Optimum Communications, Inc. Financial Ratios — OPTU Stock

Profitability (USD)

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	3.4	42.35	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	4.19	0.06	0.41	1.29	2.97	0.58	0.16	-0.32	-5.99
Return on Capital (%)	- -	- -	- -	5.34	5.71	7.53	2.83	4.4	- -	- -
Return on Invested Capital (%)	- -	- -	- -	5.31	6.37	7.62	3.17	4.99	- -	- -
Gross Margin (%)	68.24	67.38	66.83	66.19	66.24	66.48	66.77	67.2	67.65	69.3
EBITDA Margin (%)	39.94	42.16	42.89	42.62	43.35	42.9	38.42	38.55	37.37	38.08
Operating Margin (%)	11.69	10.67	17.99	19.43	22.3	25.19	20.03	20.75	19.03	18.33
Incremental Operating Margin (%)	- -	8.82	280.18	90.53	231.4	170.96	137.4	3.95	75.32	35.5
Pretax Margin (%)	-18.13	-14.69	-0.19	1.92	5.89	12.94	5.36	1.28	-0.92	-22.47
Profit Margin (%)	-13.83	16.04	0.2	1.42	4.41	9.81	2.02	0.58	-1.15	-21.76
Net Income to Common Margin (%)	-13.83	16.04	0.2	1.42	4.41	9.81	2.02	0.58	-1.15	-21.76
Effective Tax Rate (%)	- -	- -	- -	25.22	23.96	22.59	57.25	33.34	- -	- -
Dvd Payout Ratio (%)	-43.99	61.44	6,709.62	- -	- -	- -	- -	1.71	-15.66	-0.54
Sustainable Growth Rate (%)	- -	- -	-224.91	42.35	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	24,030	21,941	22,813	24,689	26,980	26,784	26,848	25,340	25,313	26,457
ST Debt	1,602	593	159	171	1,246	917	2,075	359	185	61
LT Debt	22,428	21,348	22,654	24,519	25,734	25,867	24,773	24,980	25,127	26,396
Total Debt/EBITDA	10	5.59	5.56	5.94	6.29	6.19	7.24	7.12	7.56	8.09
Net Debt/EBITDA	9.78	5.5	5.48	5.7	6.13	6.04	7.02	6.89	7.41	7.7
Total Debt/EBIT	34.17	22.09	13.26	13.02	12.23	10.54	13.89	13.22	14.86	16.8
Net Debt/EBIT	33.44	21.73	13.07	12.49	11.91	10.28	13.47	12.81	14.56	16
EBITDA to Interest Expense	1.65	2.45	2.64	2.71	3.17	3.42	2.78	2.17	1.9	1.83
EBITDA-CapEx/Interest Expense	1.65	2.45	2.64	2.7	3.17	3.42	2.78	2.17	1.9	1.82
EBIT to Interest Expense	0.48	0.62	1.11	1.23	1.63	2.01	1.45	1.17	0.97	0.88
Interest Expense	1,457	1,603	1,556	1,537	1,353	1,267	1,332	1,639	1,763	1,791
Common Equity/Total Assets	-2.68	2.44	0.77	1.16	-2.94	-2.54	-1.93	-1.87	-2.21	-8.36
Long-Term Debt/Equity (%)	1,104.92	387.81	615.56	1,075.73	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	97.28	93.67	98.15	97.7	99.22	99.92	94.66	101.01	102.04	110.4
Long-Term Debt/Total Assets (%)	61.49	61.32	67.39	71.89	77.1	77.88	73.59	78.25	79.26	85.97
Total Debt/Equity (%)	1,183.84	398.59	619.87	1,083.22	-2,242.45	-3,075.43	-5,327.91	-5,833	-5,540.9	-1,154.19
Total Debt/Capital (%)	104.23	96.27	98.84	98.38	104.02	103.46	102.59	102.46	102.79	110.65
Total Debt/Total Assets (%)	65.88	63.03	67.87	72.39	80.83	80.64	79.75	79.38	79.85	86.17
Net Debt to Equity	1,158.47	392.2	611.06	1,039.65	-2,184.64	-3,000.6	-5,167.1	-5,649.98	-5,428.9	-1,099.11
Net Debt/Capital (%)	104.2	96.12	98.71	97.14	102.44	101.71	100.67	100.47	101.77	110.03
EBITDA	2,404	3,924	4,103	4,160	4,290	4,329	3,707	3,561	3,346	3,272
EBITDA-CapEx	2,403	3,922	4,103	4,156	4,290	4,329	3,707	3,560	3,345	3,267
Operating Income (Loss)	703	993	1,721	1,897	2,206	2,542	1,933	1,917	1,704	1,575

Liquidity (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.33	0.13	0.15	0.35	0.09	0.07	0.08	0.13	0.11	0.49
Current Ratio	0.46	0.36	0.45	0.7	0.32	0.29	0.64	0.36	0.32	0.8
Quick Ratio	0.43	0.29	0.38	0.59	0.23	0.22	0.17	0.29	0.26	0.66
CFO/Avg Current Liab	- -	0.65	1.1	1.28	1.17	0.98	0.7	0.58	0.65	0.57
Common Equity/Total Assets	-2.68	2.44	0.77	1.16	-2.94	-2.54	-1.93	-1.87	-2.21	-8.36
Long-Term Debt/Equity (%)	1,104.92	387.81	615.56	1,075.73	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	97.28	93.67	98.15	97.7	99.22	99.92	94.66	101.01	102.04	110.4
Long-Term Debt/Total Assets (%)	61.49	61.32	67.39	71.89	77.1	77.88	73.59	78.25	79.26	85.97
Total Debt/Equity (%)	1,183.84	398.59	619.87	1,083.22	-2,242.45	-3,075.43	-5,327.91	-5,833	-5,540.9	-1,154.19
Total Debt/Capital (%)	104.23	96.27	98.84	98.38	104.02	103.46	102.59	102.46	102.79	110.65
Total Debt/Total Assets (%)	65.88	63.03	67.87	72.39	80.83	80.64	79.75	79.38	79.85	86.17
CFO/Total Liabilities	3.44	6.89	8.38	8.02	8.62	8.37	6.93	5.64	4.61	3.74
CFO/CapEx	11,174.1	1,182.34	4,295.06	627.41	- -	- -	- -	1,976.62	1,087.94	280.55
Altman's Z-Score	0.5	1.66	1.94	2.02	1.8	1.69	1.3	1.4	1.26	0.95

Working Capital (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	25.84	23.36	21.56	22	23.76	24.96	25.53	25.96	25.72
Days Sales Outstanding	- -	14.13	15.63	16.93	16.59	15.36	14.62	14.3	14.06	14.19
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	4.05	3.84	3.98	4.19	3.72	2.87	2.82	3.04	2.95
Accounts Payable Turnover Days	- -	90.23	95.05	91.63	87.15	98.13	127.35	129.55	120.24	123.76
Cash Conversion Cycle	- -	-76.1	-79.42	-74.7	-70.56	-82.77	-112.72	-115.25	-106.18	-109.57
Inventory to Cash Days	- -	14.13	15.63	16.93	16.59	15.36	14.62	14.3	14.06	14.19
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	14,777	12,061	18,055	22,005	7,415	2,085	1,478	1,108	772
- Cash & Cash Equivalents	487	330	299	702	278	196	305	302	257	1,012
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	2	9	9	-62	-51	-29	-12	12	22
+ Total Debt	24,030	21,941	22,813	24,689	26,980	26,784	26,848	25,340	25,313	26,457
Enterprise Value	22,802	36,390	34,584	42,052	48,644	33,953	28,599	26,503	26,177	26,238
Total Capital	23,054	22,791	23,081	25,096	25,937	25,889	26,170	24,731	24,626	23,910
Total Debt/Capital (%)	104.23	96.27	98.84	98.38	104.02	103.46	102.59	102.46	102.79	110.65
Total Debt / EV	1.05	0.6	0.66	0.59	0.55	0.79	0.94	0.96	0.97	1.01
EV/Sales	3.79	3.91	3.62	4.31	4.92	3.36	2.96	2.87	2.92	3.05
EV/EBITDA	9.49	9.27	8.43	10.11	11.34	7.84	7.72	7.44	7.82	8.02
EV/EBIT	32.43	36.63	20.1	22.17	22.05	13.36	14.8	13.83	15.36	16.66
EV/Cash Flow to Firm	9.94	136.79	47.13	11.36	12.13	8.85	9.74	9.08	8.29	8.94
EV/Free Cash Flow to Firm	9.94	135.92	47.09	11.34	12.13	8.85	9.74	9.08	8.29	8.92
Diluted Market Cap	- -	14,777	12,061	18,114	22,104	7,480	2,085	1,479	1,108	772
Diluted Enterprise Value	23,544	36,390	34,584	42,111	48,744	34,017	28,599	26,504	26,177	26,238
EV per Share	30.94	52.28	47.37	63.68	83.72	74.08	63.1	58.28	56.92	56.09
TTM Sales	6,017	9,307	9,567	9,761	9,895	10,091	9,648	9,237	8,954	8,590
TTM EBITDA	2,404	3,924	4,103	4,160	4,290	4,329	3,707	3,561	3,346	3,272
TTM Operating Income	703	993	1,721	1,897	2,206	2,542	1,933	1,917	1,704	1,575
TTM Cash Flow to Firm	2,294	266	734	3,703	4,009	3,835	2,936	2,919	3,158	2,936
TTM Free Cash Flow to Firm	2,294	268	734	3,707	4,009	3,835	2,936	2,920	3,159	2,940

Multiples (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	7.32	4.81	7.08	7.42	2.62	0.88	0.81	0.75	0.62
EV/EBIT	32.43	36.63	20.1	22.17	22.05	13.36	14.8	13.83	15.36	16.66
Enterprise Value	22,802	36,390	34,584	42,052	48,644	33,953	28,599	26,503	26,177	26,238
Low Price	- -	17.8	14.49	16.21	15.95	14.33	3.68	1.75	1.52	1.59
EV/Sales	3.79	3.91	3.62	4.31	4.92	3.36	2.96	2.87	2.92	3.05
EV/EBITDA	9.49	9.27	8.43	10.11	11.34	7.84	7.72	7.44	7.82	8.02
Price/Earnings	- -	9.9	640.42	129.95	50.45	7.49	10.72	27.78	- -	- -
Price/Earnings Average	- -	12.44	718.79	117.71	35.96	13.37	22.28	27.62	-10.23	-0.6
Price/Earnings High	- -	16.45	974.98	151.06	51.02	17.67	40.14	47.61	-14.7	-0.8
Price/Earnings Low	- -	8.3	561.73	77.05	21.25	6.63	8.57	14.96	-6.79	-0.4
Price/Book Value	- -	17.43	46.58	45.46	-22.44	-8.78	-3.21	-2.48	-1.58	-0.3
Price/Book Value Average	- -	21.9	52.28	41.17	-15.99	-15.68	-6.67	-2.46	-1.51	-0.43
Price/Book Value High	- -	28.97	70.92	52.84	-22.69	-20.73	-12.02	-4.25	-2.16	-0.58
Price/Book Value Low	- -	14.61	40.86	26.95	-9.45	-7.78	-2.57	-1.33	-1	-0.29
Price/Tangible Book Value	- -	-0.72	-0.56	-0.81	-0.87	-0.3	-0.09	-0.06	-0.05	-0.03
Price/Tangible Book Value Average	- -	-0.9	-0.63	-0.73	-0.62	-0.54	-0.18	-0.06	-0.05	-0.05
Price/Tangible Book Value High	- -	-1.19	-0.85	-0.94	-0.88	-0.71	-0.33	-0.11	-0.07	-0.07
Price/Tangible Book Value Low	- -	-0.6	-0.49	-0.48	-0.37	-0.27	-0.07	-0.03	-0.03	-0.03
Price/Sales	- -	1.59	1.26	1.85	2.22	0.73	0.22	0.16	0.12	0.09
Price/Sales Average	- -	2	1.42	1.68	1.59	1.31	0.45	0.16	0.12	0.13
Price/Sales High	- -	2.64	1.92	2.15	2.25	1.73	0.81	0.27	0.17	0.17
Price/Sales Low	- -	1.33	1.11	1.1	0.94	0.65	0.17	0.09	0.08	0.09
Price/Cash Flow	- -	7.32	4.81	7.07	7.38	2.6	0.88	0.81	0.75	0.63
Price/Cash Flow Average	- -	9.2	5.4	6.4	5.26	4.64	1.83	0.8	0.71	0.9
Price/Cash Flow High	- -	12.17	7.32	8.22	7.47	6.13	3.3	1.39	1.02	1.21
Price/Cash Flow Low	- -	6.14	4.22	4.19	3.11	2.3	0.7	0.44	0.47	0.6
Price/Free Cash Flow Average	- -	9.19	5.4	6.41	5.29	4.68	1.83	0.8	0.71	0.9
Price/Free Cash Flow High	- -	12.16	7.32	8.23	7.5	6.19	3.3	1.39	1.02	1.21
Price/Free Cash Flow Low	- -	6.13	4.22	4.2	3.12	2.32	0.7	0.44	0.47	0.6
EV/Sales Average	3.91	4.32	3.77	4.13	4.28	3.94	3.2	2.87	2.92	3.09
EV/Sales High	3.91	4.96	4.27	4.61	4.94	4.36	3.56	2.98	2.97	3.14
EV/Sales Low	3.91	3.65	3.46	3.56	3.63	3.28	2.92	2.8	2.88	3.05
EV/EBITDA Average	9.8	10.24	8.79	9.7	9.87	9.19	8.32	7.44	7.81	8.12
EV/EBITDA High	9.8	11.77	9.96	10.81	11.4	10.17	9.26	7.74	7.94	8.24
EV/EBITDA Low	9.8	8.67	8.07	8.34	8.37	7.65	7.6	7.25	7.7	8.01
EV/EBIT Average	33.48	40.45	20.95	21.27	19.18	15.65	15.96	13.82	15.33	16.88
EV/EBIT High	33.48	46.48	23.76	23.72	22.16	17.33	17.76	14.38	15.6	17.12
EV/EBIT Low	33.48	34.23	19.24	18.29	16.27	13.02	14.58	13.47	15.12	16.65
Last Price	- -	21.23	16.52	27.34	37.87	16.18	4.6	3.25	2.41	1.65
High Price	- -	35.29	25.15	31.78	38.3	38.19	17.23	5.57	3.29	3.2
Enterprise Value Average	23,544	40,185	36,060	40,351	42,326	39,775	30,848	26,495	26,121	26,579
Enterprise Value High	23,544	46,177	40,885	44,984	48,894	44,040	34,323	27,558	26,582	26,963
Enterprise Value Low	23,544	34,003	33,102	34,702	35,907	33,105	28,182	25,821	25,768	26,210

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	737	737	709	633	476	455	456	456	463	470
Diluted Weighted Avg Shares	737	696	730	663	584	462	453	455	460	468
Basic Weighted Avg Shares	737	696	730	660	581	458	453	455	460	468
Revenue per Share	8.16	13.37	13.1	14.78	17.03	22.02	21.29	20.31	19.47	18.36
EBITDA per Share	3.26	5.64	5.62	6.3	7.38	9.45	8.18	7.83	7.28	6.99
Operating Income per Share	0.95	1.43	2.36	2.87	3.8	5.55	4.26	4.22	3.7	3.37
Basic EPS, GAAP	-1.13	2.15	0.03	0.21	0.75	2.16	0.43	0.12	-0.22	-4
Basic EPS from Cont Ops	-1.13	2.15	0.03	0.21	0.76	2.21	0.49	0.17	-0.17	-3.92
Diluted EPS, GAAP	-1.13	2.15	0.03	0.21	0.75	2.14	0.43	0.12	-0.22	-4
Diluted EPS from Cont Ops	-1.13	2.15	0.03	0.21	0.76	2.19	0.49	0.17	-0.17	-3.92
Dividend per Share	0.5	1.32	2.05	- -	- -	- -	- -	- -	0.02	0.02
Cash Flow per Share	1.61	2.9	3.44	3.87	5.13	6.23	5.22	4.02	3.22	2.64
Free Cash Flow per Basic Share	1.61	2.9	3.43	3.86	5.13	6.23	5.22	4.01	3.22	2.63
Cash & Equivalents per Share	1.67	0.47	0.41	1.06	0.48	0.43	0.67	0.66	0.56	2.16
Book Value per Share	-1.32	1.22	0.35	0.6	-1.69	-1.84	-1.43	-1.31	-1.52	-5.49
Tangible Book Value per Share	-34.37	-29.6	-29.51	-33.87	-43.39	-53.45	-52.05	-50.48	-49.29	-48.39

Optimum Communications, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)