Stock CABO CABLE ONE, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cable One, Inc.

Equities

CABO

US12685J1051

Integrated Telecommunications Services

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
389.2 USD +0.48% Intraday chart for Cable One, Inc. -1.61% -30.07%
Apr. 22 Cable One, Inc.(NYSE:CABO) added to S&P 600 Communication Services CI
Apr. 22 Cable One, Inc.(NYSE:CABO) dropped from S&P 400 Communication Services CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,501 13,421 10,661 4,135 3,126 2,187 - -
Enterprise Value (EV) 1 10,117 15,022 14,110 7,729 6,582 5,452 5,238 5,156
P/E ratio 47.8 x 43.5 x 37.9 x 18.7 x 12.3 x 8.96 x 9.72 x 12.8 x
Yield 0.57% 0.43% 0.6% 1.57% 2.08% 3.04% 3.07% 3.17%
Capitalization / Revenue 7.28 x 10.1 x 6.64 x 2.42 x 1.86 x 1.35 x 1.37 x 1.46 x
EV / Revenue 8.66 x 11.3 x 8.79 x 4.53 x 3.92 x 3.36 x 3.28 x 3.45 x
EV / EBITDA 17.8 x 22.3 x 16.8 x 8.48 x 7.18 x 6.17 x 5.96 x 6.48 x
EV / FCF 44.1 x 53.4 x 45.2 x 23.9 x 22.5 x 16.8 x 16.1 x 17.9 x
FCF Yield 2.27% 1.87% 2.21% 4.19% 4.44% 5.94% 6.21% 5.58%
Price to Book 10 x 8.98 x 5.92 x 2.39 x 1.67 x 1.05 x - -
Nbr of stocks (in thousands) 5,711 6,025 6,045 5,809 5,617 5,619 - -
Reference price 2 1,488 2,228 1,763 711.9 556.6 389.2 389.2 389.2
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,168 1,325 1,606 1,706 1,678 1,620 1,598 1,496
EBITDA 1 569 674.1 839.3 911.9 916.9 883.2 878.9 796
EBIT 1 340 386.8 480.2 538.9 526.9 522.2 509.4 446.5
Operating Margin 29.11% 29.19% 29.91% 31.59% 31.4% 32.23% 31.89% 29.84%
Earnings before Tax (EBT) 1 233.8 379.3 337.1 375.4 411.4 345.3 334.4 294.5
Net income 1 178.6 304.4 291.8 234.1 267.4 263.3 248.8 201
Net margin 15.29% 22.97% 18.17% 13.72% 15.94% 16.25% 15.57% 13.43%
EPS 2 31.12 51.27 46.49 38.06 45.14 43.42 40.03 30.49
Free Cash Flow 1 229.4 281.1 312.4 323.9 292.1 324 325.1 287.7
FCF margin 19.64% 21.21% 19.45% 18.99% 17.41% 20% 20.35% 19.22%
FCF Conversion (EBITDA) 40.32% 41.7% 37.22% 35.53% 31.86% 36.68% 36.99% 36.14%
FCF Conversion (Net income) 128.45% 92.36% 107.05% 138.37% 109.24% 123.06% 130.69% 143.12%
Dividend per Share 2 8.500 9.500 10.50 11.20 11.60 11.82 11.97 12.35
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 430.2 432.6 426.7 429.1 424.7 425.5 421.9 424 420.3 411.8 408.7 407.7 406 404.4 409.8
EBITDA 1 220.5 225.3 226.5 227.5 224.6 233.2 228.8 231.3 230 226.9 220.9 222.1 222.2 225.1 223.4
EBIT 1 122.4 127.1 133.4 133.1 128 140.8 137.8 135 132.5 127.2 129.1 129.8 130 133.3 123.7
Operating Margin 28.46% 29.37% 31.26% 31.02% 30.15% 33.09% 32.65% 31.85% 31.53% 30.89% 31.58% 31.85% 32.02% 32.97% 30.18%
Earnings before Tax (EBT) 1 64.17 87.47 209.2 97.04 92.48 -23.36 96.24 89.71 68.61 156.8 83.45 84.87 84.83 87.32 77.86
Net income 1 52.26 64.84 171.5 69.24 70.61 -77.21 57.43 55.25 39.47 115.3 61.41 62.67 61.47 63.19 56.52
Net margin 12.15% 14.99% 40.18% 16.14% 16.62% -18.15% 13.61% 13.03% 9.39% 28% 15.03% 15.37% 15.14% 15.63% 13.79%
EPS 2 8.330 10.54 26.85 11.11 11.53 -13.38 9.620 9.360 6.810 19.39 10.37 10.63 10.49 10.76 9.330
Dividend per Share 2 2.750 2.750 2.750 2.750 2.850 2.850 2.850 2.850 - 2.950 2.950 2.950 3.033 3.033 3.025
Announcement Date 11/4/21 2/24/22 5/5/22 8/4/22 11/3/22 2/23/23 5/4/23 8/3/23 11/2/23 2/22/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,616 1,600 3,450 3,593 3,456 3,265 3,051 2,969
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.84 x 2.374 x 4.11 x 3.941 x 3.769 x 3.696 x 3.471 x 3.73 x
Free Cash Flow 1 229 281 312 324 292 324 325 288
ROE (net income / shareholders' equity) 22.1% 26.1% 25% 13.7% 15.5% 14.3% - -
ROA (Net income/ Total Assets) 6.55% 7.97% 7.64% 3.52% 4.08% 4.39% - -
Assets 1 2,728 3,820 3,820 6,652 6,548 5,995 - -
Book Value Per Share 2 148.0 248.0 298.0 298.0 333.0 370.0 - -
Cash Flow per Share 2 85.70 - - - - 101.0 91.50 81.90
Capex 1 262 293 392 414 371 334 326 344
Capex / Sales 22.46% 22.13% 24.41% 24.27% 22.11% 20.6% 20.43% 22.99%
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/22/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Cable One, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
7
Last Close Price
389.2 USD
Average target price
546.8 USD
Spread / Average Target
+40.47%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
CABLE ONE, INC. Stock Cable One, Inc.
-30.07% 2.19B
CHINA MOBILE LIMITED Stock China Mobile Limited
+9.65% 199B
VERIZON COMMUNICATIONS Stock Verizon Communications
+5.25% 167B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
+0.46% 116B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-2.38% 89.84B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+17.65% 72.93B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+2.80% 58.42B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-5.07% 50.97B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-13.54% 40.2B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-34.49% 36.67B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. CABO Stock
  4. Financials Cable One, Inc.