Pembina Pipeline Corporation (PBA) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Pembina Pipeline Corporation (PBA) stock price & volume — 10-year historical chart
Pembina Pipeline Corporation (PBA) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Pembina Pipeline Corporation (PBA) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 26, 2026 | $0.56vs $0.50+12.0% | $1.0Bvs $1.2B-13.4% |
| Q4 2025 | Nov 6, 2025 | $0.31vs $0.45-31.1% | $1.3Bvs $1.4B-9.0% |
| Q3 2025 | Aug 7, 2025 | $0.47vs $0.47+0.0% | $1.3Bvs $1.1B+19.2% |
| Q2 2025 | May 8, 2025 | $0.56vs $0.57-1.8% | $1.6Bvs $1.2B+37.4% |
Pembina Pipeline Corporation (PBA) competitors in Gas Gathering, Processing and NGLs — business model, growth, and fundamentals comparison
Pembina Pipeline Corporation (PBA) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Pembina Pipeline Corporation (PBA) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 5.41B | 7.35B | 7.23B | 5.95B | 8.63B | 11.61B | 6.33B | 7.38B | 7.78B |
| Revenue Growth % | 26.8% | 35.93% | -1.65% | -17.66% | 44.92% | 34.59% | -45.47% | 16.63% | 5.34% |
| Cost of Goods Sold | 3.93B | 5.02B | 4.8B | 3.94B | 5.98B | 8.49B | 3.49B | 4.07B | 4.79B |
| COGS % of Revenue | 72.6% | 68.34% | 66.35% | 66.27% | 69.32% | 73.1% | 55.14% | 55.09% | 61.64% |
| Gross Profit | 1.48B▲ 0% | 2.33B▲ 57.0% | 2.43B▲ 4.6% | 2.01B▼ 17.5% | 2.65B▲ 31.8% | 3.12B▲ 18.0% | 2.84B▼ 9.1% | 3.32B▲ 16.8% | 2.98B▼ 10.0% |
| Gross Margin % | 27.4% | 31.66% | 33.65% | 33.73% | 30.68% | 26.9% | 44.86% | 44.91% | 38.36% |
| Gross Profit Growth % | 48.05% | 57.02% | 4.56% | -17.47% | 31.82% | 17.98% | -9.06% | 16.76% | -10.01% |
| Operating Expenses | 264M | 306M | 311M | 2B | 532M | -582M | 185M | 1.03B | 175M |
| OpEx % of Revenue | 4.88% | 4.16% | 4.3% | 33.66% | 6.17% | -5.01% | 2.92% | 14.02% | 2.25% |
| Selling, General & Admin | 236M | 279M | 296M | 246M | 306M | 399M | 422M | 444M | 477M |
| SG&A % of Revenue | 4.36% | 3.8% | 4.09% | 4.13% | 3.55% | 3.44% | 6.67% | 6.01% | 6.13% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -13M | -274M | 15M | 1.76B | 226M | -981M | -237M | 591M | -302M |
| Operating Income | 1.22B▲ 0% | 2.02B▲ 65.9% | 1.82B▼ 9.8% | 4M▼ 99.8% | 2.12B▲ 52775.0% | 3.71B▲ 75.2% | 2.65B▼ 28.3% | 2.28B▼ 14.1% | 2.81B▲ 23.1% |
| Operating Margin % | 22.52% | 27.49% | 25.2% | 0.07% | 24.52% | 31.91% | 41.94% | 30.89% | 36.11% |
| Operating Income Growth % | 50.93% | 65.93% | -9.85% | -99.78% | 52775% | 75.18% | -28.34% | -14.09% | 23.15% |
| EBITDA | 1.61B | 2.45B | 2.34B | 704M | 2.84B | 4.39B | 3.32B | 3.14B | 3.8B |
| EBITDA Margin % | 29.81% | 33.33% | 32.32% | 11.83% | 32.9% | 37.79% | 52.41% | 42.56% | 48.8% |
| EBITDA Growth % | 45.23% | 51.99% | -4.61% | -69.88% | 303.13% | 54.62% | -24.38% | -5.27% | 20.78% |
| D&A (Non-Cash Add-back) | 394M | 429M | 515M | 700M | 723M | 683M | 663M | 862M | 987M |
| EBIT | 1.12B | 2.03B | 1.48B | 0 | 2.1B | 3.68B | 2.66B | 2.31B | 2.79B |
| Net Interest Income | -183M | -286M | -237.52M | -416M | -440M | -462M | -463M | -549M | -575.53M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 7M | 46M | 10.99M |
| Interest Expense | 183M | 286M | 237.52M | 416M | 440M | 462M | 470M | 595M | 586.52M |
| Other Income/Expense | -185M | -279M | -289M | -420M | -450M | -486M | -466M | -561M | -602M |
| Pretax Income | 1.03B▲ 0% | 1.74B▲ 68.6% | 1.53B▼ 12.3% | -416M▼ 127.2% | 1.67B▲ 500.2% | 3.22B▲ 93.3% | 2.19B▼ 32.0% | 1.72B▼ 21.4% | 2.21B▲ 28.3% |
| Pretax Margin % | 19.1% | 23.7% | 21.13% | -6.99% | 19.3% | 27.72% | 34.58% | 23.29% | 28.37% |
| Income Tax | 142M | 464M | 36M | -100M | 423M | 248M | 413M | -154M | 513M |
| Effective Tax Rate % | 13.75% | 26.64% | 2.36% | 24.04% | 25.41% | 7.7% | 18.87% | -8.95% | 23.24% |
| Net Income | 891M▲ 0% | 1.28B▲ 43.4% | 1.49B▲ 16.7% | -316M▼ 121.2% | 1.24B▲ 493.0% | 2.97B▲ 139.2% | 1.78B▼ 40.2% | 1.86B▲ 5.0% | 1.69B▼ 9.1% |
| Net Margin % | 16.48% | 17.39% | 20.64% | -5.31% | 14.4% | 25.59% | 28.05% | 25.24% | 21.78% |
| Net Income Growth % | 91.2% | 43.43% | 16.74% | -121.18% | 493.04% | 139.21% | -40.22% | 4.96% | -9.12% |
| Net Income (Continuing) | 883M | 867M | 1.51B | -316M | 1.24B | 2.97B | 1.78B | 1.87B | 1.69B |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 60M | 60M | 60M | 60M | 60M | 60M | 0 | 0 | 0 |
| EPS (Diluted) | 1.86▲ 0% | 2.51▲ 34.9% | 2.68▲ 6.8% | -0.57▼ 121.3% | 1.99▲ 449.1% | 5.13▲ 157.8% | 2.99▼ 41.7% | 3.00▲ 0.3% | 2.66▼ 11.3% |
| EPS Growth % | 84.16% | 34.95% | 6.77% | -121.27% | 449.12% | 157.79% | -41.72% | 0.33% | -11.33% |
| EPS (Basic) | 1.87 | 2.53 | 2.69 | -0.57 | 2.00 | 5.14 | 3.00 | 3.00 | 2.66 |
| Diluted Shares Outstanding | 432M | 509M | 514M | 550M | 551M | 554M | 551M | 574M | 582M |
| Basic Shares Outstanding | 426M | 505M | 512M | 550M | 550M | 553M | 550M | 573M | 636.84M |
| Dividend Payout Ratio | 87.65% | 97.57% | 88.67% | - | 111.59% | 51.33% | 82.15% | 84.17% | 104.6% |
Pembina Pipeline Corporation (PBA) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 1.02B | 1.01B | 987M | 989M | 1.25B | 1.36B | 2.63B | 1.57B | 1.26B |
| Cash & Short-Term Investments | 321M | 157M | 129M | 81M | 43M | 94M | 137M | 141M | 106M |
| Cash Only | 321M | 157M | 129M | 81M | 43M | 94M | 137M | 141M | 106M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 512M | 500M | 667M | 638M | 780M | 696M | 824M | 1.08B | 836M |
| Days Sales Outstanding | 34.56 | 24.83 | 33.67 | 39.12 | 33 | 21.88 | 47.51 | 53.53 | 39.23 |
| Inventory | 168M | 198M | 126M | 221M | 376M | 269M | 333M | 301M | 284M |
| Days Inventory Outstanding | 15.62 | 14.38 | 9.59 | 20.45 | 22.95 | 11.57 | 34.82 | 27.01 | 21.62 |
| Other Current Assets | 4M | 142M | 40M | 25M | 14M | 253M | 1.31B | 13M | 33M |
| Total Non-Current Assets | 24.54B | 25.65B | 32.17B | 30.43B | 30.21B | 30.11B | 29.98B | 34.39B | 34.3B |
| Property, Plant & Equipment | 13.55B | 14.73B | 19.6B | 19.2B | 18.77B | 16.04B | 16.32B | 23.27B | 23.08B |
| Fixed Asset Turnover | 0.40x | 0.50x | 0.37x | 0.31x | 0.46x | 0.72x | 0.39x | 0.32x | 0.34x |
| Goodwill | 3.87B | 3.88B | 4.68B | 4.69B | 4.69B | 4.56B | 4.55B | 5.02B | 0 |
| Intangible Assets | 843M | 531M | 1.75B | 1.65B | 1.54B | 1.57B | 1.51B | 1.5B | 6.34B |
| Long-Term Investments | 6.23B | 6.37B | 5.95B | 4.38B | 4.62B | 7.37B | 6.99B | 4.27B | 4.34B |
| Other Non-Current Assets | 13M | 9M | 186M | 188M | 320M | 315M | 327M | 331M | 531M |
| Total Assets | 25.57B▲ 0% | 26.66B▲ 4.3% | 33.15B▲ 24.3% | 31.42B▼ 5.2% | 31.46B▲ 0.1% | 31.48B▲ 0.1% | 32.62B▲ 3.6% | 35.97B▲ 10.3% | 35.55B▼ 1.1% |
| Asset Turnover | 0.21x | 0.28x | 0.22x | 0.19x | 0.27x | 0.37x | 0.19x | 0.21x | 0.22x |
| Asset Growth % | 70.25% | 4.29% | 24.34% | -5.24% | 0.13% | 0.06% | 3.63% | 10.27% | -1.15% |
| Total Current Liabilities | 1.14B | 1.49B | 1.46B | 1.78B | 2.39B | 2.05B | 3.22B | 2.91B | 2.06B |
| Accounts Payable | 465M | 519M | 717M | 434M | 625M | 571M | 555M | 530M | 1.32B |
| Days Payables Outstanding | 43.23 | 37.71 | 54.56 | 40.15 | 38.15 | 24.55 | 58.03 | 47.55 | 100.58 |
| Short-Term Debt | 256M | 480M | 74M | 600M | 1B | 600M | 650M | 1.52B | 600M |
| Deferred Revenue (Current) | 342M | 37M | 39M | 62M | 71M | 56M | 33M | 43M | 0 |
| Other Current Liabilities | 382M | 387M | 116M | 530M | 579M | 57M | 1.89B | 75M | 61M |
| Current Ratio | 0.89x | 0.68x | 0.68x | 0.56x | 0.52x | 0.67x | 0.82x | 0.54x | 0.61x |
| Quick Ratio | 0.75x | 0.55x | 0.59x | 0.43x | 0.36x | 0.53x | 0.71x | 0.44x | 0.47x |
| Cash Conversion Cycle | 6.94 | 1.51 | -11.3 | 19.41 | 17.8 | 8.89 | 24.29 | 32.99 | -39.72 |
| Total Non-Current Liabilities | 10.57B | 10.77B | 14.93B | 14.62B | 14.7B | 13.64B | 13.58B | 15.55B | 16.72B |
| Long-Term Debt | 7.3B | 7.04B | 10.08B | 10.28B | 10.24B | 10B | 9.85B | 11.13B | 12.09B |
| Capital Lease Obligations | 9M | 14M | 707M | 675M | 635M | 596M | 567M | 576M | 539M |
| Deferred Tax Liabilities | 2.38B | 2.77B | 2.91B | 2.92B | 3.01B | 2.51B | 2.62B | 2.87B | 0 |
| Other Non-Current Liabilities | 754M | 808M | 1.04B | 514M | 598M | 399M | 419M | 719M | 4.09B |
| Total Liabilities | 11.72B | 12.26B | 16.38B | 16.4B | 17.09B | 15.69B | 16.8B | 18.46B | 18.78B |
| Total Debt | 7.56B | 7.54B | 10.97B | 11.65B | 11.96B | 11.28B | 11.14B | 13.32B | 13.31B |
| Net Debt | 7.24B | 7.38B | 10.84B | 11.57B | 11.92B | 11.18B | 11.01B | 13.18B | 13.2B |
| Debt / Equity | 0.55x | 0.52x | 0.65x | 0.78x | 0.83x | 0.71x | 0.70x | 0.76x | 0.79x |
| Debt / EBITDA | 4.69x | 3.08x | 4.69x | 16.55x | 4.21x | 2.57x | 3.36x | 4.24x | 3.51x |
| Net Debt / EBITDA | 4.49x | 3.01x | 4.64x | 16.43x | 4.20x | 2.55x | 3.32x | 4.19x | 3.48x |
| Interest Coverage | 6.11x | 7.09x | 6.21x | 0.01x | 4.78x | 7.97x | 5.66x | 3.89x | 4.76x |
| Total Equity | 13.85B▲ 0% | 14.4B▲ 4.0% | 16.77B▲ 16.4% | 15.02B▼ 10.5% | 14.36B▼ 4.3% | 15.79B▲ 9.9% | 15.81B▲ 0.2% | 17.51B▲ 10.7% | 16.77B▼ 4.2% |
| Equity Growth % | 66.94% | 4.01% | 16.43% | -10.47% | -4.34% | 9.93% | 0.15% | 10.73% | -4.22% |
| Book Value per Share | 32.06 | 28.30 | 32.63 | 27.30 | 26.07 | 28.50 | 28.70 | 30.51 | 28.82 |
| Total Shareholders' Equity | 13.79B | 14.34B | 16.71B | 14.96B | 14.3B | 15.73B | 15.81B | 17.51B | 16.77B |
| Common Stock | 13.45B | 13.66B | 15.54B | 15.64B | 15.68B | 15.79B | 15.77B | 17.01B | 16.77B |
| Retained Earnings | -2.08B | -2.06B | -1.88B | -3.64B | -3.92B | -2.61B | -2.37B | -2.3B | 0 |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -7M | 317M | 98M | 2M | 28M | 341M | 221M | 641M | 0 |
| Minority Interest | 60M | 60M | 60M | 60M | 60M | 60M | 0 | 0 | 0 |
Pembina Pipeline Corporation (PBA) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 1.51B | 2.26B | 2.53B | 2.25B | 2.65B | 2.93B | 2.63B | 3.21B | 3.3B |
| Operating CF Margin % | 27.98% | 30.69% | 35.02% | 37.83% | 30.72% | 25.23% | 41.62% | 43.53% | 42.44% |
| Operating CF Growth % | 40.48% | 49.11% | 12.23% | -11.06% | 17.67% | 10.53% | -10.04% | 21.97% | 2.71% |
| Net Income | 891M | 1.28B | 1.49B | -316M | 1.24B | 2.97B | 1.78B | 1.86B | 1.69B |
| Depreciation & Amortization | 382M | 417M | 511M | 700M | 723M | 683M | 679M | 862M | 987M |
| Stock-Based Compensation | 73M | 63M | 66M | 28M | 100M | 126M | 72M | 84M | 0 |
| Deferred Taxes | 142M | 464M | 36M | -100M | 423M | 248M | 413M | -154M | 0 |
| Other Non-Cash Items | 43M | 117M | 321M | 2.03B | 262M | -1.28B | -95M | 601M | 399M |
| Working Capital Changes | -18M | -83M | 106M | -93M | -100M | 177M | -210M | -43M | 221M |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -3.33B | -1.31B | -3.91B | -1.48B | -1.04B | -154M | -789M | -3.91B | -1.09B |
| Capital Expenditures | -1.84B | -1.23B | -1.65B | -1.03B | -658M | -605M | -606M | -955M | -812M |
| CapEx % of Revenue | 34.01% | 16.68% | 22.75% | 17.29% | 7.63% | 5.21% | 9.57% | 12.93% | 10.44% |
| Acquisitions | -1.34B | -58M | -2.21B | -202M | -376M | 514M | -204M | -2.58B | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -148M | -27M | -50M | -252M | -5M | -63M | 225M | -68M | -278M |
| Cash from Financing | 2.1B | -1.13B | 1.35B | -809M | -1.67B | -2.72B | -1.8B | 678M | -2.24B |
| Debt Issued (Net) | 2.46B | 68M | 2.54B | 633M | 277M | -746M | -172M | 1.37B | -26M |
| Equity Issued (Net) | 400M | 0 | 0 | 0 | -437M | -633M | -50M | 11M | 0 |
| Dividends Paid | -781M | -1.25B | -1.32B | -1.53B | -1.52B | -1.65B | -1.58B | -1.7B | -1.77B |
| Share Repurchases | 0 | 0 | -151M | -88M | -17M | -333M | -50M | 0 | 0 |
| Other Financing | 23M | 53M | 137M | 88M | 16M | 310M | 1M | 996M | -445M |
| Net Change in Cash | 286M▲ 0% | -164M▼ 157.3% | -28M▲ 82.9% | -48M▼ 71.4% | -38M▲ 20.8% | 64M▲ 268.4% | 44M▼ 31.3% | -10M▼ 122.7% | -35M▼ 250.0% |
| Free Cash Flow | -326M▲ 0% | 1.03B▲ 416.0% | 887M▼ 13.9% | 1.22B▲ 37.9% | 1.99B▲ 62.9% | 2.32B▲ 16.7% | 2.03B▼ 12.7% | 2.26B▲ 11.3% | 2.49B▲ 10.2% |
| FCF Margin % | -6.03% | 14.01% | 12.27% | 20.54% | 23.09% | 20.02% | 32.05% | 30.59% | 32% |
| FCF Growth % | 51.2% | 415.95% | -13.88% | 37.88% | 62.88% | 16.67% | -12.69% | 11.34% | 10.18% |
| FCF per Share | -0.75 | 2.02 | 1.73 | 2.22 | 3.62 | 4.19 | 3.68 | 3.94 | 4.28 |
| FCF Conversion (FCF/Net Income) | 1.70x | 1.77x | 1.70x | -7.13x | 2.13x | 0.99x | 1.48x | 1.72x | 1.95x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pembina Pipeline Corporation (PBA) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 5.93% | 8.05% | 9.05% | 9.57% | -1.99% | 8.46% | 19.71% | 11.24% | 11.19% | 9.88% |
| Return on Invested Capital (ROIC) | 5.23% | 5.45% | 7.07% | 5.53% | 0.01% | 6% | 10.44% | 7.4% | 5.95% | 6.95% |
| Gross Margin | 23.47% | 27.4% | 31.66% | 33.65% | 33.73% | 30.68% | 26.9% | 44.86% | 44.91% | 38.36% |
| Net Margin | 10.93% | 16.48% | 17.39% | 20.64% | -5.31% | 14.4% | 25.59% | 28.05% | 25.24% | 21.78% |
| Debt / Equity | 0.50x | 0.55x | 0.52x | 0.65x | 0.78x | 0.83x | 0.71x | 0.70x | 0.76x | 0.79x |
| Interest Coverage | 6.85x | 6.11x | 7.09x | 6.21x | 0.01x | 4.78x | 7.97x | 5.66x | 3.89x | 4.76x |
| FCF Conversion | 2.31x | 1.70x | 1.77x | 1.70x | -7.13x | 2.13x | 0.99x | 1.48x | 1.72x | 1.95x |
| Revenue Growth | -7.98% | 26.8% | 35.93% | -1.65% | -17.66% | 44.92% | 34.59% | -45.47% | 16.63% | 5.34% |
Pembina Pipeline Corporation (PBA) stock FAQ — growth, dividends, profitability & financials explained
Pembina Pipeline Corporation (PBA) reported $7.81B in revenue for fiscal year 2025. This represents a 7084% increase from $108.7M in 1998.
Pembina Pipeline Corporation (PBA) grew revenue by 5.3% over the past year. This is steady growth.
Yes, Pembina Pipeline Corporation (PBA) is profitable, generating $1.69B in net income for fiscal year 2025 (21.8% net margin).
Yes, Pembina Pipeline Corporation (PBA) pays a dividend with a yield of 4.97%. This makes it attractive for income-focused investors.
Pembina Pipeline Corporation (PBA) has a return on equity (ROE) of 9.9%. This is below average, suggesting room for improvement.
Pembina Pipeline Corporation (PBA) generated $2.29B in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Pembina Pipeline Corporation (PBA) financial analysis — history, returns, DCA and operating performance tools
Analyst verdict, bull/bear case, risk factors and peer comparison
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates