Data is not available at this time.
Cogeco Communications Inc. is a North American telecommunications provider specializing in broadband, video, and telephony services. The company operates under the Cogeco Connexion brand in Québec and Ontario, and as Atlantic Broadband in the U.S., serving residential and business customers through its fiber-optic networks. Its revenue model hinges on subscription-based services, including high-speed internet, IP telephony, and video offerings, with additional income from equipment rentals and business connectivity solutions. Cogeco holds a strong regional presence in Canada, particularly in Québec and Ontario, while expanding its footprint in competitive U.S. markets. The company differentiates itself through reliable infrastructure and bundled service offerings, though it faces intense competition from larger incumbents and disruptive technologies. Its subsidiary structure under Cogeco Inc. provides financial stability, but regional concentration may limit growth scalability compared to national players.
Cogeco reported FY2024 revenue of CAD 2.98 billion, with net income of CAD 335.5 million, reflecting a net margin of approximately 11.3%. Operating cash flow stood at CAD 1.18 billion, offset by capital expenditures of CAD 862 million, indicative of ongoing network investments. The company’s EBITDA margins align with regional telecom peers, though U.S. expansion costs may pressure near-term profitability.
Diluted EPS of CAD 7.83 demonstrates stable earnings power, supported by recurring subscription revenue. However, high capital intensity (Capex/revenue ~29%) underscores the balance between growth investments and cash flow generation. ROIC metrics are tempered by debt levels, but the asset-light fiber model improves long-term capital efficiency.
Total debt of CAD 4.82 billion against cash reserves of CAD 76.3 million reflects leveraged operations typical for telecoms. Debt/EBITDA ratios warrant monitoring, though the company’s predictable cash flows support current obligations. Liquidity is managed through operational cash generation and disciplined refinancing.
Growth is driven by regional penetration and U.S. market expansion, though subscriber trends face secular pressures. A dividend of CAD 3.62 per share (yield ~3-4%) signals commitment to shareholder returns, with payout ratios balanced against reinvestment needs. Dividend sustainability hinges on stable cash flows and manageable leverage.
At a market cap of CAD 2.87 billion and beta of 0.59, Cogeco trades at a discount to larger telecoms, reflecting its regional focus and growth execution risks. Valuation multiples suggest muted expectations, with upside contingent on successful U.S. scaling and margin stabilization.
Cogeco’s regional infrastructure and bundled services provide competitive moats, but scalability challenges persist. Strategic priorities include network upgrades and targeted acquisitions, though macroeconomic and competitive pressures may temper near-term upside. The outlook remains stable, with execution risk balanced against dividend reliability.
Company filings, TSX disclosures, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |