Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Toronto Stock Exchange  >  Rogers Communications Inc.    RCI.B   CA7751092007

ROGERS COMMUNICATIONS INC.

(RCI.B)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CAD Estimates in M CAD
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 13 702 14 143 15 096 15 087 15 283 15 598
EBITDA 5 092 5 379 5 983 6 256 6 372 6 621
Operating profit (EBIT) 2 816 3 237 3 772 3 756 3 811 3 961
Pre-Tax Profit (EBT) 1 159 2 346 2 817 2 843 2 943 3 148
Net income 835 1 711 2 059 2 093 2 155 2 309
P/E ratio 32,0x 19,4x 17,5x 15,2x 14,5x 13,3x
EPS ( CAD ) 1,62 3,31 3,99 4,17 4,37 4,75
Dividend per Share ( CAD ) 1,92 1,92 1,92 2,00 2,05 2,12
Yield 3,71% 3,00% 2,74% 3,17% 3,25% 3,36%
Reference price ( CAD ) 51,790 64,050 69,960 63,240 63,240 63,240
Announcement Date 01/26/2017
11:53am
01/25/2018
12:00pm
01/24/2019
12:00pm
- - -
Finances - Leverage
Actuals in M CAD Estimates in M CAD
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 16 951 16 039 16 140 17 534 16 647 15 517
Finance - - - - - -
Operating income (EBITDA) 5 092 5 379 5 983 6 256 6 372 6 621
Leverage
(Debt/EBITDA)
3,33x 2,98x 2,70x 2,80x 2,61x 2,34x
Capital Expenditure 2 352 2 436 2 790 2 804 2 778 2 719
Free Cash Flow (FCF) 1 705 1 746 1 771 2 268 2 298 2 555
Book Value Per Share (BVPS) ( CAD ) 10,2 12,3 15,9 19,4 21,9 24,6
Cash Flow per Share ( CAD ) 7,65 7,62 8,31 9,12 9,67 10,2
Announcement Date 01/26/2017
11:53am
01/25/2018
12:00pm
01/24/2019
12:00pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 32 375 M CAD -
Entreprise Value (EV) 49 909 M CAD 49 022 M CAD
Valuation 2019e 2020e
P/E ratio (Price / EPS) 15,2x 14,5x
Capitalization / Revenue 2,15x 2,12x
EV / Revenue 3,31x 3,27x
EV / EBITDA 7,98x 7,83x
Yield (DPS / Price) 3,17% 3,25%
Price to book (Price / BVPS) 3,27x 2,89x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 24,9% 24,9%
Operating Leverage (Delta EBIT / Delta Sales) -7,30x 1,13x
Net Margin (Net Profit / Revenue) 13,9% 14,1%
ROA (Net Profit / Asset) 6,31% 6,15%
ROE (Net Profit / Equities) 23,6% 21,3%
Rate of Dividend 48,1% 47,0%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   18,6% 18,2%
Cash Flow / Sales 30,9% 32,3%
Capital Intensity (Assets / Sales) 2,20x 2,29x
Financial Leverage (Net Debt / EBITDA) 2,80x 2,61x
EPS & Dividend