Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     

BLACKSTONE INC.

(BX)
  Report
Delayed Nyse  -  04:00:02 2023-02-07 pm EST
96.71 USD   +1.03%
01:02aInsider Sell: Blackstone
MT
12:04aItalian Lender CDP Seeks Financing for Telecom Italia Network Bid
MT
02/07KKR reports 42% drop in earnings on lower asset sales
RE
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 36 88443 68288 39352 06568 691-
Enterprise Value (EV)1 45 94647 40494 08060 16378 06377 208
P/E ratio 24,2x24,5x27,1x14,4x19,5x15,4x
Yield 3,49%3,49%3,14%5,93%4,25%5,53%
Capitalization / Revenue 5,03x6,71x7,58x4,14x5,58x4,42x
EV / Revenue 6,26x7,28x8,07x4,78x6,34x4,97x
EV / EBITDA 14,0x12,3x13,1x7,70x10,6x8,42x
Enterprise Value (EV) / FCF -26,0x24,0x-183x11,9x7,82x
FCF Yield -3,85%4,17%-0,55%8,40%12,8%
Price to Book 5,36x6,66x16,5x11,4x8,52x7,48x
Nbr of stocks (in thousands) 659 350674 006683 153701 781710 277-
Reference price (USD) 55,964,812974,296,796,7
Announcement Date 01/30/202001/27/202101/27/202201/26/2023--
1 USD in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 7 3386 51511 66312 59012 31115 545
EBITDA1 3 2883 8467 1797 8107 3639 175
Operating profit (EBIT)1 3 2623 8117 1277 7417 8958 677
Operating Margin 44,5%58,5%61,1%61,5%64,1%55,8%
Pre-Tax Profit (EBT)1 3 0673 6466 9317 4257 1798 911
Net income1 2 8713 3426 1716 6336 4468 117
Net margin 39,1%51,3%52,9%52,7%52,4%52,2%
EPS2 2,312,654,775,174,976,28
Free Cash Flow1 -1 8243 922-4136 5589 874
FCF margin -28,0%33,6%-3,22%53,3%63,5%
FCF Conversion -47,4%54,6%-5,85%89,1%108%
Dividend per Share2 1,952,264,064,404,115,35
Announcement Date 01/30/202001/27/202101/27/202201/26/2023--
1 USD in Million
2 USD
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales1 3 5014 1542 5922 3422 6652 886
EBITDA1 2 1662 4261 6541 5641 4641 651
Operating profit (EBIT)1 2 1522 4101 6391 5401 7001 754
Operating Margin 61,5%58,0%63,2%65,7%63,8%60,8%
Pre-Tax Profit (EBT)1 2 0862 3411 5591 4401 6371 743
Net income1 1 9381 9861 3751 3341 3561 439
Net margin 55,3%47,8%53,0%57,0%50,9%49,9%
EPS2 1,551,491,061,071,051,09
Dividend per Share2 1,321,270,900,910,900,94
Announcement Date 04/21/202207/21/202210/20/202201/26/2023--
1 USD in Million
2 USD
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 9 0623 7225 6868 0989 3728 517
Net Cash position1 ------
Leverage (Debt / EBITDA) 2,76x0,97x0,79x1,04x1,27x0,93x
Free Cash Flow1 -1 8243 922-4136 5589 874
ROE (Net Profit / Equities) 30,6%48,9%76,8%77,7%38,3%51,7%
Shareholders' equity1 9 3766 8318 0378 53916 82515 688
ROA (Net Profit / Asset) 6,66%11,4%18,3%15,8%10,2%12,2%
Assets1 43 07629 42733 73341 86063 48666 806
Book Value Per Share2 10,49,737,856,5211,312,9
Cash Flow per Share2 -2,785,544,976,909,29
Capex1 -11264,348,410580,1
Capex / Sales -1,71%0,55%0,38%0,86%0,52%
Announcement Date 01/30/202001/27/202101/27/202201/26/2023--
1 USD in Million
2 USD
Previous periodNext period
Estimates
Key data
Capitalization (USD) 68 690 881 223
Net sales (USD) 11 663 364 000
Number of employees 3 795
Sales / Employee (USD) 3 073 350
Free-Float 98,0%
Free-Float capitalization (USD) 67 336 496 841
Avg. Exchange 20 sessions (USD) 479 506 729
Average Daily Capital Traded 0,70%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA