Telephone & Data Systems Inc /De/ (NYSE: TDS)

Sector: Communication Services Industry: Telecom Services CIK: 0001051512
Market Cap 5.33 Bn
P/B 1.15
P/E 42.31
P/S 1.03
ROIC (Qtr) 0.24
Div Yield % 1.50
Rev 1y % (Qtr) -5.79
Total Debt (Qtr) 1.41 Bn
Debt/Equity (Qtr) 0.32
Add ratio to table...

About

Telephone and Data Systems, Inc., often referred to as TDS, is a prominent player in the telecommunications industry, providing high-quality communication services within the United States. The company operates through two primary segments: UScellular and TDS Telecom. UScellular, a wireless telecommunications provider, offers a diverse range of services such as wireless voice and data, internet of things (IoT) solutions, and fixed wireless home internet. It serves over 4.6 million retail wireless connections across 21 states. UScellular's approach...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 782.31M provides robust 0.55x coverage of total debt 1.41B, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 932.99M provide 31.45x coverage of short-term debt 29.67M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 782.31M provides exceptional 36.16x coverage of minority interest expenses 21.63M, showing strong core operations.
  • Operating cash flow of 782.31M provides strong 17.26x coverage of stock compensation 45.34M, indicating sustainable incentive practices.
  • Strong tangible asset base of 6.74B provides 4.78x coverage of total debt 1.41B, indicating robust asset backing and low credit risk.

Bear case

  • Operating cash flow of 782.31M barely covers its investment activities of 2.05B, with a coverage ratio of 0.38, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 782.31M provides thin coverage of dividend payments of (86.80M) with a -9.01 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • High receivables of 59.31M relative to inventory of 4.04M (14.69 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating cash flow of 782.31M provides minimal -13.78x coverage of tax expenses of (56.77M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of 135.76M show weak coverage of depreciation charges of 501.10M, with a 0.27 ratio indicating high capital intensity and potential reinvestment needs.

Segments Breakdown of Revenue (2024)

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 0.93 0.87
EV to Cash from Ops. EV/CFO 7.38 7.73
EV to Debt EV to Debt 5.65 40.31
EV to EBIT EV/EBIT 22.13 2.24
EV to EBITDA EV/EBITDA 7.23 2.53
EV to Free Cash Flow [EV/FCF] EV/FCF 66.94 33.34
EV to Market Cap EV to Market Cap 1.49 1.71
EV to Revenue EV/Rev 1.54 5.12
Price to Book Value [P/B] P/B 1.15 2.16
Price to Earnings [P/E] P/E 42.31 76.35
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -0.81 -0.17
Dividend Payout Ratio % Div Payout % (Qtr) -14.70 2.05
Dividend per Basic Share Div per Share (Qtr) 0.16 0.79
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 6.38 8.04
Interest Coverage Int. cover (Qtr) 0.54 -2.53
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 14.48 19.27
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 106.87 61.85
Dividend Growth (1y) % Div 1y % (Qtr) -64.84 -2.07
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 120.55 373.65
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 696.12 192.47
EBIT Growth (1y) % EBIT 1y % (Qtr) 137.64 814.56
EBT Growth (1y) % EBT 1y % (Qtr) 80.74 -29.03
EPS Growth (1y) % EPS 1y % (Qtr) 79.78 141.81
FCF Growth (1y) % FCF 1y % (Qtr) -49.60 78.17
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -3.35 -10.71
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.46 0.60
Cash Payout Ratio Cash Payout (Qtr) 0.07 0.06
Cash Ratio Cash Ratio (Qtr) 1.63 0.68
Current Ratio Curr Ratio (Qtr) 1.89 1.56
Debt to Equity Ratio Debt/Equity (Qtr) 0.32 -0.46
Interest Cover Ratio Int Coverage (Qtr) 0.54 -2.53
Times Interest Earned Times Interest Earned (Qtr) 0.54 -2.53
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 16.40 46.49
EBIT Margin % EBIT Margin % (Qtr) 3.49 -51.60
EBT Margin % EBT Margin % (Qtr) -2.92 27.73
Gross Margin % Gross Margin % (Qtr) 57.80 55.49
Net Profit Margin % Net Margin % (Qtr) -3.20 26.33