NYSE: TRP - TC Energy Corporation

Rentabilidade por seis meses: +21.26%
Rendimento de dividendos: +6.79%
Setor: Energy

Relatórios TC Energy Corporation

Capitalização

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Капитализация, млрд $
25.36 32 38.57 35.44 41.1 39.34 43 46.57 36.54 36.74
Выручка, млрд $
11.3 12.51 13.45 13.68 13.26 13 13.39 14.98 15.93 15.03
Чистая прибыль, млрд $
-1.15 0.233 3.16 3.7 4.14 4.62 1.96 0.748 2.92 2.92
EV, млрд $
59.6 75.84 80.99 85.23 89.65 87.37 95.09 112.76 114.48 114.42
EBIT, млрд $
4.13 4.64 5.49 6.32 6.87 7 7.25 6.13 6.59 5.95
EBITDA, млрд $
5.9 6.58 7.55 8.67 9.33 9.59 9.77 8.72 9.37 8.73
Баланс стоимость, млрд $
16.44 24.26 25.04 29.34 30.76 31.4 33.27 33.99 29.55 29.55
FCF, млрд $
-0.314 -0.233 -2.3 -3.36 -1.1 -1.08 0.966 -0.352 -0.881 -0.858
Операционный денежный поток, млрд $
4.12 5.07 5.23 6.56 7.08 7.06 6.89 6.38 7.27 7.29
Операционная прибыль, млрд $
3.53 4.02 4.54 5.68 6.87 7 7.25 7.28 10.53 5.95
Операционные расходы, млрд $
0.517 0.555 0.569 0.569 0.727 0.727 0.774 0.848 0.114 0.897
CAPEX, млрд $
4.43 5.3 7.53 9.91 8.18 8.14 5.92 6.73 8.15 8.15


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 $
0.85 1.02 1.09 0.446 1.34 1.53 0.673 0.62 3.68 3.8
Short Term Investments $
0.442 0.376 0.332 0.737 0.19 0.235 0.159 0.608 1.27 1.27
Long term investments $
4.88 1.25 6.54 6.37 7.11 6.51 6.68 8.44 9.54 10.31
Total Receivables $
1.39 2.08 2.52 2.54 2.42 2.16 4.31 4.07 4.67 4.36
Total Current Assets $
3.91 8.08 4.68 5.14 7.65 5.2 7.42 7.33 11.37 11.37
Чистые активы, млрд $
44.82 54.48 57.28 66.5 65.49 69.78 70.18 75.94 34.57 75.94
Активы, млрд $
64.48 88.05 86.1 98.92 99.28 100.3 104.22 114.35 125.03 125.03
Short Term Debt $
3.77 2.61 4.63 6.22 7.01 6.15 6.49 8.24 3 3
Long Term Debt $
31.32 42.24 38.88 44.02 42.89 43.41 46.28 50.14 60.26 60.26
Задолженность, млрд $
46.33 62.07 59.21 67.93 66.88 66.83 70.82 80.23 86.03 86.03
Чистый долг, млрд $
34.37 43.84 42.42 49.8 48.56 48.03 52.09 57.68 59.92 59.86
Долг, млрд $
35.08 44.86 43.51 50.24 49.9 49.56 52.77 58.3 63.66 63.26
Interest income $
1.04 1.27 1.11 1.63 0.953 0.213 0.444 1.57 0.242
Расходы на обслуживание долга $
1.37 1.46 1.56 1.74 1.86 1.88 2.09 2.22 2.58 3.44
Чист. проц. доходы, млрд $
-1.9 -1.89 -2.27 -1.87 -2.02 -1.92 -2.07 -2.45 0.1792
Goodwill $
4.03 4.81 13.96 13.08 14.18 12.89 12.68 12.58 12.84 12.53
Амортизация, млрд $
1.77 1.94 2.06 2.35 2.46 2.59 2.52 2.58 2.78 2.78
Себестоимость, млрд $
7.25 7.93 8.34 7.43 6.74 6.47 6.71 8.05 5.29 8.18
Товарно материальные запасы $
0.323 0.368 0.378 0.431 0.452 0.629 0.724 0.936 0.982 0.982


Promoção

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 2.48 2.75 3.09 3.87 4.14 4.2 4.28 0.751 2.84 2.84
Цена акции ао 44.31 32.52 48.56 37.09 42.39 36.31 35.61 46.53 47.55 47.55
Число акций ао, млн 708 833 879 915 938 940 981 996 1030 1030
FCF/акцию -0.4435 -0.2797 -2.62 -3.67 -1.17 -1.15 0.9847 -0.3534 -0.8553 -0.833


Eficiência

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % -6.97 0.9605 12.61 12.62 13.46 14.7 5.88 2.22 9.2 9.89 22.09
ROA, % -1.78 0.2646 3.67 3.74 4.17 4.6 1.88 0.6845 2.44 2.34 9.43
ROIC, % 7.44 0.7609 2.56 6.78 6.82 7.56 9.59 6.29 3.93 0.0463 11.02
ROS, % 23.47 27.06 31.23 35.51 14.6 4.99 18.34 19.44 19.44 19.44 11.73
ROCE, % 22.77 17.85 20.43 20.39 21.2 20.9 21.7 6.29 5.82 15.25 38.14
Рентаб EBITDA, % 52.2 52.59 56.13 63.37 70.4 73.74 72.98 58.2 58.81 58.07 25.10
Ebit margin, % 51.81 44.65 49.9 40.95 41.37
Чистая рентаб, % -10.14 1.86 23.47 27.06 31.23 35.51 14.6 4.99 18.34 19.44 12.24
Operation Margin, % 33.73 41.53 51.81 53.82 54.14 48.6 66.09 39.59 39.59 39.59 15.28
Доходность FCF, % -0.8984 -1.24 -0.7281 -5.96 -9.48 -2.68 -2.74 2.25 -0.7559 -2.35


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
-22.13 137.34 12.22 9.57 9.93 8.52 21.99 73.64 18.67 18.67 14.00
P/BV
1.54 1.32 1.54 1.21 1.34 1.25 1.29 1.61 1.4 1.4 2.02
P/S
2.24 2.56 2.87 2.59 3.1 3.03 3.21 3.68 3.42 3.63 1.47
P/FCF
-16.78 -10.55 -37.36 -36.53 44.51 -132.29 -42.58 -42.82 -42.82 -42.82 10.25
E/P
0.0818 0.1045 0.1007 0.1173 0.0455 0.0161 0.08 0.0795 0.0795 0.0795 0.16
EV/EBITDA
10.1 11.53 10.73 9.83 9.61 9.11 9.73 12.94 12.22 13.11 6.08
EV/Ebit
15.61 15.99 15.72 18.39 17.37 19.23 19.23 19.23
EV/S
6.02 6.23 6.76 6.72 7.1 7.53 7.18 7.61 7.61 7.61 1.75
EV/FCF
-35.23 -25.37 -81.5 -81.12 98.44 -320.35 -129.94 -133.35 -133.35 -133.35 12.87
Debt/EBITDA
5.76 5.8 5.35 5.17 5.4 6.69 6.79 7.25 7.25 7.25 1.61
Netdebt/Ebitda
5.62 5.74 5.2 5.01 5.33 6.62 6.4 6.86 6.86 6.86 1.02
Debt/Ratio
0.5053 0.5079 0.5026 0.4941 0.5063 0.5098 0.5091 0.5059 0.5059 0.5059 0.22
Debt/Equity
1.74 1.71 1.62 1.58 1.59 1.72 2.15 0.833 0.833 0.833 0.81
Debt/Net Income
13.78 13.57 12.05 10.74 26.99 77.94 21.79 21.65 21.65 21.65 3.35
Бета
1.51 1.98 1.75 1.75 0.22
Индекс Альтмана
1.84 1.71 1.81 1.85 1.77 1.7 1.57 1.51 1.51 1.51 2.75


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
1.54 1.54 1.49 1.73 1.96 3.15 3.46 2.88 -2.88 2.69
Дивиденд
2.85 1.95 2.74 2.28 2.41 3.63 3.64 2.79 2.52 3.22
Див доход, ао, %
7.42 4.44 7.09 5.2 5.76 8.29 8.93 7.69 5.3 6.79 3.69
Дивиденды / прибыль, %
-134.21 659.23 47.32 46.7 47.29 68.15 176.88 440.91 98.53 98.53 63.40


Pague pela sua assinatura

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

Inscrever-se

Descansar

IFRS
Relatórios Anual
2023 2024 CAGR 5
Персонал, чел
7477 7000