Stock PPL.PR.S PEMBINA PIPELINE CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Pembina Pipeline Corporation Toronto S.E.

Equities

PPL.PR.S

CA7063277809

Oil & Gas Transportation Services

Market Closed - Toronto S.E.
Other stock markets
 01:06:11 03/07/2024 am IST 		5-day change 1st Jan Change
24.05 CAD -0.12% Intraday chart for Pembina Pipeline Corporation +1.69% +6.65%
02/07 Whitecap Resources partially divests assets, secures funding for Lator facility RE
02/07 Pembina Pipeline Says Gas Processing JV Acquires Working Interests in Whitecap's Kaybob Complex MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 24,639 16,553 21,117 25,253 25,062 29,702 - -
Enterprise Value (EV) 1 35,481 27,348 32,313 35,759 35,424 44,187 43,390 42,932
P/E ratio 18.2 x -35 x 19.3 x 8.98 x 15.3 x 15.9 x 15.1 x 14.3 x
Yield 4.9% 8.37% 6.57% 5.55% 5.83% 5.36% 5.54% 5.68%
Capitalization / Revenue 3.41 x 2.67 x 2.45 x 2.17 x 2.75 x 3.3 x 3.07 x 2.92 x
EV / Revenue 4.91 x 4.41 x 3.75 x 3.08 x 3.88 x 4.9 x 4.48 x 4.22 x
EV / EBITDA 11.6 x 8.34 x 9.41 x 9.55 x 9.26 x 10.5 x 9.86 x 9.48 x
EV / FCF 40 x 22.4 x 16.2 x 15.4 x 17.5 x 30.5 x 23.3 x 20.7 x
FCF Yield 2.5% 4.47% 6.16% 6.5% 5.73% 3.28% 4.29% 4.82%
Price to Book 1.58 x 1.11 x 1.48 x 1.62 x 1.59 x - - -
Nbr of stocks (in thousands) 5,11,928 5,49,942 5,50,363 5,49,455 5,49,370 5,79,897 - -
Reference price 2 48.13 30.10 38.37 45.96 45.62 51.22 51.22 51.22
Announcement Date 27/02/20 25/02/21 24/02/22 23/02/23 22/02/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,230 6,202 8,627 11,611 9,125 9,011 9,686 10,181
EBITDA 1 3,061 3,281 3,433 3,746 3,824 4,223 4,399 4,528
EBIT 1 2,550 2,581 2,710 3,063 3,161 3,431 3,605 3,800
Operating Margin 35.27% 41.62% 31.41% 26.38% 34.64% 38.08% 37.21% 37.32%
Earnings before Tax (EBT) 1 1,528 -416 1,665 3,219 2,189 2,425 2,698 2,848
Net income 1 1,361 -476 1,098 2,842 1,648 1,763 1,881 2,006
Net margin 18.82% -7.67% 12.73% 24.48% 18.06% 19.57% 19.42% 19.71%
EPS 2 2.650 -0.8600 1.990 5.120 2.990 3.228 3.395 3.578
Free Cash Flow 1 887 1,223 1,992 2,324 2,029 1,448 1,860 2,070
FCF margin 12.27% 19.72% 23.09% 20.02% 22.24% 16.07% 19.21% 20.33%
FCF Conversion (EBITDA) 28.98% 37.28% 58.03% 62.04% 53.06% 34.29% 42.29% 45.72%
FCF Conversion (Net income) 65.17% - 181.42% 81.77% 123.12% 82.11% 98.93% 103.18%
Dividend per Share 2 2.360 2.520 2.520 2.550 2.660 2.745 2.835 2.908
Announcement Date 27/02/20 25/02/21 24/02/22 23/02/23 22/02/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 2,560 3,038 3,095 2,779 2,699 2,297 2,070 2,292 2,466 1,540 - - - - -
EBITDA 1 970 1,006 849 967 925 947 823 1,021 1,033 1,044 995.9 1,065 1,129 1,103 1,080
EBIT 1 790 829 651 821 763 792 657 - 855 888 764.1 845.2 872.4 796 -
Operating Margin 30.86% 27.29% 21.03% 29.54% 28.27% 34.48% 31.74% - 34.67% 57.66% - - - - -
Earnings before Tax (EBT) 1 133 - - - - - - - - 529 557 676 697 - -
Net income 1 44 448 418 1,795 214 338 328 316 666 404 391.3 435.3 489.7 - -
Net margin 1.72% 14.75% 13.51% 64.59% 7.93% 14.71% 15.85% 13.79% 27.01% 26.23% - - - - -
EPS 2 0.0800 0.8100 0.6900 3.230 0.3900 0.6100 0.6000 0.5700 1.210 0.7300 0.7107 0.7569 0.8757 0.8500 0.8400
Dividend per Share 2 0.6300 0.6300 0.6300 0.6400 0.6500 0.6500 0.6700 0.6700 0.6700 0.6700 0.6898 0.6897 0.6897 0.6900 -
Announcement Date 24/02/22 05/05/22 04/08/22 03/11/22 23/02/23 04/05/23 03/08/23 02/11/23 22/02/24 09/05/24 - - - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 10,842 10,795 11,196 10,506 10,362 14,485 13,688 13,230
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.542 x 3.29 x 3.261 x 2.805 x 2.71 x 3.43 x 3.111 x 2.922 x
Free Cash Flow 1 887 1,223 1,992 2,324 2,029 1,448 1,860 2,070
ROE (net income / shareholders' equity) 10.6% 7.33% 8.28% 12.1% 10.4% 12.1% 12.3% 12.8%
ROA (Net income/ Total Assets) 5.52% 3.63% 3.85% 3.49% 5.14% 5.87% 5.93% 6.85%
Assets 1 24,670 -13,121 28,512 81,444 32,052 30,058 31,695 29,291
Book Value Per Share 30.50 27.20 26.00 28.40 28.80 - - -
Cash Flow per Share 2 4.940 4.100 4.820 5.300 4.790 5.060 5.350 5.290
Capex 1 1,645 1,029 658 605 606 976 890 969
Capex / Sales 22.75% 16.59% 7.63% 5.21% 6.64% 10.83% 9.19% 9.52%
Announcement Date 27/02/20 25/02/21 24/02/22 23/02/23 22/02/24 - - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Pembina Pipeline Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
51.22 CAD
Average target price
54.64 CAD
Spread / Average Target
+6.68%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Transportation Services

1st Jan change Capi.
ENBRIDGE INC. Stock Enbridge Inc.
+2.58% 76.23B
ENTERPRISE PRODUCTS PARTNERS L.P. Stock Enterprise Products Partners L.P.
+10.21% 63.06B
WILLIAMS COMPANIES Stock Williams Companies
+21.45% 51.55B
ONEOK, INC.. Stock Oneok, Inc..
+17.25% 48.05B
KINDER MORGAN, INC. Stock Kinder Morgan, Inc.
+11.79% 43.77B
MPLX LP Stock MPLX LP
+16.34% 43.67B
TC ENERGY CORPORATION Stock TC Energy Corporation
-0.31% 39.09B
TARGA RESOURCES CORP. Stock Targa Resources Corp.
+50.80% 29.04B
CHENIERE ENERGY PARTNERS, L.P. Stock Cheniere Energy Partners, L.P.
-1.06% 23.84B
Other Oil & Gas Transportation Services
  1. Stock Market
  2. Equities
  3. PPL Stock
  4. PPL.PR.S Stock
  5. Financials Pembina Pipeline Corporation