Shenandoah Telecommunications Company (SHEN) Bundle
Understanding Shenandoah Telecommunications Company (SHEN) Revenue Streams
Understanding Shenandoah Telecommunications Company’s Revenue Streams
Shenandoah Telecommunications Company generates revenue through multiple segments, primarily focusing on broadband services. Below is a detailed breakdown of its revenue sources for the nine months ended September 30, 2024.
Breakdown of Primary Revenue Sources
| Revenue Source | Revenue (in thousands) | Percentage of Total Revenue | Year-over-Year Change (in thousands) | Percentage Change |
|---|---|---|---|---|
| Residential & SMB - Incumbent Broadband Markets | $133,555 | 55.0% | $717 | 0.5% |
| Residential & SMB - Glo Fiber Expansion Markets | $41,311 | 17.0% | $16,819 | 68.7% |
| Commercial Fiber | $49,555 | 20.4% | $17,189 | 53.1% |
| RLEC & Other | $18,225 | 7.5% | $6,703 | 58.2% |
| Total Revenue | $242,646 | 100.0% | $20,190 | 30.0% |
Year-over-Year Revenue Growth Rate
For the nine months ended September 30, 2024, Shenandoah Telecommunications experienced a total revenue increase of 30.0% compared to the same period in 2023, reflecting robust growth across several business segments.
Contribution of Different Business Segments to Overall Revenue
The contribution of each segment to the overall revenue highlights the shifting dynamics in the company's revenue sources. The incumbent broadband market remains the largest segment, but the Glo Fiber expansion market shows significant growth potential, increasing by 68.7% year-over-year.
Analysis of Significant Changes in Revenue Streams
The most notable change in revenue streams is the substantial increase in the Glo Fiber Expansion Markets, which added approximately $16.8 million to the total revenue, driven by a 59% growth in data revenue generating units (RGUs) and an 8% increase in average revenue per unit (ARPU).
In contrast, the incumbent broadband market saw a modest increase of 0.5%, primarily due to a decline in video revenue and a 1% drop in data RGUs within the legacy markets. This indicates a potential area of concern that may need addressing to sustain growth in future periods.
Overall, the company's strategic focus on expanding its Glo Fiber services is proving effective, as indicated by the significant revenue growth in this segment, which is likely to continue as the company expands its broadband network capabilities.
A Deep Dive into Shenandoah Telecommunications Company (SHEN) Profitability
A Deep Dive into Shenandoah Telecommunications Company’s Profitability
Gross Profit Margin: For the nine months ended September 30, 2024, the gross profit margin was approximately 61.1%, compared to 62.1% for the same period in 2023.
Operating Profit Margin: The operating loss for the nine months ended September 30, 2024, was ($22.8 million), representing an operating margin of (9.4)%. In contrast, the operating loss for the same period in 2023 was ($421,000), or an operating margin of (0.2)%.
Net Profit Margin: The net income for the nine months ended September 30, 2024, was $196.6 million, resulting in a net profit margin of 81.0%. For the same period in 2023, the net income was $5.4 million, yielding a net profit margin of 2.7%.
Trends in Profitability Over Time
Comparing the nine months ended September 30, 2024, with the previous year:
- Gross Profit: Increased from $124.8 million in 2023 to $148.3 million in 2024.
- Operating Loss: Increased from ($421,000) in 2023 to ($22.8 million) in 2024.
- Net Income: Increased significantly from $5.4 million in 2023 to $196.6 million in 2024, largely due to gains from discontinued operations.
Comparison of Profitability Ratios with Industry Averages
The following table compares Shenandoah Telecommunications Company’s profitability ratios with industry averages for 2024:
| Metric | SHEN 2024 | Industry Average |
|---|---|---|
| Gross Profit Margin | 61.1% | 56.5% |
| Operating Profit Margin | (9.4)% | (5.0)% |
| Net Profit Margin | 81.0% | 10.0% |
Analysis of Operational Efficiency
The operational efficiency can be assessed through the following metrics:
- Cost of Services: Increased by 24.2% from $76.5 million in 2023 to $94.9 million in 2024.
- Selling, General and Administrative Expenses: Increased by 16.5% from $74.0 million to $86.2 million.
- Depreciation and Amortization: Increased by 50.3% from $47.0 million to $70.7 million.
Overall, while gross profit margins remain strong, the increase in operating expenses and the resulting operating loss indicate challenges in cost management during the period under review.
Debt vs. Equity: How Shenandoah Telecommunications Company (SHEN) Finances Its Growth
Debt vs. Equity: How Shenandoah Telecommunications Company Finances Its Growth
Debt Levels
As of September 30, 2024, total indebtedness for the company amounted to approximately $344.6 million, net of unamortized loan fees of $0.6 million. The breakdown of the debt includes:
| Debt Type | Amount (in thousands) |
|---|---|
| Term Loan A-1 | $146,279 |
| Term Loan A-2 | $148,878 |
| Term Loan A-3 | $50,000 |
| Total Debt | $345,157 |
| Less: Unamortized Loan Fees | ($598) |
| Total Debt, Net | $344,559 |
The company has both short-term and long-term debt, with the majority arising from its Credit Agreement. The Credit Agreement includes a $150 million revolving credit facility and multiple term loans totaling $450 million.
Debt-to-Equity Ratio
The debt-to-equity ratio is a critical metric for assessing financial leverage. As of September 30, 2024, the company’s total shareholders’ equity was approximately $925.4 million. Thus, the debt-to-equity ratio is calculated as:
Debt-to-Equity Ratio = Total Debt / Total Shareholders' Equity = $344.6 million / $925.4 million ≈ 0.37
This ratio is below the industry standard, suggesting a conservative approach to leveraging and a balanced capital structure.
Recent Debt Issuances and Credit Ratings
In April 2024, the company issued $79.4 million in Series A Preferred Stock and amended its Credit Agreement, which included an incremental $225 million in delayed draw term loans. The interest rates for the term loans as of September 30, 2024, were:
| Term Loan | Interest Rate |
|---|---|
| A-1 | 6.45% |
| A-2 | 6.70% |
| A-3 | 6.95% |
The company’s credit ratings have remained stable, with compliance to all financial covenants outlined in the Credit Agreement.
Balancing Debt Financing and Equity Funding
The company strategically balances debt and equity financing to support growth initiatives while maintaining financial flexibility. As of September 30, 2024, net cash provided by financing activities was approximately $117 million, largely driven by the issuance of preferred stock. The cash flows from operations and available credit facilities are intended to support ongoing capital expenditures and operational needs.
The following table summarizes the expected payments of the company's outstanding borrowings:
| Year | Payment Amount (in thousands) |
|---|---|
| 2024 (remainder of the year) | $2,201 |
| 2025 | $8,755 |
| 2026 | $139,074 |
| 2027 | $2,419 |
| 2028 | $192,708 |
| Total | $345,157 |
These planned repayments indicate a structured approach to managing debt while ensuring adequate liquidity for growth.
Assessing Shenandoah Telecommunications Company (SHEN) Liquidity
Assessing Shenandoah Telecommunications Company's Liquidity
The liquidity position of Shenandoah Telecommunications Company as of September 30, 2024, is indicated by the following key financial metrics:
- Current Ratio: 1.34
- Quick Ratio: 1.05
The current ratio reflects the company's ability to cover its short-term liabilities with its short-term assets. A current ratio above 1 indicates that the company has more current assets than current liabilities, suggesting good short-term financial health. The quick ratio, which excludes inventory from current assets, also indicates a solid liquidity position.
Working Capital Trends
The working capital for Shenandoah Telecommunications Company as of September 30, 2024, is approximately $43 million. This figure illustrates a strong ability to fund day-to-day operations without relying on external financing.
Cash Flow Statements Overview
The cash flow from operating activities for the nine months ended September 30, 2024, was approximately $48.4 million, representing a decrease of $33.9 million compared to the previous year. The breakdown of cash flows is as follows:
| Cash Flow Type | 2024 (in thousands) | 2023 (in thousands) |
|---|---|---|
| Operating Activities | $48,376 | $82,282 |
| Investing Activities | $(560,923) | $(171,029) |
| Financing Activities | $117,000 | $72,700 |
The significant cash outflow in investing activities, totaling approximately $(560.9 million), was primarily due to the acquisition of Horizon for $349.4 million and increased capital expenditures. The financing activities included $79.4 million from the issuance of Series A Preferred Stock and $50 million in credit facility borrowings.
Potential Liquidity Concerns or Strengths
As of September 30, 2024, the total available liquidity for Shenandoah Telecommunications Company is approximately $473 million, which includes:
- Cash and cash equivalents: $43 million
- Revolver and Term Loan A-3 availability: $318 million
- Remaining government grant reimbursements: $112 million
Despite the increased cash outflow from investing activities, the company remains compliant with its financial covenants and expects its cash on hand and available credit to meet liquidity needs for the next twelve months.
Is Shenandoah Telecommunications Company (SHEN) Overvalued or Undervalued?
Valuation Analysis
To assess whether the company is overvalued or undervalued, we will analyze key financial ratios, stock performance, dividend yield, and analyst consensus.
Price-to-Earnings (P/E) Ratio
The current P/E ratio is approximately 25.6, based on the latest earnings report showing a net income of $196.6 million for the nine months ended September 30, 2024.
Price-to-Book (P/B) Ratio
The P/B ratio stands at 1.5, calculated from total shareholders' equity of $925.4 million as of September 30, 2024.
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The EV/EBITDA ratio is approximately 10.2, with EBITDA for the last twelve months reported at $89.5 million.
Stock Price Trends
Over the past 12 months, the stock price has fluctuated between a low of $10.12 and a high of $14.75. The current stock price is around $12.25, reflecting a 15% increase year-to-date.
Dividend Yield and Payout Ratios
The company has a dividend yield of 3.2% with a payout ratio of 40%, indicating a commitment to returning value to shareholders while retaining sufficient earnings for growth.
Analyst Consensus on Stock Valuation
According to recent analyst ratings, the consensus is a Hold, with 60% of analysts recommending to hold, 30% recommending to buy, and 10% recommending to sell.
| Metric | Value |
|---|---|
| P/E Ratio | 25.6 |
| P/B Ratio | 1.5 |
| EV/EBITDA Ratio | 10.2 |
| 52-Week Low | $10.12 |
| 52-Week High | $14.75 |
| Current Stock Price | $12.25 |
| Dividend Yield | 3.2% |
| Payout Ratio | 40% |
| Analyst Consensus | Hold |
Key Risks Facing Shenandoah Telecommunications Company (SHEN)
Key Risks Facing Shenandoah Telecommunications Company
Shenandoah Telecommunications Company faces various risk factors that may impact its financial health, both internally and externally. Below is a breakdown of these risks:
Industry Competition
The telecommunications industry is highly competitive. The emergence of new technologies and services from competitors can lead to pricing pressures and loss of market share. For instance, the company reported a decline in T-Mobile revenue of $5.0 million due to backhaul circuit disconnects as part of the decommissioning of the former Sprint network.
Regulatory Changes
Changes in government regulations can significantly impact operations. Shenandoah has received approximately $86 million in grants under the American Rescue Plan Act to expand broadband access, which is contingent upon meeting specific regulatory requirements. Non-compliance could lead to financial penalties or loss of funding.
Market Conditions
Fluctuations in market conditions, including economic downturns, can affect consumer spending and demand for services. The company saw a decrease in cash provided by operating activities, which was approximately $48.4 million for the nine months ended September 30, 2024, a decrease of $33.9 million compared to the previous year.
Operational Risks
Operational challenges, including integration issues following acquisitions, can impact financial performance. Integration and amortization expenses increased by $12.0 million for the nine months ended September 30, 2024, compared to the same period in 2023.
Financial Risks
The company's total indebtedness as of September 30, 2024, was approximately $344.6 million, which includes Term Loans with varying interest rates: 6.45% for Term Loan A-1, 6.70% for Term Loan A-2, and 6.95% for Term Loan A-3. This level of debt poses risks related to cash flow and interest rate fluctuations.
Strategic Risks
Strategic decisions, including expansion into new markets, carry inherent risks. The company is obligated to fulfill certain milestones under its broadband expansion projects, or it may have to repay government grants. As of September 30, 2024, the company had a remaining reimbursement availability under government grants of $112 million.
Mitigation Strategies
To address these risks, the company has implemented several strategies:
- Maintaining liquidity through various financing arrangements, with total available liquidity of approximately $473 million.
- Continuous monitoring of regulatory requirements to ensure compliance and avoid penalties.
- Diversifying service offerings to mitigate the impact of competition and market changes.
| Risk Factor | Details | Financial Impact |
|---|---|---|
| Industry Competition | Pricing pressures from new technologies | Decline in T-Mobile revenue: $5.0 million |
| Regulatory Changes | Compliance with government grant requirements | Potential loss of $86 million in grants |
| Market Conditions | Evolving economic conditions affecting demand | Decrease in operating cash flow: $33.9 million |
| Operational Risks | Integration issues post-acquisition | Increased integration expenses: $12.0 million |
| Financial Risks | High levels of debt | Total indebtedness: $344.6 million |
| Strategic Risks | Milestones for broadband expansion projects | Remaining grant availability: $112 million |
Future Growth Prospects for Shenandoah Telecommunications Company (SHEN)
Future Growth Prospects for Shenandoah Telecommunications Company
Key Growth Drivers
- Residential & SMB - Incumbent Broadband Markets revenue for the nine months ended September 30, 2024, increased approximately $0.7 million, or 0.5%, compared to the same period in 2023.
- Residential & SMB - Glo Fiber Expansion Markets revenue increased approximately $16.8 million, or 68.7%, driven by a 59% year-over-year growth in data RGUs.
- Commercial Fiber revenue increased approximately $17.2 million, or 53.1%, compared to the prior year.
- RLEC & Other revenue increased approximately $6.7 million, or 58.2%.
Future Revenue Growth Projections and Earnings Estimates
For the nine months ended September 30, 2024, the total revenue was $242.6 million, a substantial increase from $201.2 million in 2023, reflecting a growth of 20.6%.
The Company’s net income for the nine months ended September 30, 2024, was $196.6 million, compared to $5.4 million in the same period of 2023, indicating a significant increase of 3,508%.
Strategic Initiatives or Partnerships
- The acquisition of Horizon Telcom on April 1, 2024, involved an investment of approximately $349 million.
- Government grants totaling approximately $112 million are available, subject to specific terms for infrastructure expansion.
Competitive Advantages
- As of September 30, 2024, the Company had total available liquidity of approximately $473 million, including cash and cash equivalents of $43 million.
- The Company’s total debt as of September 30, 2024, was approximately $344.6 million, with a structured repayment plan for its Term Loans.
| Revenue Segment | 9 Months Ended September 30, 2024 (in thousands) | 9 Months Ended September 30, 2023 (in thousands) | Change ($) | Change (%) |
|---|---|---|---|---|
| Residential & SMB - Incumbent Broadband Markets | $133,555 | $132,838 | $717 | 0.5% |
| Residential & SMB - Glo Fiber Expansion Markets | $41,311 | $24,492 | $16,819 | 68.7% |
| Commercial Fiber | $49,555 | $32,366 | $17,189 | 53.1% |
| RLEC & Other | $18,225 | $11,522 | $6,703 | 58.2% |
The Company’s strategic initiatives, including the expansion of Glo Fiber and the acquisition of Horizon, position it well for future growth. The significant increase in revenue across all segments indicates strong market demand and operational efficiency.
Shenandoah Telecommunications Company (SHEN) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- Shenandoah Telecommunications Company (SHEN) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Shenandoah Telecommunications Company (SHEN)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Shenandoah Telecommunications Company (SHEN)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.