Rogers Communications Inc. (RCI.B)

Basic

  • Market Cap

    CA$32.74B

  • EV

    CA$78.68B

  • Shares Out

    530.02M

  • Revenue

    CA$18.14B

  • Employees

    22,000

Margins

  • Gross

    43.72%

  • EBITDA

    41.93%

  • Operating

    23.95%

  • Pre-Tax

    8.49%

  • Net

    5.67%

  • FCF

    6.74%

Returns (5Yr Avg)

  • ROA

    5.82%

  • ROE

    19.62%

  • ROCE

    11.5%

  • ROIC

    7.15%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CA$74.38

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CA$35.09

  • Earnings (Dil)

    CA$1.98

  • FCF

    CA$2.36

  • Book Value

    CA$20.75

Growth (CAGR)

  • Rev 3Yr

    8.53%

  • Rev 5Yr

    4.03%

  • Rev 10Yr

    3.61%

  • Dil EPS 3Yr

    -14.25%

  • Dil EPS 5Yr

    -13.02%

  • Dil EPS 10Yr

    -5.79%

  • Rev Fwd 2Yr

    16.77%

  • EBITDA Fwd 2Yr

    24.42%

  • EPS Fwd 2Yr

    15.17%

  • EPS LT Growth Est

    3.08%

Dividends

  • Yield

    —

  • Payout

    100.49%

  • DPS

    CA$2

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    0.82%

  • DPS Growth 10Yr

    1.64%

  • DPS Growth Fwd 2Yr

    0.31%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Jan '19
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

15,096.0

15,073.0

13,916.0

14,655.0

15,396.0

18,139.0

Total Revenues % Chg.

5.1%

-0.2%

-7.7%

5.3%

5.1%

19.7%

Cost of Goods Sold, Total

9,113.0

8,861.0

8,150.0

8,768.0

9,003.0

10,208.0

Gross Profit

5,983.0

6,212.0

5,766.0

5,887.0

6,393.0

7,931.0

Selling General & Admin Expenses, Total

14.0

11.0

13.0

14.0

-1.0

-10.0

Depreciation & Amortization

2,211.0

2,488.0

2,618.0

2,585.0

2,576.0

3,597.0

Other Operating Expenses

—

—

—

—

—

—

Other Operating Expenses, Total

2,225.0

2,499.0

2,631.0

2,599.0

2,575.0

3,587.0

Operating Income

3,758.0

3,713.0

3,135.0

3,288.0

3,818.0

4,344.0

Interest Expense, Total

-689.0

-788.0

-831.0

-802.0

-1,170.0

-1,618.0

Interest And Investment Income

32.0

35.0

39.0

42.0

46.0

87.0

Net Interest Expenses

-657.0

-753.0

-792.0

-760.0

-1,124.0

-1,531.0

Income (Loss) On Equity Invest.

—

-25.0

-40.0

-44.0

-31.0

-414.0

Currency Exchange Gains (Loss)

-136.0

79.0

-107.0

-10.0

-127.0

3.0

Other Non Operating Income (Expenses)

74.0

-101.0

70.0

-23.0

63.0

-205.0

EBT, Excl. Unusual Items

3,039.0

2,913.0

2,266.0

2,451.0

2,599.0

2,197.0

Restructuring Charges

-210.0

-139.0

-185.0

-187.0

-118.0

-351.0

Merger & Related Restructuring Charges

—

—

—

-137.0

-192.0

-306.0

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

16.0

—

—

—

—

—

Other Unusual Items

-28.0

-19.0

91.0

—

—

—

EBT, Incl. Unusual Items

2,817.0

2,755.0

2,172.0

2,127.0

2,289.0

1,540.0

Income Tax Expense

758.0

712.0

580.0

569.0

609.0

511.0

Earnings From Continuing Operations

2,059.0

2,043.0

1,592.0

1,558.0

1,680.0

1,029.0

Net Income

2,059.0

2,043.0

1,592.0

1,558.0

1,680.0

1,029.0

Net Income to Common Incl Extra Items

2,059.0

2,043.0

1,592.0

1,558.0

1,680.0

1,029.0

Net Income to Common Excl. Extra Items

2,059.0

2,043.0

1,592.0

1,558.0

1,680.0

1,029.0

Total Shares Outstanding

514.8

504.9

504.9

504.9

504.9

528.6

Weighted Avg. Shares Outstanding

515.0

512.0

505.0

505.0

505.0

517.0

Weighted Avg. Shares Outstanding Dil

516.0

513.0

506.0

506.0

506.0

518.0

EPS

4.0

4.0

3.2

3.1

3.3

2.0

EPS Diluted

4.0

4.0

3.1

3.1

3.3

2.0

EBITDA

5,969.0

6,026.0

5,536.0

5,627.0

6,120.0

7,605.0