Shenandoah Telecommunications Co/Va/ (NASDAQ: SHEN)

Sector: Communication Services Industry: Telecom Services CIK: 0000354963
Market Cap 653.59 Mn
P/B 1.00
P/E 81.31
P/S 2.43
ROIC (Qtr) -1.54
Div Yield % 1.54
Rev 1y % (Qtr) 2.51
Total Debt (Qtr) 546.84 Mn
Debt/Equity (Qtr) 0.61
Add ratio to table...

About

Shenandoah Telecommunications Company, or Shentel, is a prominent player in the telecommunications industry, offering a range of services through its advanced fiber-optic and cable networks to customers in the Mid-Atlantic region of the United States. The company's offerings include broadband internet, video, and voice services, as well as fiber-optic Ethernet, wavelength, and leasing services. Shentel boasts an extensive regional network, spanning approximately 9,900 route miles of fiber and 219 macro cellular towers. The Broadband segment of...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 1.69B provides 3.10x coverage of total debt 546.84M, indicating robust asset backing and low credit risk.
  • Tangible assets of 1.69B provide exceptional 100.71x coverage of deferred revenue 16.81M, showing strong service capability backing.
  • Free cash flow of (251.36M) provides excellent 43.30x coverage of dividends (5.80M), indicating sustainable shareholder returns.
  • Retained earnings of 736.93M provide full 1.38x coverage of long-term debt 533.91M, indicating strong internal capital position.
  • Operating cash flow of 92.80M provides strong 5.52x coverage of deferred revenue 16.81M, indicating service delivery capability.

Bear case

  • Operating cash flow of 92.80M barely covers its investment activities of (294.23M), with a coverage ratio of -0.32, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 92.80M provides thin coverage of dividend payments of (5.80M) with a -15.99 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of (251.36M) provides weak coverage of capital expenditures of 344.16M, with a -0.73 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (23.80M) show weak coverage of depreciation charges of 126.80M, with a -0.19 ratio indicating high capital intensity and potential reinvestment needs.
  • Operating cash flow of 92.80M provides minimal -10.26x coverage of tax expenses of (9.04M), suggesting potential tax planning inefficiencies or unsustainable tax positions.

Product and Service Breakdown of Revenue (2024)

Segments 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 0.44 0.87
EV to Cash from Ops. EV/CFO 7.21 7.73
EV to Debt EV to Debt 1.50 40.31
EV to EBIT EV/EBIT 64.32 2.24
EV to EBITDA EV/EBITDA 12.91 2.53
EV to Free Cash Flow [EV/FCF] EV/FCF -5.80 33.34
EV to Market Cap EV to Market Cap 1.25 1.71
EV to Revenue EV/Rev 3.05 5.12
Price to Book Value [P/B] P/B 1.00 2.16
Price to Earnings [P/E] P/E 81.31 76.35
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -6.30 -0.17
Dividend Payout Ratio % Div Payout % (Qtr) -14.50 2.05
Dividend per Basic Share Div per Share (Qtr) 0.10 0.79
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -2.19 8.04
Interest Coverage Int. cover (Qtr) -1.09 -2.53
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -17.79 19.27
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -47.51 61.85
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 -2.07
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -109.02 373.65
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 52.39 192.47
EBIT Growth (1y) % EBIT 1y % (Qtr) -111.83 814.56
EBT Growth (1y) % EBT 1y % (Qtr) -124.31 -29.03
EPS Growth (1y) % EPS 1y % (Qtr) -117.56 141.81
FCF Growth (1y) % FCF 1y % (Qtr) -10.19 78.17
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 15.29 -10.71
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.19 0.60
Cash Payout Ratio Cash Payout (Qtr) 0.01 0.06
Cash Ratio Cash Ratio (Qtr) 0.17 0.68
Current Ratio Curr Ratio (Qtr) 0.50 1.56
Debt to Equity Ratio Debt/Equity (Qtr) 0.61 -0.46
Interest Cover Ratio Int Coverage (Qtr) -1.09 -2.53
Times Interest Earned Times Interest Earned (Qtr) -1.09 -2.53
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 29.30 46.49
EBIT Margin % EBIT Margin % (Qtr) -6.77 -51.60
EBT Margin % EBT Margin % (Qtr) -12.98 27.73
Gross Margin % Gross Margin % (Qtr) 62.70 55.49
Net Profit Margin % Net Margin % (Qtr) -10.40 26.33