Cable One, Inc. (NYSE: CABO)

Sector: Communication Services Industry: Telecom Services CIK: 0001632127
Market Cap 581.69 Mn
P/B 0.41
P/E -1.28
P/S 0.38
ROIC (Qtr) -3.19
Div Yield % 5.71
Rev 1y % (Qtr) -4.46
Total Debt (Qtr) 3.28 Bn
Debt/Equity (Qtr) 2.29
Add ratio to table...

About

Cable One, Inc., often recognized by its stock symbol CABO, is a prominent broadband communications provider operating in the United States. The company specializes in providing connectivity and entertainment services to residential and business customers in non-metropolitan, secondary, and tertiary markets. Cable One has built a strong reputation for delivering high-quality services and products, with a particular emphasis on customer satisfaction. Cable One's primary business activities revolve around offering a wide range of connectivity and...

Read more

Investment thesis

Bull case

  • Operating cash flow of 585.41M provides strong 14.13x coverage of stock compensation 41.42M, indicating sustainable incentive practices.
  • Strong operating cash flow of 585.41M provides 1.52x coverage of SG&A expenses 384.60M, showing efficient operational cost management.
  • Operating cash flow of 585.41M provides strong 25.35x coverage of deferred revenue 23.10M, indicating service delivery capability.
  • Tangible assets of 2.86B provide exceptional 124x coverage of deferred revenue 23.10M, showing strong service capability backing.
  • Operating cash flow of 585.41M provides solid 0.75x coverage of current liabilities 781.17M, showing strong operational health.

Bear case

  • Operating cash flow of 585.41M barely covers its investment activities of (400.87M), with a coverage ratio of -1.46, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 585.41M provides thin coverage of dividend payments of (34.17M) with a -17.13 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 166.65M provide limited coverage of acquisition spending of (295.21M), which is -0.56x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 585.41M provides minimal -5.14x coverage of tax expenses of (113.92M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of (434.57M) show weak coverage of depreciation charges of 340.56M, with a -1.28 ratio indicating high capital intensity and potential reinvestment needs.

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Telecom Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 TMUS T-Mobile US, Inc. 247.58 Bn 22.52 2.80 118.74 Bn
2 T At&T Inc. 210.50 Bn 12.86 1.15 155.04 Bn
3 VZ Verizon Communications Inc 202.20 Bn 11.00 1.54 181.64 Bn
4 CMCSA Comcast Corp 180.83 Bn 58.43 5.08 98.94 Bn
5 VOD Vodafone Group Public Ltd Co 44.88 Bn 3.20 0.62 60.54 Bn
6 CHT Chunghwa Telecom Co Ltd 33.41 Bn 26.87 4.32 1.20 Bn
7 SATS EchoStar CORP 32.60 Bn -2.52 2.15 30.58 Bn
8 CHTR Charter Communications, Inc. /Mo/ 32.03 Bn 6.42 0.58 96.20 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.69 0.87
EV to Cash from Ops. EV/CFO 6.67 7.73
EV to Debt EV to Debt 1.19 40.31
EV to EBIT EV/EBIT -8.99 2.24
EV to EBITDA EV/EBITDA 27.27 2.53
EV to Free Cash Flow [EV/FCF] EV/FCF 13.00 33.34
EV to Market Cap EV to Market Cap 6.72 1.71
EV to Revenue EV/Rev 2.56 5.12
Price to Book Value [P/B] P/B 0.41 2.16
Price to Earnings [P/E] P/E -1.28 76.35
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -13.29 -0.17
Dividend Payout Ratio % Div Payout % (Qtr) -7.30 2.05
Dividend per Basic Share Div per Share (Qtr) 5.90 0.79
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 11.08 8.04
Interest Coverage Int. cover (Qtr) -3.26 -2.53
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 13.67 19.27
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -26.47 61.85
Dividend Growth (1y) % Div 1y % (Qtr) -50.00 -2.07
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -204.59 373.65
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -82.34 192.47
EBIT Growth (1y) % EBIT 1y % (Qtr) -200.36 814.56
EBT Growth (1y) % EBT 1y % (Qtr) -295.19 -29.03
EPS Growth (1y) % EPS 1y % (Qtr) -303.25 141.81
FCF Growth (1y) % FCF 1y % (Qtr) -5.55 78.17
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -4.58 -10.71
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.27 0.60
Cash Payout Ratio Cash Payout (Qtr) 0.04 0.06
Cash Ratio Cash Ratio (Qtr) 0.21 0.68
Current Ratio Curr Ratio (Qtr) 0.39 1.56
Debt to Equity Ratio Debt/Equity (Qtr) 2.29 -0.46
Interest Cover Ratio Int Coverage (Qtr) -3.26 -2.53
Times Interest Earned Times Interest Earned (Qtr) -3.26 -2.53
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -6.20 46.49
EBIT Margin % EBIT Margin % (Qtr) -28.50 -51.60
EBT Margin % EBT Margin % (Qtr) -37.25 27.73
Gross Margin % Gross Margin % (Qtr) 73.90 55.49
Net Profit Margin % Net Margin % (Qtr) -29.80 26.33