BLACKSTONE INC.

(BX)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 36 88443 68288 39373 282--
Enterprise Value (EV)1 45 94647 40494 08077 42876 65874 878
P/E ratio 24,2x24,5x27,1x18,6x17,0x15,4x
Yield 3,49%3,49%3,14%4,67%5,19%6,05%
Capitalization / Revenue 5,03x6,71x7,58x5,37x4,87x4,77x
EV / Revenue 6,26x7,28x8,07x5,67x5,10x4,88x
EV / EBITDA 14,0x12,3x13,1x9,96x8,71x7,89x
Price to Book 5,36x6,66x16,5x9,21x10,9x10,9x
Nbr of stocks (in thousands) 659 350674 006683 153700 724--
Reference price (USD) 55,964,8129105105105
Announcement Date 01/30/202001/27/202101/27/2022---
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 66313 64715 03915 350
EBITDA1 3 2883 8467 1797 7738 7999 490
Operating profit (EBIT)1 3 2623 8117 1278 0538 9789 589
Operating Margin 44,5%58,5%61,1%59,0%59,7%62,5%
Pre-Tax Profit (EBT)1 3 0673 6466 9318 0969 2229 476
Net income1 2 8713 3426 1717 3947 9818 523
Net margin 39,1%51,3%52,9%54,2%53,1%55,5%
EPS2 2,312,654,775,636,176,80
Dividend per Share2 1,952,264,064,895,426,33
Announcement Date 01/30/202001/27/202101/27/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4
Net sales1 3 0424 4573 5013 8003 3153 562
EBITDA1 -2 7222 1661 8831 9122 038
Operating profit (EBIT)1 -2 7082 1523 2211 9812 383
Operating Margin -60,8%61,5%84,8%59,8%66,9%
Pre-Tax Profit (EBT)1 1 7922 6512 0861 9311 9842 117
Net income1 1 6352 2731 9381 9241 7791 813
Net margin 53,8%51,0%55,3%50,6%53,7%50,9%
EPS2 1,281,711,551,371,391,38
Dividend per Share ------
Announcement Date 10/21/202101/27/202204/21/2022---
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 6864 1463 3761 596
Net Cash position1 ------
Leverage (Debt / EBITDA) 2,76x0,97x0,79x0,53x0,38x0,17x
Free Cash Flow1 -1 8243 9227 9949 1479 200
ROE (Net Profit / Equities) 30,6%48,9%76,8%42,7%58,2%60,2%
Shareholders' equity1 9 3766 8318 03717 31313 71714 150
ROA (Net Profit / Asset) 6,66%11,4%18,3%16,4%18,4%19,6%
Assets1 43 07629 42733 73345 08543 37243 486
Book Value Per Share2 10,49,737,8511,49,579,55
Cash Flow per Share2 -2,785,545,497,267,38
Capex1 -11264,365,011772,0
Capex / Sales -1,71%0,55%0,48%0,78%0,47%
Announcement Date 01/30/202001/27/202101/27/2022---
1 USD in Million
2 USD
Previous periodNext period
Estimates
Key data
Capitalization (USD) 73 281 716 129
Net sales (USD) 11 663 364 000
Number of employees 3 795
Sales / Employee (USD) 3 073 350
Free-Float 98,3%
Free-Float capitalization (USD) 72 062 920 073
Avg. Exchange 20 sessions (USD) 612 670 531
Average Daily Capital Traded 0,84%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA