Rogers Corp (NYSE: ROG)

Sector: Technology Industry: Electronic Components CIK: 0000084748
Market Cap 1.90 Bn
P/B 1.58
P/E -28.41
P/S 2.37
ROIC (Qtr) -2.78
Div Yield % 0.00
Rev 1y % (Qtr) 2.71
Total Debt (Qtr) 23.00 Mn
Debt/Equity (Qtr) 0.02
Add ratio to table...

About

Rogers Corporation, known by its ticker symbol ROG, is a prominent player in the engineering materials and components industry. The company operates through two primary segments: Advanced Electronics Solutions (AES) and Elastomeric Material Solutions (EMS). AES focuses on designing, manufacturing, and selling materials for various applications, such as electric vehicles, automotive, aerospace, and defense. EMS, meanwhile, provides material solutions for a wide range of applications, including cushioning, gasketing, sealing, and thermal applications. Rogers...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 88M provides robust 3.83x coverage of total debt 23M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 167.80M provide 40.93x coverage of short-term debt 4.10M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 1.04B provides 45.23x coverage of total debt 23M, indicating robust asset backing and low credit risk.
  • Cash reserves of 167.80M provide ample 20.72x coverage of acquisition spending 8.10M, enabling strategic growth opportunities.
  • Retained earnings of 1.11B provide full 58.98x coverage of long-term debt 18.90M, indicating strong internal capital position.

Bear case

  • Operating cash flow of 88M barely covers its investment activities of (16.10M), with a coverage ratio of -5.47, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (16.10M) provide weak support for R&D spending of 29.60M, which is -0.54x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating earnings of (58.40M) show weak coverage of depreciation charges of 52.80M, with a -1.11 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 62M represents just -47.69x of debt issuance (1.30M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • High depreciation of 52.80M relative to operating cash flow of 88M, which is 0.60x suggests significant maintenance capital requirements affecting free cash flow.

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Electronic Components
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 APH Amphenol Corp /De/ 180.75 Bn 42.33 7.83 15.50 Bn
2 GLW Corning Inc /Ny 111.40 Bn 69.80 7.13 8.43 Bn
3 TEL TE Connectivity plc 69.66 Bn 33.75 3.85 5.71 Bn
4 CLS Celestica Inc 33.17 Bn 47.38 2.94 0.78 Bn
5 JBL Jabil Inc 27.80 Bn 39.54 0.89 3.37 Bn
6 FLEX Flex Ltd. 24.18 Bn 28.38 0.90 5.02 Bn
7 FN Fabrinet 17.82 Bn 47.27 4.58 0.06 Bn
8 TTMI Ttm Technologies Inc 9.30 Bn 70.47 3.34 1.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.22 3.02
EV to Cash from Ops. EV/CFO 20.08 -590.38
EV to Debt EV to Debt 76.83 107.94
EV to EBIT EV/EBIT -30.26 20.68
EV to EBITDA EV/EBITDA -147.26 -27.60
EV to Free Cash Flow [EV/FCF] EV/FCF 28.50 -537.03
EV to Market Cap EV to Market Cap 0.93 -1.14
EV to Revenue EV/Rev 2.20 96.65
Price to Book Value [P/B] P/B 1.58 6.99
Price to Earnings [P/E] P/E -28.41 -8.83
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 1.07
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 20.91
Dividend per Basic Share Div per Share (Qtr) 0.00 0.26
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 10.42
Interest Coverage Int. cover (Qtr) 53.09 14.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 55.40 -43.87
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 14.62 125.88
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.04
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -231.89 -176.07
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -110.37 14.38
EBIT Growth (1y) % EBIT 1y % (Qtr) -185.76 15.28
EBT Growth (1y) % EBT 1y % (Qtr) -187.35 7.50
EPS Growth (1y) % EPS 1y % (Qtr) -234.94 2.30
FCF Growth (1y) % FCF 1y % (Qtr) -42.06 9.29
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -9.83 15.57
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.55 0.77
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.05
Cash Ratio Cash Ratio (Qtr) 1.29 1.48
Current Ratio Curr Ratio (Qtr) 3.89 3.80
Debt to Equity Ratio Debt/Equity (Qtr) 0.02 0.68
Interest Cover Ratio Int Coverage (Qtr) 53.09 14.05
Times Interest Earned Times Interest Earned (Qtr) 53.09 14.05
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -0.70 21.48
EBIT Margin % EBIT Margin % (Qtr) -7.29 -42.60
EBT Margin % EBT Margin % (Qtr) -7.15 -10.39
Gross Margin % Gross Margin % (Qtr) 31.80 31.37
Net Profit Margin % Net Margin % (Qtr) -8.30 -11.50