.05 37.07 -15.84
E/P
0.0109 0.0148 0.0158 0.0153 0.0139 0.0232 0.0299 0.0346 0.0346 0.0346 0.02 0.0272 20.01
EV/EBITDA
12.83 20.79 14.47 21.59 26.23 25.73 31.88 20.93 18.71 18.71 25.53 24.70 -6.53
EV/EBIT
53.32 57.84 57.99 34.76 32.15 31.57 31.57 31.57 37.61 -11.45
EV/S
12.96 11.36 12.59 15.08 15.64 12.49 11.25 11.25 11.25 11.25 16.53 12.38 -6.38
EV/FCF
69.18 80.95 113.41 61.55 66.18 55.65 46.15 46.15 46.15 46.15 42.02 52.06 -6.96
Debt/EBITDA
0.05 5.88 7.54 7.16 7.41 6.71 6.87 5.46 5.46 5.46 5.60 6.38 -5.92
Netdebt/Ebitda
9.25 7.4 7.26 7.22 7.33 6.67 6.84 6.84 6.84 6.84 6.26 6.90 -1.37
Debt/Ratio
0.62 0.63 0.64 0.76 0.79 0.7184 0.7479 0.5949 0.5949 0.5949 0.45 0.6892 -5.51
Debt/Equity
1.61 1.72 1.75 3.1 3.73 3.75 4.52 1.05 1.05 1.05 0.88 2.82 -22.39
Debt/Net Income
36.35 24.86 21.34 18.26 18.82 16.69 19.18 15.26 15.26 15.26 18.05 17.04 -4.11
Бета
0.31 0.54 0.64 1.77 -1.71 0.3446 0.3446 0.88 0.3169 -8.59
Индекс Альтмана
1.32 1.29 1.76 1.35 3.45 2.59 2.31 2.32 2.32 2.32 2.68 2.60 -7.63


Dividendos

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
1.16 1.54 1.9 2.03 2.19 2.37 2.6 2.72 2.72 2 2.52 4.43
Дивиденд
3.61 3.9 4.28 4.58 4.93 5.46 5.98 6.26 6.26 6.26 5.78 4.89
Див доход, ао, %
4.32 3.38 3.66 3.37 2.81 2.95 4.41 5.43 6.9 6.17 3.30 4.50 19.68
Дивиденды / прибыль, %
214.4 361.2 316.7 282.41 234.65 207.39 216.51 155.34 181.29 181.29 152.19 199.04 -5.03


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0 0 0 0 0 0 0 0 0
Всего задолженность
1.42 1.39 1.97 11.53
Персонал, чел
4900 5000 5000 4700 -1.04